##### 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, 2006

or



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

For the Transition Period From  to

Commission File Number 001-13533



---

NOVASTAR FINANCIAL, INC.

(Exact Name of Registrant as Specified in its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Maryland                                                       |  | 74-2830661                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|8140 Ward Parkway, Suite 300, Kansas City, MO                  |  | 64114                               
|(Address of Principal Executive Office)                        |  | (Zip Code)                          

Registrants Telephone Number, Including Area Code: (816) 237-7000



---

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

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

Large accelerated filer  x    Accelerated filer ̈Non-accelerated filer ̈

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

The number of shares of the Registrants Common Stock outstanding on October 31, 2006 was 36,995,202.



---



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.

FORM 10-Q

For the Quarterly Period Ended September 30, 2006

TABLE OF CONTENTS



|         |  |                                                                                       |  |   
|-------- |  | ------------------------------------------------------------------------------------- |  | --
|Part I   |  | Financial Information                                                                 |  |   
|         |  |                                                                                      
|Item 1.  |  | Financial Statements                                                                  |  | 1 
|         |  | Condensed Consolidated Balance Sheets                                                 |  | 1 
|         |  | Condensed Consolidated Statements of Income                                           |  | 2 
|         |  | Condensed Consolidated Statement of Shareholders Equity                              |  | 4 
|         |  | Condensed Consolidated Statements of Cash Flows                                       |  | 5 
|         |  | Notes to Condensed Consolidated Financial Statements                                  |  | 7 
|         |  |                                                                                      
|Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 27
|         |  |                                                                                      
|Item 3.  |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 65
|         |  |                                                                                      
|Item 4.  |  | Controls and Procedures                                                               |  | 67
|         |  |                                                                                      
|Part II  |  | Other Information                                                                     |  |   
|         |  |                                                                                      
|Item 1.  |  | Legal Proceedings                                                                     |  | 67
|         |  |                                                                                      
|Item 1A. |  | Risk Factors                                                                          |  | 69
|         |  |                                                                                      
|Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 86
|         |  |                                                                                      
|Item 3.  |  | Defaults Upon Senior Securities                                                       |  | 86
|         |  |                                                                                      
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                   |  | 86
|         |  |                                                                                      
|Item 5.  |  | Other Information                                                                     |  | 86
|         |  |                                                                                      
|Item 6.  |  | Exhibits                                                                              |  | 87



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

NOVASTAR FINANCIAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited; dollars in thousands, except share amounts)



|                                                                                                          |  |                   |           |   |                  |   |           |  
|--------------------------------------------------------------------------------------------------------- |  | ----------------- | --------- | - | ---------------- | - | --------- | -
|                                                                                                          |  | September 30,2006 |           |   | December 31,2005 |  
|Assets                                                                                                    |  |                   |           |   |                  |   |           |  
|Cash and cash equivalents                                                                                 |  | $                 | 182,157   |   |                  | $ | 264,694   |  
|Mortgage loans  held-for-sale                                                                            |  |                   | 1,532,755 |   |                  |   | 1,291,556 |  
|Mortgage loans  held-in-portfolio, net of allowance of $17,654 and $699, respectively                    |  |                   | 2,391,914 |   |                  |   | 28,840    |  
|Mortgage securities - available-for-sale                                                                  |  |                   | 428,787   |   |                  |   | 505,645   |  
|Mortgage securities - trading                                                                             |  |                   | 270,925   |   |                  |   | 43,738    |  
|Warehouse notes receivable                                                                                |  |                   | 59,756    |   |                  |   | 25,390    |  
|Mortgage servicing rights                                                                                 |  |                   | 60,483    |   |                  |   | 57,122    |  
|Deferred income tax asset, net                                                                            |  |                   | 41,642    |   |                  |   | 30,780    |  
|Servicing related advances                                                                                |  |                   | 33,030    |   |                  |   | 26,873    |  
|Derivative instruments, net                                                                               |  |                   | 14,201    |   |                  |   | 12,765    |  
|Accrued interest receivable                                                                               |  |                   | 37,296    |   |                  |   | 4,866     |  
|Property and equipment, net                                                                               |  |                   | 8,978     |   |                  |   | 13,132    |  
|Other assets                                                                                              |  |                   | 74,212    |   |                  |   | 30,333    |  
|                                                                                                          |  |                   |           |   |                  |   |           |  
|Total assets                                                                                              |  | $                 | 5,136,136 |   |                  | $ | 2,335,734 |  
|                                                                                                          |  |                   |           |   |                  |   |           |  
|Liabilities and Shareholders Equity                                                                      |  |                   |           |   |                  |   |           |  
|Liabilities:                                                                                              |  |                   |           |   |                  |   |           |  
|Short-term borrowings secured by mortgage loans                                                           |  | $                 | 1,500,117 |   |                  | $ | 1,238,122 |  
|Short-term borrowings secured by mortgage securities                                                      |  |                   | 404,809   |   |                  |   | 180,447   |  
|Other short-term borrowings                                                                               |  |                   | 15,045    |   |                  |   |          |  
|Asset-backed bonds secured by mortgage loans                                                              |  |                   | 2,323,160 |   |                  |   | 26,949    |  
|Asset-backed bonds secured by mortgage securities                                                         |  |                   | 19,554    |   |                  |   | 125,630   |  
|Junior subordinated debentures                                                                            |  |                   | 82,908    |   |                  |   | 48,664    |  
|Dividends payable                                                                                         |  |                   | 105,008   |   |                  |   | 45,070    |  
|Due to securitization trusts                                                                              |  |                   | 73,795    |   |                  |   | 44,382    |  
|Accounts payable and other liabilities                                                                    |  |                   | 69,092    |   |                  |   | 62,250    |  
|                                                                                                          |  |                   |           |   |                  |   |           |  
|Total liabilities                                                                                         |  |                   | 4,593,488 |   |                  |   | 1,771,514 |  
|                                                                                                          |  |                  
|Commitments and contingencies (Note 9)                                                                    |  |                   |           |   |                  |   |           |  
|                                                                                                          |  |                  
|Shareholders equity:                                                                                     |  |                   |           |   |                  |   |           |  
|Capital stock, $0.01 par value, 50,000,000 shares authorized:                                             |  |                   |           |   |                  |   |           |  
|Redeemable preferred stock, $25 liquidating preference per share; 2,990,000 shares issued and outstanding |  |                   | 30        |   |                  |   | 30        |  
|Common stock, 36,314,691 and 32,193,101 shares issued and outstanding, respectively                       |  |                   | 363       |   |                  |   | 322       |  
|Additional paid-in capital                                                                                |  |                   | 714,760   |   |                  |   | 581,580   |  
|Accumulated deficit                                                                                       |  |                   | (247,031  | ) |                  |   | (128,554  | )
|Accumulated other comprehensive income                                                                    |  |                   | 75,118    |   |                  |   | 111,538   |  
|Other                                                                                                     |  |                   | (592      | ) |                  |   | (696      | )
|                                                                                                          |  |                   |           |   |                  |   |           |  
|Total shareholders equity                                                                                |  |                   | 542,648   |   |                  |   | 564,220   |  
|                                                                                                          |  |                   |           |   |                  |   |           |  
|Total liabilities and shareholders equity                                                                |  | $                 | 5,136,136 |   |                  | $ | 2,335,734 |  
|                                                                                                          |  |                   |           |   |                  |   |           |  

See notes to condensed consolidated financial statements.



1



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(unaudited; dollars in thousands, except share amounts)



|                                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|------------------------------------------------------------- |  | -------------------------------------- | ------- | - | --------------------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------ | -
|                                                              |  | For the Nine MonthsEnded September 30, |         |   | For the Three MonthsEnded September 30, |  
|                                                              |  | 2006                                   |         |   | 2005                                    |   |         | 2006 |  |   | 2005    |  
|Interest income:                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Mortgage securities                                           |  | $                                      | 125,875 |   |                                         | $ | 139,655 |      |  | $ | 41,887  |   |  | $ | 50,619 |  
|Mortgage loans held-for-sale                                  |  |                                        | 121,062 |   |                                         |   | 77,680  |      |  |   | 50,272  |   |  |   | 36,169 |  
|Mortgage loans held-in-portfolio                              |  |                                        | 94,294  |   |                                         |   | 3,531   |      |  |   | 45,885  |   |  |   | 1,090  |  
|                                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Total interest income                                         |  |                                        | 341,231 |   |                                         |   | 220,866 |      |  |   | 138,044 |   |  |   | 87,878 |  
|Interest expense:                                             |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Short-term borrowings secured by mortgage loans               |  |                                        | 97,049  |   |                                         |   | 40,781  |      |  |   | 31,248  |   |  |   | 19,471 |  
|Short-term borrowings secured by mortgage securities          |  |                                        | 7,411   |   |                                         |   | 1,649   |      |  |   | 4,609   |   |  |   | 92     |  
|Other short-term borrowings                                   |  |                                        | 242     |   |                                         |   |        |      |  |   | 221     |   |  |   |       |  
|Asset-backed bonds secured by mortgage loans                  |  |                                        | 54,305  |   |                                         |   | 1,439   |      |  |   | 36,633  |   |  |   | 414    |  
|Asset-backed bonds secured by mortgage securities             |  |                                        | 3,598   |   |                                         |   | 12,682  |      |  |   | 575     |   |  |   | 4,059  |  
|Junior subordinated debentures                                |  |                                        | 4,952   |   |                                         |   | 2,046   |      |  |   | 2,080   |   |  |   | 1,000  |  
|                                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Total interest expense                                        |  |                                        | 167,557 |   |                                         |   | 58,597  |      |  |   | 75,366  |   |  |   | 25,036 |  
|                                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Net interest income before provision for credit losses        |  |                                        | 173,674 |   |                                         |   | 162,269 |      |  |   | 62,678  |   |  |   | 62,842 |  
|Provision for credit losses                                   |  |                                        | 19,876  |   |                                         |   | 1,050   |      |  |   | 10,286  |   |  |   | 331    |  
|                                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Net interest income                                           |  |                                        | 153,798 |   |                                         |   | 161,219 |      |  |   | 52,392  |   |  |   | 62,511 |  
|Gains on sales of mortgage assets                             |  |                                        | 51,027  |   |                                         |   | 60,462  |      |  |   | 27,709  |   |  |   | 9,691  |  
|Gains (losses) on derivative instruments                      |  |                                        | 7,854   |   |                                         |   | 13,275  |      |  |   | (6,877  | ) |  |   | 6,522  |  
|Impairment on mortgage securities  available-for-sale        |  |                                        | (13,249 | ) |                                         |   | (10,066 | )    |  |   | (6,796  | ) |  |   | (8,328 | )
|Fee income                                                    |  |                                        | 22,129  |   |                                         |   | 24,845  |      |  |   | 7,671   |   |  |   | 7,448  |  
|Premiums for mortgage loan insurance                          |  |                                        | (9,295  | ) |                                         |   | (4,008  | )    |  |   | (3,145  | ) |  |   | (2,026 | )
|Other income, net                                             |  |                                        | 27,143  |   |                                         |   | 14,168  |      |  |   | 8,396   |   |  |   | 5,543  |  
|General and administrative expenses:                          |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Compensation and benefits                                     |  |                                        | 94,025  |   |                                         |   | 76,572  |      |  |   | 32,872  |   |  |   | 24,320 |  
|Office administration                                         |  |                                        | 19,970  |   |                                         |   | 21,363  |      |  |   | 6,592   |   |  |   | 7,076  |  
|Professional and outside services                             |  |                                        | 15,076  |   |                                         |   | 12,767  |      |  |   | 4,798   |   |  |   | 4,054  |  
|Loan expense                                                  |  |                                        | 4,239   |   |                                         |   | 10,438  |      |  |   | 1,055   |   |  |   | 3,449  |  
|Other                                                         |  |                                        | 14,361  |   |                                         |   | 19,526  |      |  |   | 3,735   |   |  |   | 5,510  |  
|                                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Total general and administrative expenses                     |  |                                        | 147,671 |   |                                         |   | 140,666 |      |  |   | 49,052  |   |  |   | 44,409 |  
|                                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Income from continuing operations before income tax expense   |  |                                        | 91,736  |   |                                         |   | 119,229 |      |  |   | 30,298  |   |  |   | 36,952 |  
|Income tax expense (benefit)                                  |  |                                        | 2,677   |   |                                         |   | (693    | )    |  |   | 1,813   |   |  |   | (1,708 | )
|                                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Income from continuing operations                             |  |                                        | 89,059  |   |                                         |   | 119,922 |      |  |   | 28,485  |   |  |   | 38,660 |  
|(Loss) income from discontinued operations, net of income tax |  |                                        | (1,717  | ) |                                         |   | (8,907  | )    |  |   | 94      |   |  |   | (2,367 | )
|                                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Net income                                                    |  |                                        | 87,342  |   |                                         |   | 111,015 |      |  |   | 28,579  |   |  |   | 36,293 |  
|Dividends on preferred shares                                 |  |                                        | (6,653  | ) |                                         |   | (4,989  | )    |  |   | (3,327  | ) |  |   | (1,663 | )
|                                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  
|Net income available to common shareholders                   |  | $                                      | 80,689  |   |                                         | $ | 106,026 |      |  | $ | 25,252  |   |  | $ | 34,630 |  
|                                                              |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |        |  

Continued



2



---

##### Table of Contents

|                                                                   |  |                                        |        |   |                                         |   |        |      |  |      |        |  |   |        |  
|------------------------------------------------------------------ |  | -------------------------------------- | ------ | - | --------------------------------------- | - | ------ | ---- |  | ---- | ------ |  | - | ------ | -
|                                                                   |  | For the Nine MonthsEnded September 30, |        |   | For the Three MonthsEnded September 30, |  
|                                                                   |  | 2006                                   |        |   | 2005                                    |   |        | 2006 |  | 2005 |       
|Basic earnings per share:                                          |  |                                        |        |   |                                         |   |        |      |  |      |        |  |   |        |  
|Income from continuing operations available to common shareholders |  | $                                      | 2.47   |   |                                         | $ | 3.95   |      |  | $    | 0.73   |  | $ | 1.21   |  
|(Loss) income from discontinued operations, net of income tax      |  |                                        | (0.05  | ) |                                         |   | (0.31  | )    |  |      |       |  |   | (0.08  | )
|                                                                   |  |                                        |        |   |                                         |   |        |      |  |      |        |  |   |        |  
|Net income available to common shareholders                        |  | $                                      | 2.42   |   |                                         | $ | 3.64   |      |  | $    | 0.73   |  | $ | 1.13   |  
|                                                                   |  |                                        |        |   |                                         |   |        |      |  |      |        |  |   |        |  
|Diluted earnings per share:                                        |  |                                        |        |   |                                         |   |        |      |  |      |        |  |   |        |  
|Income from continuing operations available to common shareholders |  | $                                      | 2.45   |   |                                         | $ | 3.90   |      |  | $    | 0.73   |  | $ | 1.20   |  
|(Loss) income from discontinued operations, net of income tax      |  |                                        | (0.05  | ) |                                         |   | (0.30  | )    |  |      |       |  |   | (0.08  | )
|                                                                   |  |                                        |        |   |                                         |   |        |      |  |      |        |  |   |        |  
|Net income available to common shareholders                        |  | $                                      | 2.40   |   |                                         | $ | 3.60   |      |  | $    | 0.73   |  | $ | 1.12   |  
|                                                                   |  |                                        |        |   |                                         |   |        |      |  |      |        |  |   |        |  
|Weighted average basic shares outstanding                          |  |                                        | 33,303 |   |                                         |   | 29,121 |      |  |      | 34,427 |  |   | 30,617 |  
|                                                                   |  |                                        |        |   |                                         |   |        |      |  |      |        |  |   |        |  
|Weighted average diluted shares outstanding                        |  |                                        | 33,559 |   |                                         |   | 29,468 |      |  |      | 34,694 |  |   | 30,962 |  
|                                                                   |  |                                        |        |   |                                         |   |        |      |  |      |        |  |   |        |  
|Dividends declared per common share                                |  | $                                      | 5.60   |   |                                         | $ | 4.20   |      |  | $    | 2.80   |  | $ | 1.40   |  
|                                                                   |  |                                        |        |   |                                         |   |        |      |  |      |        |  |   |        |  

Concluded

See notes to condensed consolidated financial statements



3



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS EQUITY

(unaudited; dollars in thousands, except share amounts)



|                                                                    |  |                |    |             |   |                          |  |   |                    |   |  |                                     |          |   |       |   |         |                          |  |   |      |   |  |   |          |  
|------------------------------------------------------------------- |  | -------------- | -- | ----------- | - | ------------------------ |  | - | ------------------ | - |  | ----------------------------------- | -------- | - | ----- | - | ------- | ------------------------ |  | - | ---- | - |  | - | -------- | -
|                                                                    |  | PreferredStock |    | CommonStock |   | AdditionalPaid-inCapital |  |   | AccumulatedDeficit |   |  | AccumulatedOtherComprehensiveIncome |          |   | Other |   |         | TotalShareholdersEquity | 
|Balance, January 1, 2006                                            |  | $              | 30 |             | $ | 322                      |  | $ | 581,580            |   |  | $                                   | (128,554 | ) |       | $ | 111,538 |                          |  | $ | (696 | ) |  | $ | 564,220  |  
|Forgiveness of founders notes receivable                           |  |                |   |             |   |                         |  |   |                   |   |  |                                     |         |   |       |   |        |                          |  |   | 104  |   |  |   | 104      |  
|Issuance of common stock, 4,024,453 shares                          |  |                |   |             |   | 40                       |  |   | 122,027            |   |  |                                     |         |   |       |   |        |                          |  |   |     |   |  |   | 122,067  |  
|Issuance of stock under stock compensation plans, 97,630 shares     |  |                |   |             |   | 1                        |  |   | 560                |   |  |                                     |         |   |       |   |        |                          |  |   |     |   |  |   | 561      |  
|Compensation recognized under stock compensation plans              |  |                |   |             |   |                         |  |   | 1,972              |   |  |                                     |         |   |       |   |        |                          |  |   |     |   |  |   | 1,972    |  
|Dividend equivalent rights (DERs) on vested options                 |  |                |   |             |   |                         |  |   | 818                |   |  |                                     | (3,079   | ) |       |   |        |                          |  |   |     |   |  |   | (2,261   | )
|Dividends on common stock ($5.60 per share)                         |  |                |   |             |   |                         |  |   |                   |   |  |                                     | (196,087 | ) |       |   |        |                          |  |   |     |   |  |   | (196,087 | )
|Dividends on preferred stock ($2.23 per share)                      |  |                |   |             |   |                         |  |   |                   |   |  |                                     | (6,653   | ) |       |   |        |                          |  |   |     |   |  |   | (6,653   | )
|Common stock repurchased, 493 shares                                |  |                |   |             |   |                         |  |   | (17                | ) |  |                                     |         |   |       |   |        |                          |  |   |     |   |  |   | (17      | )
|Tax benefit derived from capitalization of affiliate                |  |                |   |             |   |                         |  |   | 7,858              |   |  |                                     |         |   |       |   |        |                          |  |   |     |   |  |   | 7,858    |  
|Write-off of deferred tax asset related to stock compensation plans |  |                |   |             |   |                         |  |   | (38                | ) |  |                                     |         |   |       |   |        |                          |  |   |     |   |  |   | (38      | )
|                                                                    |  |                |    |             |   |                          |  |   |                    |   |  |                                     |          |   |       |   |         |                          |  |   |      |   |  |   |          |  
|Comprehensive income:                                               |  |                |    |             |   |                          |  |   |                    |   |  |                                     |          |   |       |   |         |                          |  |   |      |   |  |   |          |  
|                                                                    |  |                |    |             |   |                          | 
|Net income                                                          |  |                |    |             |   |                          |  |   |                    |   |  |                                     | 87,342   |   |       |   |         |                          |  |   |      |   |  |   | 87,342   |  
|                                                                    |  |                |    |             |   |                          | 
|Other comprehensive income                                          |  |                |    |             |   |                          |  |   |                    |   |  |                                     |          |   |       |   | (36,420 | )                        |  |   |      |   |  |   | (36,420  | )
|                                                                    |  |                |    |             |   |                          |  |   |                    |   |  |                                     |          |   |       |   |         |                          |  |   |      |   |  |   |          |  
|Total comprehensive income                                          |  |                |    |             |   |                          |  |   |                    |   |  |                                     |          |   |       |   |         |                          |  |   |      |   |  |   | 50,922   |  
|                                                                    |  |                |    |             |   |                          |  |   |                    |   |  |                                     |          |   |       |   |         |                          |  |   |      |   |  |   |          |  
|Balance, September 30, 2006                                         |  | $              | 30 |             | $ | 363                      |  | $ | 714,760            |   |  | $                                   | (247,031 | ) |       | $ | 75,118  |                          |  | $ | (592 | ) |  | $ | 542,648  |  
|                                                                    |  |                |    |             |   |                          |  |   |                    |   |  |                                     |          |   |       |   |         |                          |  |   |      |   |  |   |          |  

See notes to condensed consolidated financial statements.



4



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; dollars in thousands)



|                                                                                                     |  |                                        |            |   |      |   |            |  
|---------------------------------------------------------------------------------------------------- |  | -------------------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                                                                     |  | For the Nine Months EndedSeptember 30, |           
|                                                                                                     |  | 2006                                   |            |   | 2005 |  
|Cash flows from operating activities:                                                                |  |                                        |            |   |      |   |            |  
|Net Income                                                                                           |  | $                                      | 87,342     |   |      | $ | 111,015    |  
|Loss from discontinued operations                                                                    |  |                                        | 1,717      |   |      |   | 8,907      |  
|                                                                                                     |  |                                        |            |   |      |   |            |  
|Income from continuing operations                                                                    |  |                                        | 89,059     |   |      |   | 119,922    |  
|Adjustments to reconcile income from continuing operations to net cash used in operating activities: |  |                                        |            |   |      |   |            |  
|Amortization of mortgage servicing rights                                                            |  |                                        | 23,469     |   |      |   | 19,663     |  
|Retention of mortgage servicing rights                                                               |  |                                        | (26,957    | ) |      |   | (33,102    | )
|Impairment on mortgage securities  available-for-sale                                               |  |                                        | 13,249     |   |      |   | 10,066     |  
|Gains on derivative instruments                                                                      |  |                                        | (7,854     | ) |      |   | (13,275    | )
|Depreciation expense                                                                                 |  |                                        | 5,661      |   |      |   | 5,464      |  
|Amortization of deferred debt issuance costs                                                         |  |                                        | 2,141      |   |      |   | 4,525      |  
|Compensation recognized under stock compensation plans                                               |  |                                        | 1,972      |   |      |   | 1,574      |  
|Provision for credit losses                                                                          |  |                                        | 19,876     |   |      |   | 1,050      |  
|Amortization of premiums on mortgage loans                                                           |  |                                        | 5,101      |   |      |   | 324        |  
|Forgiveness of founders promissory notes                                                            |  |                                        | 104        |   |      |   | 105        |  
|Provision for deferred income taxes                                                                  |  |                                        | (5,625     | ) |      |   | 424        |  
|Accretion on available-for-sale and trading securities                                               |  |                                        | (121,570   | ) |      |   | (129,462   | )
|Gains on sales of mortgage assets                                                                    |  |                                        | (51,027    | ) |      |   | (60,462    | )
|Gains on trading securities                                                                          |  |                                        | (2,862     | ) |      |   |           |  
|Originations and purchases of mortgage loans held-for-sale                                           |  |                                        | (8,683,608 | ) |      |   | (7,163,120 | )
|Proceeds from repayments of mortgage loans held-for-sale                                             |  |                                        | 79,214     |   |      |   | 5,413      |  
|Repurchase of mortgage loans due from securitization trust                                           |  |                                        | (114,260   | ) |      |   | (6,784     | )
|Proceeds from sales of mortgage loans held-for-sale to third parties                                 |  |                                        | 1,524,432  |   |      |   | 747,434    |  
|Proceeds from sales of mortgage loans held-for-sale in securitizations                               |  |                                        | 4,176,943  |   |      |   | 5,797,615  |  
|Purchase of mortgage securities - trading                                                            |  |                                        | (163,661   | ) |      |   |           |  
|Proceeds from paydowns of mortgage securities - trading                                              |  |                                        | 4,301      |   |      |   |           |  
|Proceeds from sale of mortgage securities - trading                                                  |  |                                        | 11,223     |   |      |   | 143,153    |  
|Changes in:                                                                                          |  |                                        |            |   |      |   |            |  
|Servicing related advances                                                                           |  |                                        | (7,000     | ) |      |   | (979       | )
|Accrued interest receivable                                                                          |  |                                        | (58,050    | ) |      |   | (29,704    | )
|Derivative instruments, net                                                                          |  |                                        | 780        |   |      |   | (16        | )
|Other assets                                                                                         |  |                                        | (47,367    | ) |      |   | (20,782    | )
|Accounts payable and other liabilities                                                               |  |                                        | 6,943      |   |      |   | 22,090     |  
|                                                                                                     |  |                                        |            |   |      |   |            |  
|Net cash used in operating activities from continuing operations                                     |  |                                        | (3,325,373 | ) |      |   | (578,864   | )
|Net cash used in operating activities from discontinued operations                                   |  |                                        | (444       | ) |      |   | (2,870     | )
|                                                                                                     |  |                                        |            |   |      |   |            |  
|Net cash used in operating activities                                                                |  |                                        | (3,325,817 | ) |      |   | (581,734   | )
|                                                                                                     |  |                                        |            |   |      |   |            |  
|Cash flows from investing activities:                                                                |  |                                        |            |   |      |   |            |  
|Proceeds from paydowns on mortgage securities  available-for-sale                                   |  |                                        | 252,329    |   |      |   | 352,000    |  
|Purchase of mortgage securities  available-for-sale                                                 |  |                                        | (1,922     | ) |      |   |           |  
|Proceeds from repayments of mortgage loans held-in-portfolio                                         |  |                                        | 290,992    |   |      |   | 14,263     |  
|Proceeds from sales of assets acquired through foreclosure                                           |  |                                        | 1,277      |   |      |   | 1,665      |  
|Purchases of property and equipment                                                                  |  |                                        | (1,538     | ) |      |   | (4,701     | )
|                                                                                                     |  |                                        |            |   |      |   |            |  
|Net cash provided by investing activities                                                            |  |                                        | 541,138    |   |      |   | 363,227    |  
|                                                                                                     |  |                                        |            |   |      |   |            |  
|Cash flows from financing activities:                                                                |  |                                        |            |   |      |   |            |  
|Proceeds from issuance of asset-backed bonds                                                         |  |                                        | 2,505,457  |   |      |   | 128,921    |  
|Payments on asset-backed bonds                                                                       |  |                                        | (317,137   | ) |      |   | (290,933   | )
|Proceeds from issuance of capital stock and exercise of equity instruments, net of offering costs    |  |                                        | 119,098    |   |      |   | 94,753     |  
|Net change in short-term borrowings                                                                  |  |                                        | 508,845    |   |      |   | 333,426    |  
|Proceeds from issuance of junior subordinated debentures                                             |  |                                        | 33,917     |   |      |   | 48,428     |  
|Repurchase of common stock                                                                           |  |                                        | (17        | ) |      |   |           |  
|Dividends paid on vested options                                                                     |  |                                        | (1,021     | ) |      |   |           |  
|Dividends paid on preferred stock                                                                    |  |                                        | (3,326     | ) |      |   | (4,989     | )
|Dividends paid on common stock                                                                       |  |                                        | (136,231   | ) |      |   | (147,320   | )
|                                                                                                     |  |                                        |            |   |      |   |            |  
|Net cash provided by financing activities from continuing operations                                 |  |                                        | 2,709,585  |   |      |   | 162,286    |  
|Net cash (used in) provided by financing activities from discontinued operations                     |  |                                        | (7,443     | ) |      |   | 10,551     |  
|                                                                                                     |  |                                        |            |   |      |   |            |  
|Net cash (used in) provided by financing activities                                                  |  |                                        | 2,702,142  |   |      |   | 172,837    |  
|                                                                                                     |  |                                        |            |   |      |   |            |  
|Net decrease in cash and cash equivalents                                                            |  |                                        | (82,537    | ) |      |   | (45,670    | )
|Cash and cash equivalents, beginning of period                                                       |  |                                        | 264,694    |   |      |   | 268,563    |  
|                                                                                                     |  |                                        |            |   |      |   |            |  
|Cash and cash equivalents, end of period                                                             |  | $                                      | 182,157    |   |      | $ | 222,893    |  
|                                                                                                     |  |                                        |            |   |      |   |            |  

Continued



5



---

##### Table of Contents

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

(unaudited; dollars in thousands)



|                                                                                                                                        |  |                                        |           |      |   |        
|--------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------- | --------- | ---- | - | -------
|                                                                                                                                        |  | For the Nine Months EndedSeptember 30,
|                                                                                                                                        |  | 2006                                   |           | 2005
|Cash paid for interest                                                                                                                  |  | $                                      | 173,617   |      | $ | 56,021 
|                                                                                                                                        |  |                                        |           |      |   |        
|Cash paid for income taxes                                                                                                              |  |                                        | 9,902     |      |   | 297    
|                                                                                                                                        |  |                                        |           |      |   |        
|Cash received on mortgage securities  available-for-sale with no cost basis                                                            |  |                                        | 4,305     |      |   | 10,923 
|                                                                                                                                        |  |                                        |           |      |   |        
|Cash received for dividend reinvestment plan                                                                                            |  |                                        | 3,246     |      |   | 3,042  
|                                                                                                                                        |  |                                        |           |      |   |        
|Non-cash operating, investing and financing activities:                                                                                 |  |                                        |           |      |   |        
|Cost basis of securities retained in securitizations                                                                                    |  |                                        | 121,025   |      |   | 246,057
|                                                                                                                                        |  |                                        |           |      |   |        
|Change in loans under removal of accounts provision                                                                                     |  |                                        | 29,414    |      |   | 12,605 
|                                                                                                                                        |  |                                        |           |      |   |        
|Transfer of cost basis of residual securities and mortgage servicing rights to mortgage loans held-for-sale due to securitization
calls |  |                                        | 2,450     |      |   | 7,423  
|                                                                                                                                        |  |                                        |           |      |   |        
|Transfer of loans to held-in-portfolio from held-for-sale                                                                               |  |                                        | 2,684,515 |      |   |       
|                                                                                                                                        |  |                                        |           |      |   |        
|Assets acquired through foreclosure                                                                                                     |  |                                        | 14,969    |      |   | 2,782  
|                                                                                                                                        |  |                                        |           |      |   |        
|Dividends payable                                                                                                                       |  |                                        | 105,008   |      |   | 43,053 
|                                                                                                                                        |  |                                        |           |      |   |        
|Tax benefit derived from capitalization of affiliate                                                                                    |  |                                        | 7,858     |      |   |       
|                                                                                                                                        |  |                                        |           |      |   |        
|Restricted stock issued in satisfaction of prior year accrued bonus                                                                     |  |                                        | 283       |      |   | 262    
|                                                                                                                                        |  |                                        |           |      |   |        

Concluded

See notes to condensed consolidated financial statements.



6



---

##### Table of Contents

NOVASTAR FINANCIAL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2006 (Unaudited)

Note 1. Financial Statement
Presentation

NovaStar Financial, Inc. and subsidiaries (the Company) operate as a specialty finance company that originates, purchases,
sells, invests in and services residential nonconforming loans. The Company offers a wide range of mortgage loan products to borrowers, commonly referred to as nonconforming borrowers, who generally do not satisfy the credit, collateral,
documentation or other underwriting standards prescribed by conventional mortgage lenders and loan buyers, including United States of America government-sponsored entities such as Fannie Mae or Freddie Mac. The Company retains significant interests
in the nonconforming loans originated and purchased through its mortgage securities investment portfolio. Historically, the Company has serviced all of the loans in which it retains interests through its servicing platform.

The Companys condensed consolidated financial statements as of September 30, 2006 and for the nine and three months ended September 30, 2006 and 2005 are
unaudited. In the opinion of management, all necessary adjustments have been made, which were of a normal and recurring nature, for a fair presentation of the condensed consolidated financial statements. Reclassifications to prior year amounts have
been made to conform to current year presentation. In accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, the Company has reclassified the operating results of NovaStar Home Mortgage, Inc
(NHMI) and its branches through September 30, 2006, as discontinued operations in the Condensed Consolidated Statements of Income for the nine and three months ended September 30, 2006 and 2005.

The Companys condensed consolidated financial statements should be read in conjunction with Managements Discussion and Analysis of Financial Condition and
Results of Operations and the consolidated financial statements of the Company and the notes thereto, included in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2005.

The condensed consolidated financial statements of the Company include the accounts of all wholly-owned subsidiaries. Intercompany accounts and transactions have been
eliminated in consolidation. Interim results are not necessarily indicative of results for a full year.

The Financial Accounting Standards Board
(FASB) has been deliberating on a technical interpretation of GAAP with respect to the accounting for transactions where assets are purchased and simultaneously financed through a repurchase agreement with the same party and whether
these transactions create derivatives requiring a net presentation instead of the acquisition of assets and related financing obligation. The Companys current accounting for these transactions is to record the transactions as an
acquisition of assets and related financing obligation. The alternative accounting treatment would be to record any net cash representing the haircut amount as a deposit and the forward leg of the repurchase agreement (that is, the
obligation to purchase the financial asset(s) at the end of the repo term) as a derivative. Because the FASB has not issued any guidance on this matter as of the filing date of this report, the Company has not changed its accounting treatment for
this item. During the three months ended March 31, 2006, the Company had purchased approximately $1.0 billion of mortgage loans from counterparties which were subsequently financed through repurchase agreements with that same counterparty. As
of March 31, 2006, the entire $1.0 billion of mortgage loans purchased during the first quarter remained on the Companys condensed consolidated balance sheet. The $1.0 billion of mortgage loans purchased in the first quarter of 2006 also
remained on the Companys balance sheet as of September 30, 2006, but they were no longer financed with repurchase agreements as they had been securitized in transactions structured as financings and the short-term repurchase agreements
were replaced with asset backed bond financing. Additionally, during the nine months ended September 30, 2006 the Company purchased $39.2 million of securities from counterparties which were subsequently financed through repurchase agreements
with the same counterparties. As of September 30, 2006 the market value of these securities which remained on the Companys condensed consolidated balance sheet was $39.7 million. If the Company would be required to change its current
accounting based on this interpretation the Company does not believe that there would be a material impact on its condensed consolidated statements of income, however, total assets and total liabilities would be reduced by approximately $31.0
million, $20.5 million and $1 billion at September 30, 2006, June 30, 2006 and March 31, 2006, respectively. In addition, cash flows from operating and financing activities would be reduced by approximately $31.0 million and
$20.5 million and $1.0 billion for the three months ended September 30, 2006, June 30, 2006 and March 31, 2006, respectively. The Company believes its liquidity, and ability to pay a dividend would be unchanged, and it does not
believe the economics of the transactions or its taxable income or status as a REIT would be affected.



7



---

##### Table of Contents

Note 2. New Accounting Pronouncements

At September 30, 2006, the Company had one stock-based employee compensation plan, which is described more fully in Note 15. From January 1, 2004 through December 31, 2005, the Company accounted for the
plan under the recognition and measurement provisions of FASB Statement No. 123 (SFAS 123), Accounting for Stock-Based Compensation. Effective January 1, 2006, the Company adopted the fair value recognition provisions of FASB
Statement No. 123(R) (SFAS 123(R)), Share-Based Payment, using the modified-prospective-transition method. Because the Company was applying the provisions of SFAS 123 prior to January 1, 2006, the adoption of SFAS 123(R) had no
material impact on the condensed consolidated financial statements.

Prior to adoption of SFAS 123(R), the Company presented all tax benefits of deductions
resulting from the exercise of stock options as operating cash flows in the Statement of Cash Flows. SFAS 123(R) requires the cash flows resulting from the tax benefits of tax deductions in excess of the compensation cost recognized for those
options (excess tax benefits) to be classified as financing cash flows. Additionally, the write-off of deferred tax assets relating to the excess of recognized compensation cost over the tax deduction resulting from the award will continue to be
reflected within operating cash flows. Any excess tax benefits the Company recorded during the nine and three months ended September 30, 2006 are considered to have no material impact on the condensed consolidated financial statements.

In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments, an amendment of FASB Statements
No. 133 and SFAS No. 140 (SFAS 155). This statement permits fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. It also clarifies which
interest-only strips and principal-only strips are not subject to FASB Statement No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133). The statement also establishes a requirement to evaluate
interests in securitized financial assets to identify interests that are freestanding derivatives or hybrid financial instruments that contain an embedded derivative requiring bifurcation. The statement also clarifies that concentration of credit
risks in the form of subordination are not embedded derivatives, and it also amends SFAS 140 to eliminate the prohibition on a Qualifying Special Purpose Entity (QSPE) from holding a derivative financial instrument that pertains to a
beneficial interest other than another derivative financial instrument. SFAS 155 is effective for all financial instruments acquired or issued after the beginning of an entitys first fiscal year that begins after September 15, 2006. Early
adoption of this statement is allowed. The Company is still evaluating the impact the adoption of this statement will have on its condensed consolidated financial statements.

In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets, an amendment of SFAS No. 140 (SFAS 156). This statement requires that an entity separately
recognize a servicing asset or a servicing liability when it undertakes an obligation to service a financial asset under a servicing contract in certain situations. Such servicing assets or servicing liabilities are required to be initially measured
at fair value, if practicable. SFAS 156 also allows an entity to choose one of two methods when subsequently measuring its servicing assets and servicing liabilities: (1) the amortization methodor (2) the fair value measurement
method. The amortization method existed under SFAS 140 and remains unchanged in (1) allowing entities to amortize their servicing assets or servicing liabilities in proportion to and over the period of estimated net servicing income or net
servicing loss and (2) requiring the assessment of those servicing assets or servicing liabilities for impairment or increased obligation based on fair value at each reporting date. The fair value measurement method allows entities to measure
their servicing assets or servicing liabilities at fair value each reporting date and report changes in fair value in earnings in the period the change occurs. SFAS 156 introduces the notion of classesand allows companies to make a separate
subsequent measurement election for each class of its servicing rights. In addition, SFAS 156 requires certain comprehensive roll-forward disclosures that must be presented for each class. The Statement is effective as of the beginning of an
entitys first fiscal year that begins after September 15, 2006. Earlier adoption is permitted as of the beginning of an entitys fiscal year, so long as the entity has not yet issued financial statements, including financial
statements for any interim period, for that fiscal year. The Company is still evaluating the impact the adoption of this statement will have on its condensed consolidated financial statements.

In June 2006, the FASB issued FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes  an interpretation of FASB
Statement No. 109. FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or to be taken on a tax return. This interpretation also provides
additional guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. This interpretation is effective for fiscal years after December 15, 2006. The Company is currently
evaluating the potential impact of this interpretation on its consolidated financial statements.

In September 2006, the FASB issued SFAS No. 157,
Fair Value Measurements (SFAS No. 157). SFAS No. 157 establishes a framework for measuring fair value and requires expanded disclosures regarding fair value measurements. This accounting standard is effective for
financial statements issued for fiscal years beginning after November 15, 2007. The Company is still evaluating the impact the adoption of this statement will have on its condensed consolidated financial statements.

In September 2006, the Securities and Exchange Commission SEC issued Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year
Misstatements when Quantifying Misstatements in Current Year Financial



8



---

##### Table of Contents

Statements (SAB No. 108). SAB No. 108 provides guidance regarding the consideration of the effects
of prior year misstatements in quantifying current year misstatements for the purpose of materiality assessments. The method established by SAB No. 108 requires each of the Companys financial statements and the related financial statement
disclosures to be considered when quantifying and assessing the materiality of the misstatement. The provisions of SAB 108 are effective for financial statements issued for fiscal years beginning after December 31, 2006. The Company is still
evaluating the impact the adoption of this statement will have on its condensed consolidated financial statements.

Note 3. Mortgage Loans

Mortgage loans, all of which are secured by residential properties, consisted of the following as of September 30, 2006 and December 31, 2005
(dollars in thousands):



|                                              |  |                   |           |   |                  |   |           |  
|--------------------------------------------- |  | ----------------- | --------- | - | ---------------- | - | --------- | -
|                                              |  | September 30,2006 |           |   | December 31,2005 |  
|Mortgage loans  held-for-sale:               |  |                   |           |   |                  |   |           |  
|Outstanding principal                         |  | $                 | 1,459,870 |   |                  | $ | 1,238,689 |  
|Loans under removal of accounts provision     |  |                   | 73,795    |   |                  |   | 44,382    |  
|Net premium                                   |  |                   | 6,072     |   |                  |   | 12,015    |  
|Allowance for the lower of cost or fair value |  |                   | (6,982    | ) |                  |   | (3,530    | )
|                                              |  |                   |           |   |                  |   |           |  
|Mortgage loans  held-for-sale                |  | $                 | 1,532,755 |   |                  | $ | 1,291,556 |  
|                                              |  |                   |           |   |                  |   |           |  
|Weighted average coupon                       |  |                   | 9.05      | % |                  |   | 8.11      | %
|                                              |  |                   |           |   |                  |   |           |  
|Percent with prepayment penalty               |  |                   | 55        | % |                  |   | 65        | %
|                                              |  |                   |           |   |                  |   |           |  
|Mortgage loans  held-in-portfolio:           |  |                   |           |   |                  |   |           |  
|Outstanding principal                         |  | $                 | 2,366,692 |   |                  | $ | 29,084    |  
|Net unamortized premium                       |  |                   | 42,876    |   |                  |   | 455       |  
|                                              |  |                   |           |   |                  |   |           |  
|Amortized cost                                |  |                   | 2,409,568 |   |                  |   | 29,539    |  
|Allowance for credit losses                   |  |                   | (17,654   | ) |                  |   | (699      | )
|                                              |  |                   |           |   |                  |   |           |  
|Mortgage loans  held-in-portfolio            |  | $                 | 2,391,914 |   |                  | $ | 28,840    |  
|                                              |  |                   |           |   |                  |   |           |  
|Weighted average coupon                       |  |                   | 8.23      | % |                  |   | 9.85      | %
|                                              |  |                   |           |   |                  |   |           |  

During the first nine months of 2006 the Company transferred $2.7 billion of mortgage loans from its held-for-sale
classification to held-in-portfolio. These loans were subsequently securitized in transactions structured as financings.

Activity in the allowance for
credit losses on mortgage loans  held-in-portfolio is as follows for the nine and three months ended September 30, 2006 and 2005, respectively (dollars in thousands):



|                               |  |                                        |        |   |                                         |   |       |      |  |   |        |   |  |   |      |  
|------------------------------ |  | -------------------------------------- | ------ | - | --------------------------------------- | - | ----- | ---- |  | - | ------ | - |  | - | ---- | -
|                               |  | For the Nine MonthsEnded September 30, |        |   | For the Three MonthsEnded September 30, |  
|                               |  | 2006                                   |        |   | 2005                                    |   |       | 2006 |  |   | 2005   |  
|Balance, beginning of period   |  | $                                      | 699    |   |                                         | $ | 507   |      |  | $ | 9,899  |   |  | $ | 866  |  
|Provisions for credit losses   |  |                                        | 19,876 |   |                                         |   | 1,050 |      |  |   | 10,286 |   |  |   | 331  |  
|Charge-offs, net of recoveries |  |                                        | (2,921 | ) |                                         |   | (689  | )    |  |   | (2,531 | ) |  |   | (329 | )
|                               |  |                                        |        |   |                                         |   |       |      |  |   |        |   |  |   |      |  
|Balance, end of period         |  | $                                      | 17,654 |   |                                         | $ | 868   |      |  | $ | 17,654 |   |  | $ | 868  |  
|                               |  |                                        |        |   |                                         |   |       |      |  |   |        |   |  |   |      |  



9



---

##### Table of Contents

Note 4. Loan Securitizations

On August 29, 2006 and September 28, 2006 the Company executed securitization transactions, NovaStar Mortgage Funding Trust (NMFT) Series 2006-4 and NMFT Series 2006-5, respectively, which were accounted for as sales
of loans. Derivative instruments were also transferred into the trusts as part of each of these sales transactions to reduce interest rate risk to the third-party bondholders. Details of the transactions structured as sales for the nine months ended
September 30, 2006 are as follows (dollars in thousands):



|                   |  |                  |                         |                                      |                          |        |                               |   |                                               |     |                |   |           |  |   |        |  |   |       
|------------------ |  | ---------------- | ----------------------- | ------------------------------------ | ------------------------ | ------ | ----------------------------- | - | --------------------------------------------- | --- | -------------- | - | --------- |  | - | ------ |  | - | ------
|                   |  | Net BondProceeds |                         | Allocated Value ofRetained Interests |                          |        | PrincipalBalance ofLoans
Sold |   | Fair Value ofDerivativeInstrumentsTransferred |     | GainRecognized
|                   |  |                  | MortgageServicingRights |                                      | SubordinatedBond Classes |        |                               |   |                                              
|NMFT Series 2005-4 |  | $                | 378,944                 |                                      | $                        | 2,258  |                               | $ | 9,416                                         | (A) |                | $ | 378,944   |  | $ | 259    |  | $ | 1,203 
|NMFT Series 2006-2 |  |                  | 999,790                 |                                      |                          | 6,041  |                               |   | 40,858                                        | (B) |                |   | 1,021,102 |  |   | 6,015  |  |   | 11,942
|NMFT Series 2006-3 |  |                  | 1,072,258               |                                      |                          | 6,516  |                               |   | 47,408                                        | (C) |                |   | 1,100,000 |  |   | 5,073  |  |   | 10,209
|NMFT Series 2006-4 |  |                  | 993,841                 |                                      |                          | 7,040  |                               |   | 51,956                                        | (D) |                |   | 1,025,359 |  |   | 1,818  |  |   | 14,401
|NMFT Series 2006-5 |  |                  | 704,979                 |                                      |                          | 5,102  |                               |   | 40,206                                        | (E) |                |   | 740,283   |  |   | 690    |  |   | 7,824 
|                   |  |                  |                         |                                      |                          |        |                               |   |                                               |     |                |   |           |  |   |        |  |   |       
|                   |  | $                | 4,149,812               |                                      | $                        | 26,957 |                               | $ | 189,844                                       |     |                | $ | 4,265,688 |  | $ | 13,855 |  | $ | 45,579
|                   |  |                  |                         |                                      |                          |        |                               |   |                                               |     |                |   |           |  |   |        |  |   |       

---

|(A) | On January 20, 2006, the Company delivered the remaining $378.9 million of loans into the NMFT Series 2005-4 securitization trust. All of the bonds were issued to the
third-party investors at the date of initial close, but the Company did not receive the escrowed proceeds related to the final close until January 20, 2006.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(B) | The NMFT Series 2006-2 subordinated bond classes includes the Class M-9 and M-10 certificates, which were retained by the Company. Class M-9 and M-10 collectively represent $11.9
million in principal. Class M-9 is rated BBB/BBB- by S&P and Fitch, respectively. The Class M-10 is rated BB+ by both S&P and Fitch.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(C) | The NMFT Series 2006-3 subordinated bond classes includes the Class M-9, M-10 and M-11 certificates, which were retained by the Company. Class M-9, M-10 and M-11 collectively
represent $16.4 million in principal. Class M-9 is rated BBB/BBB- by S&P and Fitch, respectively. The Class M-10 is rated BBB- by S&P. Class M-11 is rated BB+ by S&P.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(D) | The NMFT Series 2006-4 subordinated bond classes includes the Class M-7, M-10, M-11 and M-12 certificates, which were retained by the Company. Class M-7, M-10, M-11 and M-12
collectively represent $20.4 million in principal. Class M-7 is rated A/Baa1/BBB+ by S&P, Moodys and Fitch, respectively. The Class M-10 is rated BBB/BBB- by S&P and Fitch, respectively. Class M-11 is rated BBB- by S&P. Class
M-12 is rated BB+ by S&P.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(E) | The NMFT Series 2006-5 subordinated bond classes includes the Class M-10, M-11 and M-12 certificates, which were retained by the Company. Class M-10, M-11 and M-12 collectively
represent $20.3 million in principal. The Class M-10, M-11 and M-12 certificates are rated BBB-, BB+ and BB by S&P, respectively. On October 20, 2006, $559.7 million in loans collateralizing NMFT Series 2006-5 were delivered to the
trust. The Company received $559.7 million in proceeds, which had been held in escrow by the trustee.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company retained interest-only,
prepayment penalty and other subordinated interests in the underlying cash flows and servicing responsibilities from the financial assets transferred as part of the NMFT Series 2005-4, 2006-2, 2006-3, 2006-4 and 2006-5 securitizations. The value of
the Companys retained interests is subject to credit, prepayment, and interest rate risks on the transferred financial assets.

On April 28,
2006 and June 8, 2006, the Company executed securitization transactions, NovaStar Home Equity Series (NHES) 2006-1 and NHES 2006-MTA1, respectively, which were accounted for as financings. Details of the transactions structured as
financings are as follows (dollars in thousands):



|                      |  |                   |           |                                    |   |          
|--------------------- |  | ----------------- | --------- | ---------------------------------- | - | ---------
|                      |  | Net Bond Proceeds |           | Principal Balance ofLoans Financed
|NHES Series 2006-1    |  | $                 | 1,317,346 |                                    | $ | 1,364,147
|NHES Series 2006-MTA1 |  |                   | 1,188,111 |                                    |   | 1,199,913
|                      |  |                   |           |                                    |   |          
|                      |  | $                 | 2,505,457 |                                    | $ | 2,564,060
|                      |  |                   |           |                                    |   |          



10



---

##### Table of Contents

Note 5. Mortgage Securities  Available-for-Sale

Mortgage securities  available-for-sale consist of the Companys investment in the residual securities and subordinated securities issued by securitization
trusts sponsored by the Company. Residual securities consist of interest-only, prepayment penalty and overcollaterilization bonds. Subordinated securities consist of rated bonds which are lower on the capital structure. Management estimates the fair
value of the residual securities by discounting the expected future cash flows of the collateral and bonds. Fair value of the subordinated securities is based on quoted market prices. The cost basis, unrealized gains and losses and estimated fair
value of mortgage securities  available-for-sale as of September 30, 2006 and December 31, 2005 were as follows (dollars in thousands):



|                         |  |            |         |                |   |                                          |  |   |                     |   |              |   |         |  |       |  
|------------------------ |  | ---------- | ------- | -------------- | - | ---------------------------------------- |  | - | ------------------- | - | ------------ | - | ------- |  | ----- | -
|                         |  | Cost Basis |         | UnrealizedGain |   | Unrealized LossesLess Than Twelve Months |  |   | EstimatedFair Value |   | AverageYield |  
|As of September 30, 2006 |  | $          | 350,027 |                | $ | 78,760                                   |  | $ |                    |   |              | $ | 428,787 |  | 30.65 | %
|As of December 31, 2005  |  |            | 394,107 |                |   | 113,785                                  |  |   | (2,247              | ) |              |   | 505,645 |  | 34.54 |  

During the nine and three months ended September 30, 2006 and 2005, management concluded that the decline in
value on certain securities in the Companys mortgage securities portfolio were other-than-temporary. As a result, the Company recognized an impairment on mortgage securities  available-for-sale of $13.2 and $6.8 million during the nine
and three months ended September 30, 2006, respectively, as compared to $10.1 million and $8.3 million during the same periods of 2005.

As of
December 31, 2005, the Company had two subordinated available-for-sale securities with fair values aggregating $42.8 million that were deemed to be temporarily impaired.

The servicing agreements the Company executes for loans it has securitized include a clean up call option which gives it the right, not the obligation, to repurchase mortgage loans from the trust. The
clean up call option can be exercised when the aggregate principal balance of the mortgage loans has declined to ten percent or less of the original aggregated mortgage loan principal balance. During the three months ended September 30, 2006,
the Company exercised the clean up call option on NMFT Series 2000-1, NMFT Series 2000-2, NMFT Series 2001-1 and NMFT Series 2001-2 and repurchased loans with a remaining principal balance of $120.5 million from these trusts for $114.2
million in cash. The trusts distributed the $114.2 million to retire the bonds held by third parties. Along with the cash paid to the trusts, any remaining cost basis of the related mortgage securities and mortgage servicing rights, $2.5 million,
became part of the cost basis of the repurchased mortgage loans. The repurchased mortgage loans are included in the mortgage loans held-for-sale classification on the Companys condensed consolidated balance sheets and it is the Companys
intention to sell or securitize these loans.

At September 30, 2006, the Company had the right, not the obligation, to repurchase $75.8 million of
mortgage loans from the NMFT Series 2002-1 and NMFT 2002-2 securitization trusts under the Companys clean up call options. As discussed in Note 16, on October 25, 2006 the Company exercised its call right for the NMFT Series 2002-1.



11



---

##### Table of Contents

The following table is a rollforward of mortgage securities  available-for-sale from January 1, 2005 to
September 30, 2006 (in thousands):



|                                                                                                                          |  |            |          |   |                |   |         |                                            |  |   |          |  
|------------------------------------------------------------------------------------------------------------------------- |  | ---------- | -------- | - | -------------- | - | ------- | ------------------------------------------ |  | - | -------- | -
|                                                                                                                          |  | Cost Basis |          |   | UnrealizedGain |   |         | Estimated Fair Value of MortgageSecurities | 
|As of January 1, 2005                                                                                                     |  | $          | 409,946  |   |                | $ | 79,229  |                                            |  | $ | 489,175  |  
|Increases (decreases) to mortgage securities:                                                                             |  |            |          |   |                |   |         |                                            |  |   |          |  
|New securities retained in securitizations                                                                                |  |            | 289,519  |   |                |   | 2,073   |                                            |  |   | 291,592  |  
|Accretion of income (A)                                                                                                   |  |            | 171,734  |   |                |   |        |                                            |  |   | 171,734  |  
|Proceeds from paydowns of securities (A) (B)                                                                              |  |            | (452,050 | ) |                |   |        |                                            |  |   | (452,050 | )
|Impairment on mortgage securities - available-for-sale                                                                    |  |            | (17,619  | ) |                |   | 17,619  |                                            |  |   |         |  
|Transfer of securities to mortgage loans held-for-sale due to repurchase of mortgage loans from securitization trust (C)  |  |            | (7,423   | ) |                |   |        |                                            |  |   | (7,423   | )
|Mark-to-market value adjustment                                                                                           |  |            |         |   |                |   | 12,617  |                                            |  |   | 12,617   |  
|                                                                                                                          |  |            |          |   |                |   |         |                                            |  |   |          |  
|Net (decrease) increase to mortgage securities                                                                            |  |            | (15,839  | ) |                |   | 32,309  |                                            |  |   | 16,470   |  
|                                                                                                                          |  |            |          |   |                |   |         |                                            |  |   |          |  
|As of December 31, 2005                                                                                                   |  |            | 394,107  |   |                |   | 111,538 |                                            |  |   | 505,645  |  
|                                                                                                                          |  |            |          |   |                |   |         |                                            |  |   |          |  
|Increases (decreases) to mortgage securities:                                                                             |  |            |          |   |                |   |         |                                            |  |   |          |  
|New securities retained in securitizations                                                                                |  |            | 121,025  |   |                |   | 1,877   |                                            |  |   | 122,902  |  
|Purchase of securities                                                                                                    |  |            | 1,922    |   |                |   |        |                                            |  |   | 1,922    |  
|Accretion of income (A)                                                                                                   |  |            | 112,903  |   |                |   |        |                                            |  |   | 112,903  |  
|Proceeds from paydowns of securities (A) (B)                                                                              |  |            | (264,358 | ) |                |   |        |                                            |  |   | (264,358 | )
|Impairment on mortgage securities - available-for-sale                                                                    |  |            | (13,249  | ) |                |   | 13,249  |                                            |  |   |         |  
|Transfer of securities to mortgage loans held-for-sale due to repurchase of mortgage loans from securitization trusts (D) |  |            | (2,323   | ) |                |   | (5,015  | )                                          |  |   | (7,338   | )
|Mark-to-market value adjustment                                                                                           |  |            |         |   |                |   | (42,889 | )                                          |  |   | (42,889  | )
|                                                                                                                          |  |            |          |   |                |   |         |                                            |  |   |          |  
|Net decrease to mortgage securities                                                                                       |  |            | (44,080  | ) |                |   | (32,778 | )                                          |  |   | (76,858  | )
|                                                                                                                          |  |            |          |   |                |   |         |                                            |  |   |          |  
|As of September 30, 2006                                                                                                  |  | $          | 350,027  |   |                | $ | 78,760  |                                            |  | $ | 428,787  |  
|                                                                                                                          |  |            |          |   |                |   |         |                                            |  |   |          |  

---

|(A) | Cash received on mortgage securities with no cost basis was $4.3 million for the nine months ended September 30, 2006 and $17.6 million for the year ended December 31,
2005.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(B) | For mortgage securities with a remaining cost basis, the Company reduces the cost basis by the amount of cash that is contractually due from the securitization trusts. In contrast,
for mortgage securities in which the cost basis has previously reached zero, the Company records in interest income the amount of cash that is contractually due from the securitization trusts. In both cases, there are instances where the Company may
not receive a portion of this cash until after the balance sheet reporting date. Therefore, these amounts are recorded as receivables from the securitization trusts. As of September 30, 2006 and December 31, 2005, the Company had
receivables from securitization trusts of $18.1 million and $2.4 million, respectively, related to mortgage securities available-for-sale with a remaining cost basis.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(C) | The remaining loans in the NMFT Series 1999-1 securitization trust were called on September 25, 2005.
|--- | -----------------------------------------------------------------------------------------------------

|(D) | The remaining loans in the NMFT Series 2000-1, NMFT Series 2000-2, NMFT Series 2001-1 and NMFT Series 2001-2 securitization trusts were called during the three months ended
September 30, 2006.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Maturities of mortgage securities owned by the Company depend on repayment characteristics and experience of the
underlying financial instruments. The Company expects the securities it owns as of September 30, 2006 to mature in one to five years.



12



---

##### Table of Contents

Note 6. Mortgage Securities - Trading

As of September 30, 2006, mortgage securities  trading consisted of certain subordinated securities retained by the Company from securitization transactions as well as subordinated securities purchased from
other issuers in the open market. Management estimates their fair value based on quoted market prices. The following table summarizes the Companys mortgage securities  trading as of September 30, 2006 (dollars in thousands):



|           |  |  |  |               |         |                     |   |            |  |                     |         |                       |    |  |       |  
|---------- |  |  |  | ------------- | ------- | ------------------- | - | ---------- |  | ------------------- | ------- | --------------------- | -- |  | ----- | -
|S&P Rating |  |  |  | Original Face |         | AmortizedCost Basis |   | Fair Value |  | Number ofSecurities |         | Weighted AverageYield |   
|A+         |  |  |  | $             | 2,199   |                     | $ | 2,201      |  | $                   | 2,199   |                       | 1  |  | 6.27  | %
|A          |  |  |  |               | 15,692  |                     |   | 15,440     |  |                     | 15,645  |                       | 3  |  | 6.31  |  
|A-         |  |  |  |               | 13,432  |                     |   | 12,262     |  |                     | 12,538  |                       | 4  |  | 10.14 |  
|BBB+       |  |  |  |               | 49,580  |                     |   | 47,195     |  |                     | 47,762  |                       | 12 |  | 8.06  |  
|BBB        |  |  |  |               | 71,300  |                     |   | 65,508     |  |                     | 66,940  |                       | 17 |  | 9.14  |  
|BBB-       |  |  |  |               | 108,973 |                     |   | 96,685     |  |                     | 97,437  |                       | 21 |  | 11.27 |  
|BB+        |  |  |  |               | 26,733  |                     |   | 21,702     |  |                     | 21,780  |                       | 7  |  | 14.33 |  
|BB         |  |  |  |               | 8,500   |                     |   | 6,563      |  |                     | 6,624   |                       | 2  |  | 16.48 |  
|           |  |  |  |               |         |                     |   |            |  |                     |         |                       |    |  |       |  
|Total      |  |  |  | $             | 296,409 |                     | $ | 267,556    |  | $                   | 270,925 |                       | 67 |  | 10.17 | %
|           |  |  |  |               |         |                     |   |            |  |                     |         |                       |    |  |       |  

The Company recognized net trading gains (losses) of $2.9 million and $(1.4) million for the nine and three months
ended September 30, 2006, respectively.

On February 23, 2006, the Company sold the M-9 bond class security which it had retained from its NMFT
Series 2005-4 securitization, to a third party and recognized a gain on the sale of approximately $351,000.

As of September 30, 2006, the Company had
pledged all of its trading securities as collateral for financing purposes.

Note 7. Junior Subordinated Debentures

In April 2006, the Company established NovaStar Capital Trust II (NCTII), a statutory trust organized under Delaware law for the sole purpose of issuing trust
preferred securities. NovaStar Mortgage, Inc. (NMI) owns all of the common securities of NCTII. On April 18, 2006, NCTII issued $35 million in unsecured floating rate trust preferred securities to other investors. The trust
preferred securities require quarterly interest payments. The interest rate is floating at the three-month LIBOR rate plus 3.5% and resets quarterly. The trust preferred securities are redeemable, at NCTIIs option, in whole or in part, anytime
without penalty on or after June 30, 2011, but are mandatorily redeemable when they mature on June 30, 2036. If they are redeemed on or after June 30, 2011, but prior to maturity, the redemption price will be 100% of the principal
amount plus accrued and unpaid interest.

The proceeds from the issuance of the trust preferred securities and the common securities of NCTII were loaned
to NMI in exchange for $36.1 million of junior subordinated debentures of NMI, which are the sole assets of NCTII. The terms of the junior subordinated debentures match the terms of the trust preferred securities. The debentures are subordinate and
junior in right of payment to all present and future senior indebtedness and certain other financial obligations of the Company. The Company entered into a guarantee for the purpose of guaranteeing the payment of any amounts to be paid by NMI under
the terms of the debentures. Following payment by the Company of offering costs, the Companys net proceeds from the offering aggregated $33.9 million.

The assets and liabilities of NCTII are not consolidated into the consolidated financial statements of the Company. Accordingly, the Companys equity interest in NCTII is accounted for using the equity method. Interest on the junior
subordinated debt is included in the Companys consolidated statements of income as interest expensesubordinated debt and the junior subordinated debentures are presented as a separate category on the consolidated balance sheets.



13



---

##### Table of Contents

Note 8. UBS Borrowings

In connection with the lending agreement with UBS Warburg Real Estate Securities, Inc. (UBS), NovaStar Mortgage SPV I (NovaStar Trust), a Delaware statutory trust, has been established by NMI as a wholly owned
special-purpose warehouse finance subsidiary whose assets and liabilities are included in the Companys condensed consolidated financial statements.

NovaStar Trust has agreed to issue and sell to UBS mortgage notes (the Notes). Under the agreements that document the issuance and sale of the Notes:



| |  |  | all assets which are from time to time owned by NovaStar Trust are legally owned by NovaStar Trust and not by NMI.
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | NovaStar Trust is a legal entity separate and distinct from NMI and all other affiliates of NMI.
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | the assets of NovaStar Trust are legally assets only of NovaStar Trust, and are not legally available to NMI and all other affiliates of NMI or their respective creditors, for
pledge to other creditors or to satisfy the claims of other creditors.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | none of NMI or any other affiliate of NMI is legally liable on the debts of NovaStar Trust, except for an amount limited to 10% of the maximum dollar amount of the Notes permitted
to be issued.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the only assets of NMI resulting from the issuance and sale of the Notes are:
| | - |  | -----------------------------------------------------------------------------



| | 1) | any cash portion of the purchase price paid from time to time by NovaStar Trust in consideration of Mortgage Loans sold to NovaStar Trust by NMI; and
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------



| | 2) | the value of NMIs net equity investment in NovaStar Trust.
| | -- | -----------------------------------------------------------

As of September 30, 2006, NovaStar Trust had the following assets:



| | 1) | whole loans: $371.0 million
| | -- | ---------------------------



| | 2) | cash and cash equivalents: $4.3 million.
| | -- | ----------------------------------------

As of September 30, 2006, NovaStar Trust had the following liabilities and equity:



| | 1) | short-term debt due to UBS: $369.5 million, and
| | -- | -----------------------------------------------



| | 2) | $5.8 million in members equity investment.
| | -- | -------------------------------------------

Note 9. Commitments
and Contingencies

Commitments. The Company has commitments to borrowers to fund residential mortgage loans as well as commitments to purchase
and sell mortgage loans to third parties. At September 30, 2006, the Company had outstanding commitments to originate, purchase and sell loans of $860.9 million, $5.0 million and $372.3 million, respectively. At December 31, 2005, the
Company had outstanding commitments to originate, purchase and sell loans of $545.4 million, $33.4 million and $93.6 million, respectively. The commitments to originate and purchase loans do not necessarily represent future cash requirements, as
some portion of the commitments are likely to expire without being drawn upon.

In the ordinary course of business, the Company sells whole pools of loans
with recourse for borrower defaults. When whole pools are sold as opposed to securitized, the third party has recourse against the Company for certain borrower defaults. Because the loans are no longer on the Companys balance sheet, the
recourse component is considered a guarantee. During the nine months ended September 30, 2006, the Company sold $1.5 billion of loans with recourse for borrower defaults. The Company maintained a $4.7 million reserve related to these guarantees
as of September 30, 2006. During the nine months ended September 30, 2006 the Company paid $15.9 million in cash to repurchase loans sold to third parties.

In the ordinary course of business, the Company sells loans to securitization trusts and guarantees losses suffered by the trusts resulting from defects in the loan origination process. Defects may occur in the loan
documentation and underwriting process, either through processing errors made by the Company or through intentional or unintentional misrepresentations made by the borrower or agents during those processes. If a defect is identified, the Company is
required to repurchase the loan. As of September 30, 2006 and December 31, 2005, the Company had loans sold with recourse with an outstanding principal balance of $12.4 billion and $12.7 billion, respectively. Historically, repurchases of
loans where a defect has occurred have been insignificant; therefore, the Company has recorded no reserves related to these guarantees.



14



---

##### Table of Contents

During the third quarter of 2006 the Companys primary loan origination unit NovaStar Mortgage Inc.
(NMI) entered into an agreement to acquire up to 21 retail mortgage lending locations and certain other assets of Oak Street Mortgage LLC. NMI will create a new retail division and expand its retail mortgage lending business beyond the
current focus on customer retention programs. The transaction is expected to close late in the fourth quarter of 2006. The Company expects this expansion into the retail market will enable it to substantially increase its loan production. While Oak
Streets retail channel is already an efficient loan origination operation, the elimination of duplicate overhead should further reduce the Companys cost of production.

Contingencies. Since April 2004, a number of substantially similar class action lawsuits have been filed and consolidated into a single action in the Untied States District Court for the Western District
of Missouri. The consolidated complaint names the Company and three of the Companys executive officers as defendants and generally alleges that the defendants made public statements that were misleading for failing to disclose certain
regulatory and licensing matters. The plaintiffs purport to have brought this consolidated action on behalf of all persons who purchased the Companys common stock (and sellers of put options on our common stock) during the period
October 29, 2003 through April 8, 2004. On January 14, 2005, the Company filed a motion to dismiss this action, and on May 12, 2005, the court denied such motion. Plaintiffs motion for class certification is pending.
The Company believes that these claims are without merit and continues to vigorously defend against them.

In the wake of the securities class action, the
Company has also been named as a nominal defendant in several derivative actions brought against certain of our officers and directors in Missouri and Maryland. The complaints in these actions generally claim that the defendants are liable to the
Company for failing to monitor corporate affairs so as to ensure compliance with applicable state licensing and regulatory requirements.

In July 2004, an
employee of NHMI, a wholly-owned subsidiary of the Company, filed a class and collective action lawsuit against NHMI and NMI in California Superior Court for the County of Los Angeles. Subsequently, NHMI and NMI removed the matter to the United
States District Court for the Central District of California and NMI was removed from the lawsuit. The putative class is comprised of all past and present employees of NHMI who were employed from July 30, 2001 (2000 in California) through
November 18, 2005 in the capacity generally described as Loan Officer. The plaintiffs alleged that NHMI failed to pay them overtime and minimum wage as required by the Fair Labor Standards Act (FLSA) and California state laws. In
January 2005, the plaintiffs and NHMI agreed upon a nationwide settlement in the amount of $3.3 million on behalf of a class of all NHMI Loan Officers covering the period commencing July 30, 2001 (2000 in California) to May 1, 2006.
The settlement covers all claims for minimum wage, overtime, meal and rest periods, record-keeping, and penalties under California and federal law during the class period, and was approved by the Court on May 1, 2006. Since not all class
members elected to be part of the settlement, the Company obligation related to the settlement is approximately $1.7 million. Prior to 2006, in accordance with SFAS No. 5, Accounting for Contingencies, the Company recorded a charge to
earnings of $1.5 million. In 2006 the Company recorded an additional charge to earnings of $200,000 as the estimated probable obligation increased to $1.7 million. A majority of this settlement has been paid out by September 30, 2006.

In April 2005, three putative class actions filed against NHMI and certain of its affiliates were consolidated for pre-trial proceedings in the United
States District Court for the Southern District of Georgia entitled In Re NovaStar Home Mortgage, Inc. Mortgage Lending Practices Litigation. These cases allege that NHMI improperly shared settlement service fees with limited liability
companies in which NHMI had an interest (the LLCs) alleging violations of the fee splitting and anti-referral provisions of the federal Real Estate Settlement Procedures Act (RESPA), and alleging certain violations of state
law and civil conspiracy. Plaintiffs seek treble damages with respect to the RESPA claims, disgorgement of fees with respect to the state law claims as well as other damages, injunctive relief and attorney fees. In addition, two other
related class actions have been filed in state courts. Miller v. NovaStar Financial, Inc. et al., was filed in October 2004 in the Circuit Court of Madison County, Illinois and Jones et al. v. NovaStar Home Mortgage, Inc. et al., was filed in
December 2004 in the Circuit Court for Baltimore City, Maryland. In the Miller case, plaintiffs allege a violation of the Illinois Consumer Fraud and Deceptive Practices Act and civil conspiracy alleging certain LLCs provided settlement
services without the borrowers knowledge. The plaintiffs in the Miller case seek a disgorgement of fees, other damages, injunctive relief and attorneys fees on behalf of the class of plaintiffs. In the Jones case, the plaintiffs allege
the LLCs violated the Maryland Mortgage Lender Law by acting as lenders and/or brokers in Maryland without proper licenses and allege this arrangement amounted to a civil conspiracy. The plaintiffs in the Jones case seek a disgorgement of fees
and attorneys fees. On July 7, 2006, the court in the Jones case denied cross-motions for summary judgment on the grounds that material factual issues existed. The court granted plaintiffs motion to certify a statewide
Maryland class. The Company believes that all of these claims are without merit and intend to vigorously defend against them.



15



---

##### Table of Contents

In December 2005, a putative class action was filed against NovaStar Mortgage in the United States District Court for the
Western District of Washington entitled Pierce et al. v. NovaStar Mortgage, Inc. Plaintiffs contend that NovaStar Mortgage failed to disclose prior to closing that a broker payment would be made on their loans, which was an unfair and deceptive
practice in violation of the Washington Consumer Protection Act. The plaintiffs seek excess interest charged, and treble damages as provided in the Washington Consumer Protection Act and attorneys fees. On October 31, 2006, the court
granted plaintiffs motion to certify a Washington state class. The Company believes that these claims are without merit and intends to vigorously defend against them.

In December 2005, a putative class action was filed against NHMI in the United States District Court for the Middle District of Louisiana entitled Pearson v. NovaStar Home Mortgage, Inc.Plaintiff contends that
NHMI violated the federal Fair Credit Reporting Act (FCRA) in connection with its use of pre-approved offers of credit. Plaintiff seeks (on his own behalf, as well as for others similarly situated) statutory damages, other nominal
damages, punitive damages and attorneys fees and costs. The Company believes that these claims are without merit and intends to vigorously defend against them.

In addition to those matters listed above, the Company is currently a party to various other legal proceedings and claims, including, but not limited to, breach of contract claims, class action or individual claims
for violations of the RESPA, FLSA, federal and state laws prohibiting employment discrimination, federal and state laws prohibiting discrimination in lending and federal and state licensing and consumer protection laws.

While management, including internal counsel, currently believes that the ultimate outcome of all these proceedings and claims will not have a material adverse effect on
our financial condition or results of operations, litigation is subject to inherent uncertainties. If an unfavorable ruling were to occur, there exists the possibility of a material adverse impact on our financial condition and results of
operations.

In April 2004, the Company received notice of an informal inquiry from the Commission requesting that the Company provide various documents
relating to our business. The Company has cooperated fully with the Commissions inquiry and provided it with the requested information.

Note 10.
Issuance and Repurchase of Capital Stock

The Company sold 2,566,453 shares of its common stock during the nine months ended September 30, 2006
under its Direct Stock Purchase and Dividend Reinvestment Plan (DRIP). Net proceeds of $76.9 million were raised under these sales of common stock. The Company also sold 1,458,000 shares of its common stock during the nine months ended
September 30, 2006 in a registered controlled equity offering. The Company raised $41.9 million in proceeds from these sales, which were net of $0.4 million in expenses related to the offering.

During the nine months ended September 30, 2006, 97,630 shares of common stock were issued under the Companys stock-based compensation plan. Proceeds of $0.3
million were received under these issuances.

On January 20, 2006, the Company initiated offers to rescind certain shares of its common stock issued
pursuant to its 401(k) plan and DRIP that may have been sold in a manner that may not have complied with the registration requirements of applicable securities laws. The Company repurchased 493 shares of its common stock from eligible investors who
accepted the rescission offers as of March 31, 2006, the date the rescission offers expired.



16



---

##### Table of Contents

Note 11. Comprehensive Income

Comprehensive income includes net income and revenues, expenses, gains and losses that are not included in net income. Following is a summary of comprehensive income for the nine and three months ended September 30, 2006 and 2005 (in
thousands).



|                                                                                                                                     |  |                                        |         |                                         |      |   |         |  |   |         |   |  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------------------------- | ------- | --------------------------------------- | ---- | - | ------- |  | - | ------- | - |  | - | ------- | -
|                                                                                                                                     |  | For the Nine Months EndedSeptember 30, |         | For the Three Months EndedSeptember 30, |     
|                                                                                                                                     |  | 2006                                   |         |                                         | 2005 |   | 2006    |  |   | 2005    |  
|Net Income                                                                                                                           |  | $                                      | 87,342  |                                         |      | $ | 111,015 |  | $ | 28,579  |   |  | $ | 36,293  |  
|Other comprehensive (loss) income:                                                                                                   |  |                                        |         |                                         |      |   |         |  |   |         |   |  |   |         |  
|Change in unrealized gain on mortgage securities  available-for-sale, net of tax                                                    |  |                                        | (43,595 | )                                       |      |   | 34,666  |  |   | (8,629  | ) |  |   | (26,379 | )
|Change in unrealized gain on mortgage securities  available-for-sale due to repurchase of mortgage loans from securitization
trusts |  |                                        | (5,015  | )                                       |      |   |        |  |   | (5,015  | ) |  |   |        |  
|Impairment on mortgage securities - available-for-sale reclassified to earnings                                                      |  |                                        | 13,249  |                                         |      |   | 10,066  |  |   | 6,796   |   |  |   | 8,328   |  
|Reclassification adjustment into income for derivatives used in cash flow hedges                                                     |  |                                        | (8      | )                                       |      |   | 109     |  |   | 250     |   |  |   |        |  
|Change in unrealized gain on derivative instruments used in cash flow hedges                                                         |  |                                        | (1,051  | )                                       |      |   |        |  |   | (4,646  | ) |  |   |        |  
|                                                                                                                                     |  |                                        |         |                                         |      |   |         |  |   |         |   |  |   |         |  
|Other comprehensive (loss) income                                                                                                    |  |                                        | (36,420 | )                                       |      |   | 44,841  |  |   | (11,244 | ) |  |   | (18,051 | )
|                                                                                                                                     |  |                                        |         |                                         |      |   |         |  |   |         |   |  |   |         |  
|Total comprehensive income                                                                                                           |  | $                                      | 50,922  |                                         |      | $ | 155,856 |  | $ | 17,335  |   |  | $ | 18,242  |  
|                                                                                                                                     |  |                                        |         |                                         |      |   |         |  |   |         |   |  |   |         |  

Note 12. Discontinued Operations

By June 30, 2006, the Company had terminated all of the remaining NHMI branches and related operations. The Company considers a branch to be discontinued upon its termination date, which is the point in time when
the operations cease. The Company has presented the operating results of NHMI as discontinued operations in the condensed consolidated statements of income for the nine and three months ended September 30, 2006 and 2005. The operating results
of all discontinued operations are summarized as follows (dollars in thousands):



|                                                  |  |                                        |         |   |                                         |   |         |      |  |   |      |   |  |   |         |  
|------------------------------------------------- |  | -------------------------------------- | ------- | - | --------------------------------------- | - | ------- | ---- |  | - | ---- | - |  | - | ------- | -
|                                                  |  | For the Nine Months EndedSeptember 30, |         |   | For the Three Months EndedSeptember 30, |  
|                                                  |  | 2006                                   |         |   | 2005                                    |   |         | 2006 |  |   | 2005 |  
|Interest income                                   |  | $                                      | 148     |   |                                         | $ | 403     |      |  | $ | 12   |   |  | $ | 205     |  
|Interest expense                                  |  |                                        | (194    | ) |                                         |   | (76     | )    |  |   | 2    |   |  |   | (8      | )
|Gains on sales of mortgage assets                 |  |                                        | 1,490   |   |                                         |   | 1,322   |      |  |   | 298  |   |  |   | 1,138   |  
|Fee income                                        |  |                                        | 5,850   |   |                                         |   | 32,668  |      |  |   | 256  |   |  |   | 8,642   |  
|Other income                                      |  |                                        | 220     |   |                                         |   | 80      |      |  |   | 28   |   |  |   | 35      |  
|General and administrative expenses               |  |                                        | (10,248 | ) |                                         |   | (48,579 | )    |  |   | (446 | ) |  |   | (13,781 | )
|                                                  |  |                                        |         |   |                                         |   |         |      |  |   |      |   |  |   |         |  
|(Loss) income before income tax (benefit) expense |  |                                        | (2,734  | ) |                                         |   | (14,182 | )    |  |   | 150  |   |  |   | (3,769  | )
|Income tax (benefit) expense                      |  |                                        | (1,017  | ) |                                         |   | (5,275  | )    |  |   | 56   |   |  |   | (1,402  | )
|                                                  |  |                                        |         |   |                                         |   |         |      |  |   |      |   |  |   |         |  
|(Loss) income from discontinued operations        |  | $                                      | (1,717  | ) |                                         | $ | (8,907  | )    |  | $ | 94   |   |  | $ | (2,367  | )
|                                                  |  |                                        |         |   |                                         |   |         |      |  |   |      |   |  |   |         |  

As of September 30, 2006, the Company had $1.0 million in cash, $1.0 million in deferred income tax asset,
net, $5.9 million in other assets and $667,000 in payables included in accounts payable and other liabilities pertaining to discontinued operations, which are included in the condensed consolidated balance sheets. As of December 31, 2005, the
Company had $5.6 million in cash, $7.4 million in mortgage loans held-for-sale, $4.6 million in deferred income tax asset, net, $1.5 million in other assets, $7.4 million in short-term borrowings secured by mortgage loans and $5.2 million in
payables included in accounts payable and other liabilities pertaining to discontinued operations, which are included in the condensed consolidated balance sheets.



17



---

##### Table of Contents

Note 13. Segment Reporting

The Company reviews, manages and operates its business in three segments: mortgage portfolio management, mortgage lending and loan servicing. The Companys branch operations segment was discontinued as of June 30, 2006, therefore
the Company no longer considers it as a segment. The branch operations are now included as part of the mortgage lending segment and are presented as discontinued operations. The prior period results have been restated to reflect this change.
Mortgage portfolio management operating results are driven from the income generated on the assets the Company manages less associated costs. Mortgage lending operations include the marketing, underwriting and funding of loan production as well as
the results of NHMI, a wholly owned subsidiary of the Company, which has been presented as a discontinued operation. Loan servicing operations represent the income and costs to service the Companys portfolio of loans. Following is a summary of
the operating results of the Companys segments for the nine and three months ended September 30, 2006 and 2005, as reclassified to reflect the change in segment structure and the results of the discontinued operations for the nine and
three months ended September 30, 2006 and September 30, 2005 (dollars in thousands):

For the Nine Months Ended September 30, 2006



|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |         |   |  |   |          |  
|------------------------------------------------------------------ |  | --------------------------- | ------- | - | --------------- | - | -------- | ------------- |  | - | ------------ | - |  | ----- | ------- | - |  | - | -------- | -
|                                                                   |  | MortgagePortfolioManagement |         |   | MortgageLending |   |          | LoanServicing |  |   | Eliminations |   |  | Total |        
|Interest income                                                    |  | $                           | 220,169 |   |                 | $ | 121,062  |               |  | $ |             |   |  | $     |        |   |  | $ | 341,231  |  
|Interest expense                                                   |  |                             | 83,433  |   |                 |   | 95,222   |               |  |   |             |   |  |       | (11,098 | ) |  |   | 167,557  |  
|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |         |   |  |   |          |  
|Net interest income before provision for credit losses             |  |                             | 136,736 |   |                 |   | 25,840   |               |  |   |             |   |  |       | 11,098  |   |  |   | 173,674  |  
|Provision for credit losses                                        |  |                             | (19,876 | ) |                 |   |         |               |  |   |             |   |  |       |        |   |  |   | (19,876  | )
|Gains on sales of mortgage assets                                  |  |                             | 528     |   |                 |   | 72,000   |               |  |   |             |   |  |       | (21,501 | ) |  |   | 51,027   |  
|Premiums for mortgage loan insurance                               |  |                             | (4,401  | ) |                 |   | (4,894   | )             |  |   |             |   |  |       |        |   |  |   | (9,295   | )
|Fee income                                                         |  |                             | 2,287   |   |                 |   | 4,439    |               |  |   | 19,336       |   |  |       | (3,933  | ) |  |   | 22,129   |  
|Gains on derivative instruments                                    |  |                             | 109     |   |                 |   | 7,745    |               |  |   |             |   |  |       |        |   |  |   | 7,854    |  
|Impairment on mortgage securities  available- for-sale            |  |                             | (13,249 | ) |                 |   |         |               |  |   |             |   |  |       |        |   |  |   | (13,249  | )
|Other income (expense), net                                        |  |                             | 17,410  |   |                 |   | (4,054   | )             |  |   | 20,952       |   |  |       | (7,165  | ) |  |   | 27,143   |  
|General and administrative expenses                                |  |                             | (11,666 | ) |                 |   | (110,139 | )             |  |   | (25,866      | ) |  |       |        |   |  |   | (147,671 | )
|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |         |   |  |   |          |  
|Income (loss) from continuing operations before income tax expense |  |                             | 107,878 |   |                 |   | (9,063   | )             |  |   | 14,422       |   |  |       | (21,501 | ) |  |   | 91,736   |  
|Income tax expense (benefit)                                       |  |                             | 8,733   |   |                 |   | (3,494   | )             |  |   | 5,452        |   |  |       | (8,014  | ) |  |   | 2,677    |  
|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |         |   |  |   |          |  
|Income (loss) from continuing operations                           |  |                             | 99,145  |   |                 |   | (5,569   | )             |  |   | 8,970        |   |  |       | (13,487 | ) |  |   | 89,059   |  
|Loss from discontinued operations, net of income tax               |  |                             |        |   |                 |   | (1,717   | )             |  |   |             |   |  |       |        |   |  |   | (1,717   | )
|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |         |   |  |   |          |  
|Net income (loss)                                                  |  | $                           | 99,145  |   |                 | $ | (7,286   | )             |  | $ | 8,970        |   |  | $     | (13,487 | ) |  | $ | 87,342   |  
|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |         |   |  |   |          |  



18



---

##### Table of Contents

For the Nine Months Ended September 30, 2005



|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |        |   |  |   |          |  
|------------------------------------------------------------------ |  | --------------------------- | ------- | - | --------------- | - | -------- | ------------- |  | - | ------------ | - |  | ----- | ------ | - |  | - | -------- | -
|                                                                   |  | MortgagePortfolioManagement |         |   | MortgageLending |   |          | LoanServicing |  |   | Eliminations |   |  | Total |       
|Interest income                                                    |  | $                           | 143,186 |   |                 | $ | 77,680   |               |  | $ |             |   |  | $     |       |   |  | $ | 220,866  |  
|Interest expense                                                   |  |                             | 15,770  |   |                 |   | 51,713   |               |  |   |             |   |  |       | (8,886 | ) |  |   | 58,597   |  
|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |        |   |  |   |          |  
|Net interest income before provision for credit losses             |  |                             | 127,416 |   |                 |   | 25,967   |               |  |   |             |   |  |       | 8,886  |   |  |   | 162,269  |  
|Provision for credit losses                                        |  |                             | (1,050  | ) |                 |   |         |               |  |   |             |   |  |       |       |   |  |   | (1,050   | )
|Gains on sales of mortgage assets                                  |  |                             | 82      |   |                 |   | 62,380   |               |  |   |             |   |  |       | (2,000 | ) |  |   | 60,462   |  
|Premiums for mortgage loan insurance                               |  |                             | (277    | ) |                 |   | (3,731   | )             |  |   |             |   |  |       |       |   |  |   | (4,008   | )
|Fee income                                                         |  |                             |        |   |                 |   | 7,330    |               |  |   | 17,722       |   |  |       | (207   | ) |  |   | 24,845   |  
|Gains on derivative instruments                                    |  |                             | 511     |   |                 |   | 12,764   |               |  |   |             |   |  |       |       |   |  |   | 13,275   |  
|Impairment on mortgage securities  available- for-sale            |  |                             | (10,066 | ) |                 |   |         |               |  |   |             |   |  |       |       |   |  |   | (10,066  | )
|Other income (expense), net                                        |  |                             | 15,886  |   |                 |   | (5,232   | )             |  |   | 12,192       |   |  |       | (8,678 | ) |  |   | 14,168   |  
|General and administrative expenses                                |  |                             | (11,929 | ) |                 |   | (103,552 | )             |  |   | (25,185      | ) |  |       |       |   |  |   | (140,666 | )
|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |        |   |  |   |          |  
|Income (loss) from continuing operations before income tax expense |  |                             | 120,573 |   |                 |   | (4,074   | )             |  |   | 4,729        |   |  |       | (1,999 | ) |  |   | 119,229  |  
|Income tax (benefit) expense                                       |  |                             |        |   |                 |   | (1,682   | )             |  |   | 1,725        |   |  |       | (736   | ) |  |   | (693     | )
|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |        |   |  |   |          |  
|Income (loss) from continuing operations                           |  |                             | 120,573 |   |                 |   | (2,392   | )             |  |   | 3,004        |   |  |       | (1,263 | ) |  |   | 119,922  |  
|Loss from discontinued operations, net of income tax               |  |                             |        |   |                 |   | (8,907   | )             |  |   |             |   |  |       |       |   |  |   | (8,907   | )
|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |        |   |  |   |          |  
|Net income (loss)                                                  |  | $                           | 120,573 |   |                 | $ | (11,299  | )             |  | $ | 3,004        |   |  | $     | (1,263 | ) |  | $ | 111,015  |  
|                                                                   |  |                             |         |   |                 |   |          |               |  |   |              |   |  |       |        |   |  |   |          |  



19



---

##### Table of Contents

For the Three Months Ended September 30, 2006



|                                                                             |  |                             |         |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  
|---------------------------------------------------------------------------- |  | --------------------------- | ------- | - | --------------- | - | ------- | ------------- |  | - | ------------ | - |  | ----- | ------ | - |  | - | ------- | -
|                                                                             |  | MortgagePortfolioManagement |         |   | MortgageLending |   |         | LoanServicing |  |   | Eliminations |   |  | Total |       
|Interest income                                                              |  | $                           | 87,772  |   |                 | $ | 50,272  |               |  | $ |             |   |  | $     |       |   |  | $ | 138,044 |  
|Interest expense                                                             |  |                             | 41,973  |   |                 |   | 38,711  |               |  |   |             |   |  |       | (5,318 | ) |  |   | 75,366  |  
|                                                                             |  |                             |         |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  
|Net interest income before provision for credit losses                       |  |                             | 45,799  |   |                 |   | 11,561  |               |  |   |             |   |  |       | 5,318  |   |  |   | 62,678  |  
|Provision for credit losses                                                  |  |                             | (10,286 | ) |                 |   |        |               |  |   |             |   |  |       |       |   |  |   | (10,286 | )
|Gains on sales of mortgage assets                                            |  |                             | 168     |   |                 |   | 28,614  |               |  |   |             |   |  |       | (1,073 | ) |  |   | 27,709  |  
|Premiums for mortgage loan insurance                                         |  |                             | (2,124  | ) |                 |   | (1,021  | )             |  |   |             |   |  |       |       |   |  |   | (3,145  | )
|Fee income                                                                   |  |                             | 2,051   |   |                 |   | 1,356   |               |  |   | 6,789        |   |  |       | (2,525 | ) |  |   | 7,671   |  
|Loss on derivative instruments                                               |  |                             |        |   |                 |   | (6,877  | )             |  |   |             |   |  |       |       |   |  |   | (6,877  | )
|Impairment on mortgage securities  available- for-sale                      |  |                             | (6,796  | ) |                 |   |        |               |  |   |             |   |  |       |       |   |  |   | (6,796  | )
|Other income (expense), net                                                  |  |                             | 5,540   |   |                 |   | (2,298  | )             |  |   | 7,947        |   |  |       | (2,793 | ) |  |   | 8,396   |  
|General and administrative expenses                                          |  |                             | (2,640  | ) |                 |   | (38,741 | )             |  |   | (7,671       | ) |  |       |       |   |  |   | (49,052 | )
|                                                                             |  |                             |         |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  
|Income (loss) from continuing operations before income tax expense (benefit) |  |                             | 31,712  |   |                 |   | (7,406  | )             |  |   | 7,065        |   |  |       | (1,073 | ) |  |   | 30,298  |  
|Income tax expense (benefit)                                                 |  |                             | 2,362   |   |                 |   | (2,878  | )             |  |   | 2,746        |   |  |       | (417   | ) |  |   | 1,813   |  
|                                                                             |  |                             |         |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  
|Income (loss) from continuing operations                                     |  |                             | 29,350  |   |                 |   | (4,528  | )             |  |   | 4,319        |   |  |       | (656   | ) |  |   | 28,485  |  
|Income from discontinued operations, net of income tax                       |  |                             |        |   |                 |   | 94      |               |  |   |             |   |  |       |       |   |  |   | 94      |  
|                                                                             |  |                             |         |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  
|Net income (loss)                                                            |  | $                           | 29,350  |   |                 | $ | (4,434  | )             |  | $ | 4,319        |   |  | $     | (656   | ) |  | $ | 28,579  |  
|                                                                             |  |                             |         |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  



20



---

##### Table of Contents

For the Three Months Ended September 30, 2005



|                                                                             |  |                             |        |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  
|---------------------------------------------------------------------------- |  | --------------------------- | ------ | - | --------------- | - | ------- | ------------- |  | - | ------------ | - |  | ----- | ------ | - |  | - | ------- | -
|                                                                             |  | MortgagePortfolioManagement |        |   | MortgageLending |   |         | LoanServicing |  |   | Eliminations |   |  | Total |       
|Interest income                                                              |  | $                           | 51,709 |   |                 | $ | 36,169  |               |  | $ |             |   |  | $     |       |   |  | $ | 87,878  |  
|Interest expense                                                             |  |                             | 4,565  |   |                 |   | 25,439  |               |  |   |             |   |  |       | (4,968 | ) |  |   | 25,036  |  
|                                                                             |  |                             |        |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  
|Net interest income before provision for credit losses                       |  |                             | 47,144 |   |                 |   | 10,730  |               |  |   |             |   |  |       | 4,968  |   |  |   | 62,842  |  
|Provision for credit losses                                                  |  |                             | (331   | ) |                 |   |        |               |  |   |             |   |  |       |       |   |  |   | (331    | )
|(Losses) gains on sales of mortgage assets                                   |  |                             | (209   | ) |                 |   | 10,204  |               |  |   |             |   |  |       | (304   | ) |  |   | 9,691   |  
|Premiums for mortgage loan insurance                                         |  |                             | (83    | ) |                 |   | (1,943  | )             |  |   |             |   |  |       |       |   |  |   | (2,026  | )
|Fee income                                                                   |  |                             |       |   |                 |   | 2,640   |               |  |   | 4,869        |   |  |       | (61    | ) |  |   | 7,448   |  
|(Losses) gains on derivative instruments                                     |  |                             | (12    | ) |                 |   | 6,534   |               |  |   |             |   |  |       |       |   |  |   | 6,522   |  
|Impairment on mortgage securities  available- for-sale                      |  |                             | (8,328 | ) |                 |   |        |               |  |   |             |   |  |       |       |   |  |   | (8,328  | )
|Other income (expense), net                                                  |  |                             | 8,202  |   |                 |   | (3,631  | )             |  |   | 5,879        |   |  |       | (4,907 | ) |  |   | 5,543   |  
|General and administrative expenses                                          |  |                             | (4,174 | ) |                 |   | (31,704 | )             |  |   | (8,531       | ) |  |       |       |   |  |   | (44,409 | )
|                                                                             |  |                             |        |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  
|Income (loss) from continuing operations before income tax expense (benefit) |  |                             | 42,209 |   |                 |   | (7,170  | )             |  |   | 2,217        |   |  |       | (304   | ) |  |   | 36,952  |  
|Income tax (benefit) expense                                                 |  |                             |       |   |                 |   | (2,390  | )             |  |   | 791          |   |  |       | (109   | ) |  |   | (1,708  | )
|                                                                             |  |                             |        |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  
|Income (loss) from continuing operations                                     |  |                             | 42,209 |   |                 |   | (4,780  | )             |  |   | 1,426        |   |  |       | (195   | ) |  |   | 38,660  |  
|Loss from discontinued operations, net of income tax                         |  |                             |       |   |                 |   | (2,367  | )             |  |   |             |   |  |       |       |   |  |   | (2,367  | )
|                                                                             |  |                             |        |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  
|Net income (loss)                                                            |  | $                           | 42,209 |   |                 | $ | (7,147  | )             |  | $ | 1,426        |   |  | $     | (195   | ) |  | $ | 36,293  |  
|                                                                             |  |                             |        |   |                 |   |         |               |  |   |              |   |  |       |        |   |  |   |         |  



21



---

##### Table of Contents

Intersegment revenues and expenses that were eliminated in consolidation were as follows for the nine and three months
ended September 30, 2006 and 2005 (in thousands):



|                                                                                          |  |                                        |         |   |                                        |   |        |      |  |   |        |   |  |   |       |  
|----------------------------------------------------------------------------------------- |  | -------------------------------------- | ------- | - | -------------------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ----- | -
|                                                                                          |  | For the Nine MonthsEnded September 30, |         |   | For the Three MonthsEndedSeptember 30, |  
|                                                                                          |  | 2006                                   |         |   | 2005                                   |   |        | 2006 |  |   | 2005   |  
|Amounts paid to (received from) mortgage portfolio management from (to) mortgage lending: |  |                                        |         |   |                                        |   |        |      |  |   |        |   |  |   |       |  
|Interest income on intercompany debt                                                      |  | $                                      | 11,098  |   |                                        | $ | 8,861  |      |  | $ | 5,318  |   |  | $ | 4,968 |  
|Guaranty, commitment, loan sale and securitization fees                                   |  |                                        | 3,639   |   |                                        |   | 7,103  |      |  |   | 1,422  |   |  |   | 2,820 |  
|Interest income on warehouse borrowings                                                   |  |                                        |        |   |                                        |   | 25     |      |  |   |       |   |  |   |      |  
|Gains on sales of mortgage securities  available-for-sale retained in securitizations    |  |                                        | (1,875  | ) |                                        |   | (2,000 | )    |  |   | (1,160 | ) |  |   | (304  | )
|(Gains) losses on sales of mortgage loans                                                 |  |                                        | (19,626 | ) |                                        |   |       |      |  |   | 87     |   |  |   |      |  
|                                                                                          |  |                                        |         |  
|Amounts paid to (received from) mortgage portfolio management from (to) loan servicing:   |  |                                        |         |   |                                        |   |        |      |  |   |        |   |  |   |       |  
|Loan servicing fees                                                                       |  | $                                      | (3,900  | ) |                                        | $ | (207   | )    |  | $ | (2,503 | ) |  | $ | (61   | )
|                                                                                          |  |                                        |         |  
|Amounts paid to (received from) mortgage lending from (to) loan servicing:                |  |                                        |         |   |                                        |   |        |      |  |   |        |   |  |   |       |  
|Loan servicing fees                                                                       |  | $                                      | (33     | ) |                                        | $ |       |      |  | $ | (22    | ) |  | $ |      |  



22



---

##### Table of Contents

Note 14. Earnings Per Share

The computations of basic and diluted earnings per share for the nine and three months ended September 30, 2006 and 2005 are as follows (in thousands, except per share amounts):



|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|------------------------------------------------------------------ |  | --------------------------------------- | ------ | - | --------------------------------------- | - | ------- | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                   |  | For the Nine Months Ended September 30, |        |   | For the Three MonthsEnded September 30, |  
|                                                                   |  | 2006                                    |        |   | 2005                                    |   |         | 2006 |  |   | 2005   |  
|Numerator:                                                         |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Income from continuing operations                                  |  | $                                       | 89,059 |   |                                         | $ | 119,922 |      |  | $ | 28,485 |   |  | $ | 38,660 |  
|Dividends on preferred shares                                      |  |                                         | (6,653 | ) |                                         |   | (4,989  | )    |  |   | (3,327 | ) |  |   | (1,663 | )
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Income from continuing operations available to common shareholders |  |                                         | 82,406 |   |                                         |   | 114,933 |      |  |   | 25,158 |   |  |   | 36,997 |  
|(Loss) income from discontinued operations, net of income tax      |  |                                         | (1,717 | ) |                                         |   | (8,907  | )    |  |   | 94     |   |  |   | (2,367 | )
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Net income available to common shareholders                        |  | $                                       | 80,689 |   |                                         | $ | 106,026 |      |  | $ | 25,252 |   |  | $ | 34,630 |  
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Denominator:                                                       |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Weighted average common shares outstanding  basic                 |  |                                         | 33,303 |   |                                         |   | 29,121  |      |  |   | 34,427 |   |  |   | 30,617 |  
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Weighted average common shares outstanding  dilutive:             |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Weighted average common shares outstanding  basic                 |  |                                         | 33,303 |   |                                         |   | 29,121  |      |  |   | 34,427 |   |  |   | 30,617 |  
|Stock options                                                      |  |                                         | 235    |   |                                         |   | 339     |      |  |   | 243    |   |  |   | 336    |  
|Restricted stock                                                   |  |                                         | 21     |   |                                         |   | 8       |      |  |   | 24     |   |  |   | 9      |  
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Weighted average common shares outstanding  dilutive              |  |                                         | 33,559 |   |                                         |   | 29,468  |      |  |   | 34,694 |   |  |   | 30,962 |  
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Basic earnings per share:                                          |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Income from continuing operations                                  |  | $                                       | 2.67   |   |                                         | $ | 4.12    |      |  | $ | 0.83   |   |  | $ | 1.26   |  
|Dividends on preferred shares                                      |  |                                         | (0.20  | ) |                                         |   | (0.17   | )    |  |   | (0.10  | ) |  |   | (0.05  | )
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Income from continuing operations available to common shareholders |  |                                         | 2.47   |   |                                         |   | 3.95    |      |  |   | 0.73   |   |  |   | 1.21   |  
|(Loss) income from discontinued operations, net of income tax      |  |                                         | (0.05  | ) |                                         |   | (0.31   | )    |  |   |       |   |  |   | (0.08  | )
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Net income available to common shareholders                        |  | $                                       | 2.42   |   |                                         | $ | 3.64    |      |  | $ | 0.73   |   |  | $ | 1.13   |  
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Diluted earnings per share:                                        |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Income from continuing operations                                  |  | $                                       | 2.65   |   |                                         | $ | 4.07    |      |  | $ | 0.83   |   |  | $ | 1.25   |  
|Dividends on preferred shares                                      |  |                                         | (0.20  | ) |                                         |   | (0.17   | )    |  |   | (0.10  | ) |  |   | (0.05  | )
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Income from continuing operations available to common shareholders |  |                                         | 2.45   |   |                                         |   | 3.90    |      |  |   | 0.73   |   |  |   | 1.20   |  
|(Loss) income from discontinued operations, net of income tax      |  |                                         | (0.05  | ) |                                         |   | (0.30   | )    |  |   |       |   |  |   | (0.08  | )
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  
|Net income available to common shareholders                        |  | $                                       | 2.40   |   |                                         | $ | 3.60    |      |  | $ | 0.73   |   |  | $ | 1.12   |  
|                                                                   |  |                                         |        |   |                                         |   |         |      |  |   |        |   |  |   |        |  

The following restricted stock and stock options to purchase shares of common stock were outstanding during each
period presented, but were not included in the computation of diluted earnings per share because the number of shares assumed to be repurchased, as calculated was greater than the number of shares to be obtained upon exercise, therefore, the effect
would be antidilutive (in thousands, except exercise prices):



|                                                            |  |                                        |       |                                         |   |       |  |      |       |  |   |      
|----------------------------------------------------------- |  | -------------------------------------- | ----- | --------------------------------------- | - | ----- |  | ---- | ----- |  | - | -----
|                                                            |  | For the Nine MonthsEnded September 30, |       | For the Three MonthsEnded September 30,
|                                                            |  | 2006                                   |       | 2005                                    |   | 2006  |  | 2005
|Number of stock options and restricted stock (in thousands) |  |                                        | 239   |                                         |   | 79    |  |      | 268   |  |   | 92   
|Weighted average exercise price                             |  | $                                      | 35.28 |                                         | $ | 40.45 |  | $    | 35.00 |  | $ | 40.61



23



---

##### Table of Contents

Note 15. Stock Compensation Plans

On June 8, 2004, the Companys 1996 Stock Option Plan (the 1996 Plan) was replaced by the 2004 Incentive Stock Plan (the 2004 Plan). The 2004 Plan provides for the grant of qualified
incentive stock options (ISOs), non-qualified stock options (NQSOs), deferred stock, restricted stock, performance share awards, dividend equivalent rights (DERs) and stock appreciation awards (SARs).
The Company has granted ISOs, NQSOs, restricted stock, performance share awards and DERs. ISOs may be granted to employees of the Company. NQSOs, DERs, SARs and stock awards may be granted to the directors, officers, employees, agents and
consultants of the Company or any subsidiaries. Under the terms of the Plan, the number of shares available for grant is equal to 2.5 million shares of common stock. The Plan will remain in effect unless terminated by the Board of Directors or
no shares of stock remain available for awards to be granted. The Companys policy is to issue new shares upon option exercise.

Effective
January 1, 2006, the Company adopted provisions of SFAS No. 123(R). The Company selected the modified prospective method of adoption. The Company recorded stock-based compensation expense of $2.0 million and $1.6 million for the nine
months ended September 30, 2006 and 2005, respectively. As of September 30, 2006, there was $4.5 million of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted. The cost is expected to
be amortized over a weighted average period of 3.50 years.

All options have been granted at exercise prices greater than or equal to the estimated fair
value of the underlying stock at the date of grant. Outstanding options generally vest equally over four years and expire ten years after the date of grant. The total intrinsic value of options exercised during the nine months ended
September 30, 2006 and 2005 was $0.6 million and $2.7 million, respectively. The total fair value of options vested during the nine months ended September 30, 2006 and 2005 was $1.5 million and $0.4 million, respectively.

The following table summarizes stock option activity for the nine months ended September 30, 2006 and 2005, respectively:



|                                       |  |         |   |      |                      |       |                         |   |           |  |         |                      |  |                         |       |  |   |          
|-------------------------------------- |  | ------- | - | ---- | -------------------- | ----- | ----------------------- | - | --------- |  | ------- | -------------------- |  | ----------------------- | ----- |  | - | ---------
|                                       |  | 2006    |   | 2005
|Stock Options                          |  | Shares  |   |      | WeightedAveragePrice |       | AggregateIntrinsicValue |   | Shares    |  |         | WeightedAveragePrice |  | AggregateIntrinsicValue
|Outstanding at the beginning of period |  | 401,168 |   |      | $                    | 18.39 |                         |   |           |  | 433,600 |                      |  | $                       | 10.16 |  |   |          
|Granted                                |  | 162,040 |   |      |                      | 31.74 |                         |   |           |  | 99,128  |                      |  |                         | 41.07 |  |   |          
|Exercised                              |  | (29,500 | ) |      |                      | 9.41  |                         |   |           |  | (82,500 | )                    |  |                         | 4.43  |  |   |          
|Forfeited                              |  | (6,480  | ) |      |                      | 20.86 |                         |   |           |  | (19,310 | )                    |  |                         | 19.02 |  |   |          
|                                       |  |         |   |      |                      |       |                         |   |           |  |         |                      |  |                         |       |  |   |          
|Outstanding at the end of period       |  | 527,228 |   |      | $                    | 22.96 |                         | $ | 3,283,307 |  | 430,918 |                      |  | $                       | 17.97 |  | $ | 6,472,143
|                                       |  |         |   |      |                      |       |                         |   |           |  |         |                      |  |                         |       |  |   |          
|Exercisable at the end of period       |  | 265,679 |   |      | $                    | 16.24 |                         | $ | 3,441,738 |  | 169,350 |                      |  | $                       | 12.39 |  | $ | 3,487,972
|                                       |  |         |   |      |                      |       |                         |   |           |  |         |                      |  |                         |       |  |   |          

Pursuant to a resolution of the Companys compensation committee of the Board of Directors dated
December 14, 2005, 227,455 and 70,363 options issued to employees and directors, respectively, were modified. The Company modified all options which were either unvested as of January 1, 2005 or were granted during 2005. For employee
options, the rate in which DERs accrue was modified from sixty percent of the dividend per share amount to one hundred percent and the form for which DERs will be paid was modified from stock to cash upon vesting. For director options, only the form
for which DERs will be paid was modified from stock to cash upon vesting. These options were granted and canceled during the fourth quarter of 2005. No modifications were made to the exercise prices, vesting periods or expiration dates. At the date
of modification, the canceled options were revalued and the modified options were initially valued. The incremental difference between the value of the modified option and the canceled option will be amortized into compensation expense over the
remaining vesting period.



24



---

##### Table of Contents

For options which vested prior to January 1, 2005, a recipient is entitled to receive additional shares of stock
upon the exercise of options as a result of DERs associated with the option. For employees, the DERs accrue at a rate equal to the number of options outstanding times sixty percent of the dividends per share amount at each dividend payment date. For
directors, the DERs accrue at a rate equal to the number of options outstanding times the dividends per share amount at each dividend payment date. The accrued DERs convert to shares based on the stocks fair value on the dividend payment date.
Certain of the options exercised during the nine months ended September 30, 2006 and 2005 had DERs payable in additional shares of stock attached to them when issued. As a result of these exercises, an additional 12,479 and 8,187 shares of
common stock were issued during the nine months ended September 30, 2006 and 2005, respectively.

For options granted after January 1, 2005, a
recipient is entitled to receive DERs paid in cash upon vesting of the options. The DERs accrue at a rate equal to the number of options outstanding times the dividends per share amount at each dividend payment date. The DERs begin accruing
immediately upon grant, but are not paid until the options vest.

The following table presents information on stock
options outstanding as of September 30, 2006.



|                |  |             |  |                                                  |  |                              |       |          |         |                              |   |      
|--------------- |  | ----------- |  | ------------------------------------------------ |  | ---------------------------- | ----- | -------- | ------- | ---------------------------- | - | -----
|                |  | Outstanding |  | Exercisable                                     
|Exercise Price  |  | Quantity    |  | Weighted AverageRemainingContractualLife (Years) |  | WeightedAverageExercisePrice |       | Quantity |         | WeightedAverageExercisePrice
|$1.53  $7.16   |  | 83,500      |  | 5.12                                             |  | $                            | 5.63  |          | 83,500  |                              | $ | 5.63 
|$7.91 - $12.97  |  | 160,350     |  | 6.22                                             |  |                              | 11.89 |          | 109,350 |                              |   | 11.74
|$22.66 - $33.59 |  | 172,040     |  | 9.23                                             |  |                              | 30.67 |          | 18,750  |                              |   | 27.03
|$35.53 - $42.13 |  | 111,338     |  | 8.91                                             |  |                              | 40.00 |          | 54,079  |                              |   | 37.97
|                |  |             |  |                                                  |  |                              |       |          |         |                              |   |      
|                |  | 527,228     |  | 7.60                                             |  | $                            | 22.96 |          | 265,679 |                              | $ | 16.24
|                |  |             |  |                                                  |  |                              |       |          |         |                              |   |      

The following table summarizes the weighted average fair value of options granted during the nine months ended
September 30, 2006 and 2005, respectively, determined using the Black-Scholes option pricing model and the assumptions used in their determination. Expected volatilities are based on implied volatilities from traded options on the
Companys common stock.



|                               |  |      |       |   |      |   |       |  
|------------------------------ |  | ---- | ----- | - | ---- | - | ----- | -
|                               |  | 2006 |       |   | 2005 |  
|Weighted average:              |  |      |       |   |      |   |       |  
|Fair value, at date of grant   |  | $    | 12.48 |   |      | $ | 12.59 |  
|Expected life in years         |  |      | 5     |   |      |   | 5     |  
|Annual risk-free interest rate |  |      | 4.7   | % |      |   | 4.1   | %
|Volatility                     |  |      | 37.5  | % |      |   | 42.8  | %
|Dividend yield                 |  |      | 0.0   | % |      |   | 3.7   | %

The Company granted and issued shares of restricted stock during the nine months ended September 30, 2006 and
2005. The 2006 restricted stock awards vest at the end of 5 years while the 2005 restricted stock awards vest at the end of 10 years.

During the first
nine months of 2005, the Company also granted restricted shares to employees and officers under Performance Contingent Deferred Stock Award Agreements. Under the agreements, the Company will issue shares of restricted stock if certain performance
targets are achieved by the Company within a three-year period. The shares vest equally over two years upon issuance. No shares were issued under these agreements during the first nine months of 2006 or 2005. The total number of shares which can be
issued in the future under these agreements is 20,655 as of September 30, 2006.



25



---

##### Table of Contents

In November 2004, the Company entered into a Performance Contingent Deferred Stock Award Agreement with an executive of
the Company. Under the agreement, the Company will issue shares of restricted stock if certain performance targets based on wholesale nonconforming origination volume are achieved by the Company within a five-year period. The shares vest equally
over four years upon issuance. No shares were issued related to this agreement in 2005 or 2006 and the total number of shares that can be issued in the future is 100,000 as of September 30, 2006.

The following table summarizes restricted stock activity for the first nine months of 2006 and 2005, respectively:



|                                     |  |            |   |  |            |  
|------------------------------------ |  | ---------- | - |  | ---------- | -
|                                     |  | 2006Shares |   |  | 2005Shares |  
|Outstanding at the beginning of year |  | 169,969    |   |  | 140,300    |  
|Granted                              |  | 62,182     |   |  | 53,565     |  
|Vested                               |  | (9,714     | ) |  | (17,591    | )
|Forfeited                            |  | (1,560     | ) |  | (5,440     | )
|                                     |  |            |   |  |            |  
|Outstanding at the end of period     |  | 220,877    |   |  | 170,834    |  
|                                     |  |            |   |  |            |  

Note 16. Subsequent Events

The Company sold 542,000 shares of common stock in a registered controlled equity offering in October of 2006. Net proceeds of $15.7 million were raised under these sales.

The servicing agreements the Company executes for loans it has securitized include a clean up call option which gives it the right, not the obligation, to
repurchase mortgage loans from the trust. The clean up call option can be exercised when the aggregate principal balance of the mortgage loans has declined to ten percent or less of the original aggregated mortgage loan principal balance. In October
of 2006, the Company exercised the clean up call option on NMFT Series 2002-1and repurchased loans with a remaining principal balance of $46.3 million from these trusts for $46.3 million in cash. The trusts distributed the $46.3 million
to retire the bonds held by third parties. Along with the cash paid to the trusts, the cost basis of the NMFT Series 2002-1 mortgage security, $2.5 million, became part of the cost basis of the repurchased mortgage loans.



26



---

##### Table of Contents

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

The following
discussion should be read in conjunction with the preceding unaudited condensed consolidated financial statements of NovaStar Financial, Inc. and its subsidiaries (the Company ,NovaStar Financial, NFI ,
we or us) and the notes thereto as well as NovaStar Financials annual report to shareholders and annual report on Form 10-K for the fiscal year ended December 31, 2005.

Safe Harbor Statement

Statements in this report regarding NovaStar
Financial, Inc. and its business, which are not historical facts, are forward-looking statements that involve risks and uncertainties. Forward looking statements are those that predict or describe future events and that do not relate
solely to historical matters. Certain matters discussed in this quarterly report may constitute forward-looking statements within the meaning of the federal securities laws that inherently include certain risks and uncertainties. Actual results and
the timing of certain events could differ materially from those projected in or contemplated by the forward-looking statements due to a number of factors, including our ability to generate sufficient liquidity on favorable terms; the size, frequency
and structure of our securitizations; interest rate fluctuations on our assets that differ from our liabilities; increases in prepayment or default rates on our mortgage assets; changes in assumptions regarding estimated loan losses and fair value
amounts; changes in origination and resale pricing of mortgage loans; our compliance with applicable local, state and federal laws and regulations or opinions of counsel relating thereto and the impact of new local, state or federal legislation or
regulations, or opinions of counsel relating thereto, or court decisions on our operations; the initiation of margin calls under our credit facilities; the ability of our servicing operations to maintain high performance standards and maintain
appropriate ratings from rating agencies; our ability to expand origination volume while maintaining an acceptable level of overhead; our ability to adapt to and implement technological changes; the stability of residential property values; the
outcome of litigation or regulatory actions pending against us; compliance with new accounting pronouncements; the impact of general economic conditions; and the risks that are outlined from time to time in our filings with the Commission, including
this report on Form 10-Q. Other factors not presently identified may also cause actual results to differ. This document only speaks as of its date and we expressly disclaim any duty to update the information herein.



27



---

##### Table of Contents

Executive Overview of Performance

The following selected key performance metrics are derived from our condensed consolidated financial statements for the periods presented and should be read in conjunction with the more detailed information therein
and Managements Discussion and Analysis of Financial Condition and Results of Operations.

Table 1  Summary of Financial
Highlights and Key Performance Metrics

(dollars in thousands; except per share amounts)



|                                                                                      |  |                                         |           |   |                                          |   |           |      |  |   |           |   |  |   |           |  
|------------------------------------------------------------------------------------- |  | --------------------------------------- | --------- | - | ---------------------------------------- | - | --------- | ---- |  | - | --------- | - |  | - | --------- | -
|                                                                                      |  | For the Nine Months Ended September 30, |           |   | For the Three Months Ended September 30, |  
|                                                                                      |  | 2006                                    |           |   | 2005                                     |   |           | 2006 |  |   | 2005      |  
|Net income available to common shareholders                                           |  | $                                       | 80,689    |   |                                          | $ | 106,026   |      |  | $ | 25,252    |   |  | $ | 34,630    |  
|Net income available to common shareholders, per diluted share                        |  | $                                       | 2.40      |   |                                          | $ | 3.60      |      |  | $ | 0.73      |   |  | $ | 1.12      |  
|Estimated taxable net income available to common shareholders (A)                     |  | $                                       | 154,450   |   |                                          | $ | 219,689   |      |  | $ | 59,130    |   |  | $ | 62,105    |  
|Estimated taxable net income available to common shareholders, per share (A)          |  | $                                       | 4.25      |   |                                          | $ | 7.14      |      |  | $ | 1.63      |   |  | $ | 2.02      |  
|Cash dividends declared per common share                                              |  | $                                       | 5.60      |   |                                          | $ | 4.20      |      |  | $ | 2.80      |   |  | $ | 1.40      |  
|Nonconforming originations and purchases (B)                                          |  | $                                       | 7,587,290 |   |                                          | $ | 7,084,799 |      |  | $ | 2,935,879 |   |  | $ | 2,779,316 |  
|Weighted average coupon of nonconforming originations and purchases (B)               |  |                                         | 8.74      | % |                                          |   | 7.58      | %    |  |   | 8.93      | % |  |   | 7.50      | %
|Nonconforming loans securitized                                                       |  | $                                       | 4,265,688 |   |                                          | $ | 5,889,460 |      |  | $ | 2,174,900 |   |  | $ | 2,140,171 |  
|Nonconforming loans sold to third parties                                             |  | $                                       | 1,486,832 |   |                                          | $ | 717,262   |      |  | $ | 693,776   |   |  | $ | 490,067   |  
|Gains on sales of mortgage assets                                                     |  | $                                       | 51,027    |   |                                          | $ | 60,462    |      |  | $ | 27,709    |   |  | $ | 9,691     |  
|Net interest yield on assets (C)                                                      |  |                                         | 1.25      | % |                                          |   | 1.63      | %    |  |   | 1.12      | % |  |   | 1.81      | %
|Net yield on mortgage securities (D)                                                  |  |                                         | 27.97     | % |                                          |   | 30.57     | %    |  |   | 24.39     | % |  |   | 34.28     | %
|Weighted average whole loan price used in the initial valuation of residual interests |  |                                         | 102.07    |   |                                          |   | 102.22    |      |  |   | 102.20    |   |  |   | 101.66    |  
|Costs of wholesale production, as a percent of principal (E)                          |  |                                         | 1.90      | % |                                          |   | 2.43      | %    |  |   | 1.79      | % |  |   | 2.18      | %

---

|(A) | The common shares outstanding at the end of each period presented are used in calculating the taxable income per common share.
|--- | ------------------------------------------------------------------------------------------------------------------------------

|(B) | Does not include bulk purchased MTA loans during the period.
|--- | ------------------------------------------------------------

|(C) | This metric is defined in Table 3.
|--- | ----------------------------------

|(D) | This metric is defined in Table 2.
|--- | ----------------------------------

|(E) | This metric is defined in Table 9.
|--- | ----------------------------------

Nine Months Ended
September 30, 2006 as Compared to the Nine Months Ended September 30, 2005

Net income available to common shareholders declined by
approximately $25.3 million during the nine months ended September 30, 2006 as compared to the same period of 2005. The following factors contributed to the decline:



| |  |  | Shift in securitization strategies to add qualified assets to our balance sheet to insure our status as a real estate investment trust (REIT). This decision ultimately
resulted in a decrease in securitization sales transaction volume from $5.9 billion for the nine months ended September 30, 2005 to $4.3 billion for the same period of 2006. During the second quarter of 2006, we structured the NHES Series
2006-1 securitization as well as the NHES 2006-MTA1 securitization as financing transactions instead of our typical sales transactions. As a result of the decline in the volume of loans securitized in sales transactions, our gains on sales of
mortgage assets declined to $51.0 million during the nine months ended September 30, 2006 from $60.5 million during the same period of 2005.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



28



---

##### Table of Contents

| |  |  | The decline in interest income due to our mortgage securities  available-for-sale portfolio decreasing to $428.8 million as of September 30, 2006 from $541.9 million as
of September 30, 2005 as well as the net yield on the portfolio decreasing by 2.6% from 2005. The decrease in our mortgage securities  available-for-sale portfolio is primarily related to the execution of two securitizations structured as
financings as well as expected erosion of the portfolio due to tightening margins and normal paydowns. The net yield on our mortgage securities decreased during 2006 due to the addition of lower-yielding mortgage securities to our portfolio. The
mortgage securities  available-for-sale (residual interests) we retained from our most recent securitizations are accreting income at lower yields than many of our older securities due to margin compression. We also began retaining and
purchasing certain subordinated mortgage securities from securitizations at the end of 2005 with the intent to finance these assets in the collateralized debt obligation (CDO) market. These securities have been classified as trading and
aggregated $270.9 million as of September 30, 2006. The yields on our trading securities are generally lower than the yields on our mortgage securities  available-for-sale. Our portfolio management focus continues to be on managing a
portfolio to deliver attractive risk-adjusted returns. Assuming all other factors unchanged, because of industry margin compression, the net yield on our mortgage securities portfolio should generally decrease as our older higher-yielding securities
pay down and we add new lower-yielding securities.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The increase in the provision for credit losses for the nine months ended September 30, 2006 from the same period in 2005. We increased our provision for credit losses by
approximately $18.8 million for the nine months ended September 30, 2006 from the same period in 2005 due to $2.7 billion of securitizations structured as financing transactions we executed in 2006. Our provision for credit losses significantly
offset the positive impact to interest income yielded by these transactions.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Higher expected credit losses due to housing appreciation concerns contributed to impairments increasing by $3.2 million in 2006 from 2005. As can be seen by our increase in credit
loss assumptions as well as our high provision for credit losses, we are beginning to see the effects of a cooling housing market on mortgage credit quality.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The rise in short-term interest rates in 2006 was much less than 2005. This resulted in a $5.4 million decrease in the gains we recognized on derivative instruments which did not
qualify for hedge accounting during the nine months ended September 30, 2006 compared to the same period of 2005.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Three Months Ended
September 30, 2006 as Compared to the Three Months Ended September 30, 2005

Net income available to common shareholders declined by
approximately $9.4 million during the three months ended September 30, 2006 as compared to the same period of 2005. The following factors contributed to the decline:



| |  |  | The increase in the provision for credit losses for the three months ended September 30, 2006 from the same period in 2005. We increased our provision for credit losses by
approximately $10.0 million for the three months ended September 30, 2006 from the same period in 2005 due to $2.7 billion of securitizations structured as financing transactions we executed in 2006. Our provision for credit losses
significantly offset the positive impact to interest income yielded by these transactions.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The rise in short-term interest rates in 2006 was much less than 2005. This resulted in a $13.4 million decrease in the gains we recognized on derivative instruments which did not
qualify for hedge accounting during the three months ended September 30, 2006 compared to the same period of 2005.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Dividends

On September 11, 2006, the Board of Directors of NovaStar announced the declaration of remaining common and preferred dividends for 2006:



| |  |  | a common stock dividend of $1.40 per share, payable November 30, 2006, to shareholders of record as of November 20, 2006
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | a common stock dividend of $1.40 per share, payable December 29, 2006, to shareholders of record as of December 19, 2006
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | a quarterly dividend of $.55625 per share on our 8.90% Class C Cumulative Redeemable Preferred Stock, payable January 2, 2007, to holders of record as of December 5, 2006
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



29



---

##### Table of Contents

We anticipate these common dividends will result in a distribution of 100% distribution of our 2005 taxable income. The
payment of the common dividend in December represents an acceleration of the fourth quarter payment. Historically, this dividend has been declared in December and paid in January.

Our fourth quarter 2006 preferred dividend is payable in January of 2007, and would typically reduce income available to common shareholders in the fourth quarter. Because we declared this dividend in the third
quarter, it is reflected in our third quarter results and reduces income available to common shareholders for the third quarter by $1.7 million, or approximately $0.05 per diluted share. Also, it should be noted that in the fourth quarter we do not
anticipate a reduction to net income available to common shareholders for preferred dividends.

The early declaration of our common dividend had a similar
effect on ending shareholders equity in the third quarter. In the normal course of business, we accrue for our anticipated quarterly common dividend distribution. As such, our ending book value reflects our financial position as if the
corresponding quarterly dividend had been declared in the quarter. However, given the early declaration of our fourth quarter 2006 common dividend, ending shareholders equity for the third quarter includes a reduction of $50.8 million for our
estimated fourth quarter dividend distribution.

Industry Overview and Known Material Trends

Described below are some of the marketplace conditions and known material trends that may impact our future results of operations.

As we move into the fourth quarter of 2006, we believe the nonconforming mortgage market continues to offer a mix of opportunities and challenges. The following trends
have become evident in the business environment in which we operate and could have a significant impact on our financial condition, results of operations and cash flows:



| |  |  | Various industry publications predict that growth in the nonconforming origination market will be relatively flat for the remainder of 2006 and beginning of 2007 with some
publications predicting a decline. Our ability to increase the size of our securitized mortgage loan portfolio, which drives our mortgage securities portfolio, at growth rates experienced in recent years, could be impaired under these tighter
conditions. We continue to pursue opportunities to increase our market share in the nonconforming market, including through development of new business or acquisitions of existing businesses. To the extent that we acquire an existing business we may
be required to incur additional debt or sell additional equity securities, which could be dilutive to our shareholders.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Mortgage banking profit margins have lowered as a result of interest rates rising faster than the coupons on newly originated mortgage loans. The spread between funding costs and
loan coupons has narrowed by more than 200 basis points since 2004. Some relief was evident in the first half of 2006 as the industry began to raise coupons on new originations, and we began to see more attractive whole loan prices. However, margins
could continue to tighten if short-term interest rates increase and competitive pressures hold coupons on mortgage loans flat. If we sell our mortgage loans either in whole pools to third parties or in securitizations, we could continue to
experience depressed gains and even losses on sales of mortgage loans. Additionally, the mortgage securities we are currently adding to our portfolio are yielding lower returns than our older securities as a result of these compressed margins.
Increasing the size of our portfolio is one of our top priorities but not at the expense of long-term risk-adjusted returns or risk management.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Rising home prices have begun to cool along with housing growth rates after a multiyear boom. Increasing prices have been fueling the volume of home refinancing, as well as,
reducing the risk of existing mortgage loans by improving loan-to-value ratios. For the remainder of 2006, many economists are expecting slower home-price growth, perhaps even declines in some markets which had experienced substantial growth. This
could have a significant impact on origination growth in our mortgage lending segment, as well as, prepayment speed and credit loss assumptions on the mortgage securities held by our mortgage portfolio management segment.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---

##### Table of Contents

While we continue to believe our best economic execution is realized from structuring a securitization as a sale for both
GAAP and tax purposes, the current economic environment has made it necessary to add additional qualified assets to our REIT balance sheet. To provide qualifying income and assets to the REIT for purposes of these tests, we structured our NHES
Series 2006-1 and NHES 2006-MTA1 securitizations as financing transactions at the REIT level instead of our typical sales transactions at the taxable REIT subsidiary level. The mortgage loans securitized under this structure came from our normal
origination and purchase channels as well as from our MTA bulk loan purchases of approximately $1.0 billion which occurred in the first quarter of 2006. The MTA bulk loan purchase was, and future whole pool purchases could be, much larger in size as
compared to our typical correspondent purchases. We would also expect these purchases to be eligible for financing through our warehouse repurchase agreements until they are securitized. See Financial Condition  Short-term
Borrowings as well as Liquidity and Capital Resources for discussion of our financing facilities and other liquidity sources.

We
generally expect to execute most of our future securitizations as sales transactions but we may continue to execute financing transactions from time to time depending on future economic as well as general business conditions.

In a securitization structured as a financing, no gain is recognized at the time of securitization, the mortgage loans remain on the balance sheet and the asset-backed
bonds issued to third parties are recorded as debt on the balance sheet. These are clearly much different accounting dynamics than our historical securitizations structured as sales. In a sale, a gain is recognized at the time of securitization, the
mortgage loans are removed from the balance sheet and new mortgage securities (retained interests) are recorded. Net income for any quarter in which we structure a securitization as a financing generally will be significantly lower than if the
securitization were structured as a sale because there is no gain recognition associated with a financing. This initial difference in net income will reverse itself over the remaining life of the securitization resulting in no significant difference
in net income recognized under either structure over the life of the securitization.

Additionally, structuring a securitization as a financing generally
gives rise to excess inclusion income. If we incur excess inclusion income at the REIT, it will be allocated among our shareholders. A shareholders share of excess inclusion income (i) would not be allowed to be offset by any net
operating losses otherwise available to the shareholder, (ii) would be subject to tax as unrelated business taxable income in the hands of most types of shareholders that are otherwise generally exempt from federal income tax, and
(iii) would result in the application of U.S. federal income tax withholding at the maximum rate (i.e., 30%), without reduction for any otherwise applicable income tax treaty, to the extent allocable to most types of foreign shareholders. How
such income is to be reported to shareholders is not clear under current law. The amounts of excess inclusion income in any given year from these transactions could be significant. Tax-exempt investors, foreign investors, and taxpayers with net
operating losses should carefully consider the tax consequences of having excess inclusion income allocated to them and are urged to consult their tax advisors.

Another strategy we executed in the first quarter of 2006 to ensure we maintain our REIT qualification was the contribution of certain bonds from the REIT to NFI Holding Corporation, a wholly-owned subsidiary of NFI, and its subsidiaries
(collectively known as the TRS). Certain of the residual securities that historically have been held at the REIT generate interest income based on cash flows received from excess interest spread, prepayment penalties and derivatives
(i.e., interest rate swap and cap contracts). The cash flows received from the derivatives does not represent qualified income for the REIT income tests requirements of the Code. The Code limits the amount of income from derivative income together
with any income not generated from qualified REIT assets to no more than 25% of our gross income. In addition, under the Code, we must limit our aggregate income from derivatives (that are non-qualified tax hedges) and from other non-qualifying
sources to no more than 5% of our annual gross income. Because of the magnitude of the derivative income projected for 2006 it was highly likely that we would not satisfy the REIT income tests. In order to resolve this REIT qualification issue, we
isolated cash flows received from the residual securities and created a separate security for certain of the bonds that generate derivative income (the CT Bonds) and then contributed the CT Bonds from the REIT to our taxable REIT
subsidiary. This transaction may add volatility to future reported GAAP earnings because both the interest only residual bonds (IO Bonds) and CT Bonds will be evaluated separately for impairment. Historically, the CT Bonds have acted as
an economic hedge for the IO Bonds that are retained at the REIT, thus mitigating the impairment risk to the IO Bonds in a rising interest rate environment. As a result of transferring the CT Bonds to the TRS, the IO and CT Bonds will be valued
separately creating the risk of earnings volatility resulting from other-than-temporary impairment charges. For example, in a rising rate environment, the IO bond will generally decrease in value while the CT Bond will increase in value. If the
decrease in value of the IO Bond is deemed to be other than temporary in nature, we would record an impairment charge through the income statement for such decrease. At the same time, any increase in value of the CT Bond would be recorded in
accumulated other comprehensive income. See Table 8 for a summary of impairments on our mortgage securities  available-for-sale.



31



---

##### Table of Contents

During late 2005 and the first three quarters of 2006 we have retained various subordinate investment-grade securities
from our securitization transactions that were previously held in the form of overcollateralization bonds. We have also purchased subordinated securities from other asset-backed securities (ABS) issuers. We will continue to retain,
acquire and aggregate various types of ABS as well as synthetic assets with the intention of securing non-recourse term financing through securitizations while retaining the risk of the underlying securities by investing in the equity and
subordinated debt pieces of the collateralized debt obligation (CDO). CDO equity securities bear the first-loss and second-loss credit risk with respect to the securities owned by the securitization entity. Our goal is to leverage our
extensive portfolio management experience for shareholders by purchasing securities that are higher in the capital structure than our residual securities and executing CDOs for long-term non-recourse financing, thereby generating good risk-adjusted
returns for shareholders. We anticipate executing our first CDO in the late 2006 to early 2007 timeframe depending on market conditions and we have not yet determined how these transactions will be structured for GAAP and tax purposes.

During the third quarter of 2006 our primary loan origination unit, NovaStar Mortgage Inc. entered into an agreement to acquire up to 21 retail mortgage lending
locations and certain other assets of Oak Street Mortgage LLC. NMI will create a new retail division and expand its retail mortgage lending business beyond the current focus on customer retention programs. The transaction is expected to close late
in the fourth quarter of 2006. We expect this expansion into the retail market to enable us to substantially increase our loan production. While Oak Streets retail channel is already an efficient loan origination operation, the elimination of
duplicate overhead should further reduce our cost of production.

Company Overview

We operate as a specialty finance company that originates, purchases, securitizes, sells, invests in and services residential nonconforming loans. We offer a wide range of mortgage loan products to borrowers, commonly
referred to as nonconforming borrowers, who generally do not satisfy the credit, collateral, documentation or other underwriting standards prescribed by conventional mortgage lenders and loan buyers, including United States of America
government-sponsored entities such as Fannie Mae or Freddie Mac.

We operate three core businesses:



| |  | Mortgage portfolio management
|- |  | -----------------------------



| |  | Mortgage lending
|- |  | ----------------



| |  | Loan servicing
|- |  | --------------

We no longer include our branch operations as a core
business as it was discontinued as of June 30, 2006.

Mortgage Portfolio Management

We operate as a long-term mortgage securities and mortgage loan portfolio investor. We invest in assets generated primarily from our originations and purchases of
nonconforming, single-family, residential mortgage loans. These assets we invest in consist primarily of beneficial interests we retain from our securitization transactions accounted for as sales as well as mortgage loans we have classified as
held-in-portfolio related to our securitizations treated as financings.

Our portfolio of mortgage securities includes interest-only, prepayment penalty,
overcollateralization securities retained from our securitizations (collectively, the residual securities), subordinated mortgage securities also retained from our securitizations as well as bonds we have purchased from other issuers
(collectively, the subordinated securities). We finance our investment in these mortgage securities by issuing asset-backed bonds (ABB), debt and capital stock and entering into repurchase agreements.

The long-term mortgage loan portfolio on our balance sheet consists of mortgage loans classified as held-in-portfolio resulting from securitization transactions treated
as financings from 1998 (NHES Series 1998-1 and NHES Series 1998-2) as well as two securitizations completed in the second and third quarters of 2006 (NHES Series 2006-1 and NHES Series 2006-MTA1). We have financed our investment in these loans by
issuing ABB.

Our mortgage portfolio management operations generate earnings primarily from the return on our mortgage securities and mortgage loan
portfolio.

A significant risk relating to our mortgage portfolio management segment is interest rate risk - the risk that interest rates on the mortgage
loans which underly our mortgage securities will not adjust at the same times or in the same amounts that interest rates on the liabilities adjust. Most of the loans in our portfolio have fixed rates of interest for a period of time ranging from 2
to 30 years. Our funding costs generally adjust monthly off the one-month LIBOR rate. We use derivative instruments to mitigate the risk of our cost of funding increasing at a faster rate than the interest on the loans (both those on the balance
sheet and those that serve as collateral for mortgage securities).



32



---

##### Table of Contents

In 2002, we began transferring interest rate agreements at the time of securitization into the securitization trusts to
protect the third-party bondholders from interest rate risk and to decrease the volatility of future cash flows related to the securitized mortgage loans. We enter into these interest rate agreements as we originate and purchase mortgage loans in
our mortgage lending segment. See Mortgage Lending for discussion of the impact of these interest rate agreements on our operating results. At the time of securitization, the interest rate agreements are transferred to the securitization
trust and removed from our balance sheet. The trust assumes the obligation to make payments and obtains the right to receive payments under these agreements. Generally, net settlement obligations paid by the trust for these interest rate agreements
reduce the excess interest cash flows to our residual securities. Net settlement receipts from these interest rate agreements are either used to: cover any interest shortfalls on the third-party primary bonds or are used to provide credit
enhancement. Any remaining funds then flow to our residual securities.

We execute securitizations of mortgage loans intended to be treated as both sales
and financings per the accounting rules. Prior to 1999 our securitizations were treated as financing transactions. From 1999 through 2005 each of the loan securitization transactions we executed was treated as a sale for accounting purposes. During
the second and third quarters of 2006 we executed two securitizations treated as financings and four securitizations treated as a sale of loans. In the future we may execute securitization transactions of mortgage loans intended to be treated as
either sales or financings for accounting purposes.

In securitizations treated as financings the mortgage loans and debt related to these securitizations
are presented on our consolidated balance sheets and retained interests are not created. We record interest income and a provision for credit losses on the mortgage loans, interest expense on the debt securities, as well as ancillary fees, over the
life of the securitization, instead of recognizing a gain on sale upon closing of the securitization.

In securitizations treated as sales the loans and
related bond liability are not recorded in our consolidated financial statements. A gain on sale is recorded to the income statement upon closing of the securitization. In addition, we record the value of the residual and subordinated securities and
servicing rights we retain on our balance sheet.

Mortgage Lending

The mortgage lending operation is significant to our financial results as it produces the loans that ultimately collateralize the mortgage securities that we hold in our portfolio. The loans we originate and purchase
are sold, either in securitization transactions structured as sales or financing transactions, or are sold outright to third parties. We finance the loans we originate and purchase by using warehouse repurchase agreements on a short-term basis. For
long-term financing, we securitize our mortgage loans and issue ABB.

Our mortgage lending operations generate earnings primarily from securitizing and
selling loans for a premium. We also earn revenue from fees from loan originations and interest income on mortgage loans held-for-sale. The timing, size and structure of our securitization transactions have a significant impact on the gain on sale
recognized and ultimately the profitability of this operation. In addition the market prices for whole loans and short-term interest rates have a significant impact on this operations profitability.

Our wholly-owned subsidiary, NMI, originates and purchases primarily nonconforming, single-family residential mortgage loans. Our mortgage lending operation continues to
innovate in loan origination. We adhere to three disciplines which underly our lending decisions:



| |  | Originating loans that perform in line with expectations,
|- |  | ---------------------------------------------------------



| |  | Maintaining economically sound pricing (profitable coupons), and
|- |  | ----------------------------------------------------------------



| |  | Controlling costs of origination.
|- |  | ---------------------------------

In our nonconforming lending
operations, we lend to individuals who generally do not qualify for agency/conventional lending programs because of a lack of available documentation or previous credit difficulties. These types of borrowers are generally willing to pay higher
mortgage loan origination fees and interest rates than those charged by conventional lenders. Because these borrowers typically use the proceeds of the mortgage loans to consolidate debt and to finance home improvements, education and other consumer
needs, loan volume is generally less dependent on general levels of interest rates or home sales and therefore less cyclical than conventional mortgage lending.



33



---

##### Table of Contents

Our nationwide loan origination network includes wholesale loan brokers, mortgage lenders, correspondent institutions and
direct to consumer operations. These brokers and mortgage lenders are independent from any of the NovaStar Financial entities. Our sales force, which includes account executives in 41 states, develops and maintains relationships with this network of
independent retail brokers. Our correspondent origination channel consists of a network of institutions from which we purchase nonconforming mortgage loans on a bulk or flow basis. Our direct to consumer operations channel consists of call centers
where we contact potential borrowers.

We underwrite, process, fund and service the nonconforming mortgage loans sourced through our network of wholesale
loan brokers and mortgage lenders and our direct to consumer operations in centralized facilities.

A significant risk to our mortgage lending operations
is the risk that we will not have financing facilities and cash available to fund and hold loans prior to their sale or securitization. We maintain lending facilities with large banking and investment institutions to reduce this risk. On a
short-term basis, we finance mortgage loans using warehouse repurchase agreements. In addition, we have access to facilities secured by our mortgage securities.

As discussed under Company Overview - Mortgage Portfolio Management, interest rate risk is a significant risk to our mortgage lending operations as well as our mortgage portfolio management operations. Prior to securitization,
we enter into interest rate agreements as we originate and purchase mortgage loans to help mitigate interest rate risk. At the time of securitization structured as a sale, we transfer interest rate agreements into the securitization trusts and they
are removed from our balance sheet. For securitizations structured as financings the derivatives will remain on our balance sheet. Generally, these interest rate agreements do not meet the hedging criteria set forth in GAAP while they are on our
balance sheet; therefore, we are required to record their change in value as a component of earnings even though they may reduce our interest rate risk. In times when short-term rates rise or drop significantly, the value of our agreements will
increase or decrease, respectively. Occasionally, we enter into interest rate agreements that do meet the hedging criteria set forth in GAAP. In these instances we record their change in value, if effective, directly to other comprehensive income on
our statement of shareholders equity.

To mitigate the effect of prepayments on interest income from mortgage loans, we generally strive to originate
and purchase mortgage loans with prepayment penalties. Prepayment penalties have decreased since 2004 due to increased regulation specifically aimed at reducing prepayment penalties that can be charged by lenders. Because more borrowers can now
refinance their mortgages at any time with no penalty, we would expect prepayment speeds to be slightly faster as a result of the reduction in these penalties. In periods of decreasing interest rates, borrowers are more likely to refinance their
mortgages to obtain a better interest rate. Even in rising rate environments, borrowers tend to repay their mortgage principal balances earlier than is required by the terms of their mortgages. Nonconforming borrowers, as they update their credit
rating and as housing prices increase, are more likely to refinance their mortgage loan to obtain a lower interest rate or take advantage of the additional borrowing capacity in their homes.

Loan Servicing

Management believes loan servicing remains a
critical part of our business operation because maintaining contact with our borrowers is critical in managing credit risk and for borrower retention. Nonconforming borrowers are more prone to late payments and are more likely to default on their
obligations than conventional borrowers. By servicing our loans, we strive to identify problems with borrowers early and take quick action to address problems. Borrowers may be motivated to refinance their mortgage loans either by improving their
personal credit or due to a decrease in interest rates. By keeping in close touch with borrowers, we can provide them with information about NovaStar Financial products to encourage them to refinance with us.

We retain the servicing rights with respect to the loans we securitize. Mortgage servicing yields fee income for us in the form of fees paid by the borrowers for normal
customer service and processing fees. In addition we receive contractual fees of approximating 0.50% of the outstanding balance for loans we service that we do not own.



34



---

##### Table of Contents

Critical Accounting Estimates

We prepare our condensed consolidated financial statements in conformity with GAAP and, therefore, are required to make estimates regarding the values of our assets and liabilities and in recording income and expenses. These estimates are
based, in part, on our judgment and assumptions regarding various economic conditions that we believe are reasonable based on facts and circumstances existing at the time of reporting. These estimates affect reported amounts of assets, liabilities
and accumulated other comprehensive income at the date of the condensed consolidated financial statements and the reported amounts of income, expenses and other comprehensive income during the periods presented. The following summarizes the
components of our condensed consolidated financial statements where understanding accounting policies is critical to understanding and evaluating our reported financial results, especially given the significant estimates used in applying the
policies. The discussion is intended to demonstrate the significance of estimates to our financial statements and the related accounting policies. Detailed accounting policies are provided in Note 1 to our Form 10-K for the fiscal year ended
December 31, 2005. Our critical accounting estimates impact each of our three reportable segments; our mortgage portfolio management, mortgage lending and loan servicing segments. Management has discussed the development and selection of these
critical accounting estimates with the audit committee of our Board of Directors and the audit committee has reviewed our disclosure.

Transfers of
Assets (Loan and Mortgage Security Securitizations) and Related Gains. In a loan securitization, we combine the mortgage loans we originate and purchase in pools to serve as collateral for issued asset-backed bonds. In a mortgage security
securitization (also known as a resecuritization), we combine mortgage securities retained in previous loan securitization transactions to serve as collateral for asset-backed bonds. The loans or mortgage securities are transferred to a
trust designed to serve only for the purpose of holding the collateral. The trust is considered a qualifying special purpose entity as defined by SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of
Liabilities  a replacement of FASB Statement No. 125. The owners of the asset-backed bonds have no recourse to us in the event the collateral does not perform as planned except where defects have occurred in the loan documentation and
underwriting process.

In order for us to determine proper accounting treatment for each securitization or resecuritization, we evaluate whether or not we
have retained or surrendered control over the transferred assets by reference to the conditions set forth in SFAS No. 140. All terms of these transactions are evaluated against the conditions set forth in this statement. Some of the questions
that must be considered include:



| |  |  | Have the transferred assets been isolated from the transferor?
| | - |  | --------------------------------------------------------------



| |  |  | Does the transferee have the right to pledge or exchange the transferred assets?
| | - |  | --------------------------------------------------------------------------------



| |  |  | Is there a call agreement that requires the transferor to return specific assets?
| | - |  | -----------------------------------------------------------------------------------



| |  |  | Is there an agreement that both obligates and entitles the transferee to return the transferred assets prior to maturity?
| | - |  | -------------------------------------------------------------------------------------------------------------------------



| |  |  | Have any derivative instruments been transferred?
| | - |  | -------------------------------------------------

When these transfers
are executed in a manner such that we have surrendered control over the collateral, the transfer is accounted for as a sale. In accordance with SFAS No. 140, a gain or loss on the sale is recognized based on the carrying amount of the financial
assets involved in the transfer, allocated between the assets transferred and the retained interests based on their relative fair value at the date of transfer. In a securitization accounted for as a sale, we retain the right to service the
underlying mortgage loans and we also retain certain mortgage securities issued by the trust. As previously discussed, the gain recognized upon a securitization structured as a sale depends on, among other things, the estimated fair value of the
components of the securitization  the loans or mortgage securities  available-for-sale and derivative instruments transferred, the securities retained and the mortgage servicing rights. The estimated fair value of the securitization
components is considered a critical accounting estimate as 1) these gains or losses can represent a significant portion of our operating results and 2) the valuation assumptions used regarding economic conditions and the make-up of the
collateral, including interest rates, principal payments, prepayments and loan defaults are highly uncertain and require a large degree of judgment.

We
use two methodologies for determining the initial value of our residual securities 1) the whole loan price methodology and 2) the discount rate methodology. We believe the best estimate of the initial value of the residual securities we retain in
our securitizations accounted for as a sale is derived from the market value of the pooled loans. As such, we generally will try to use the whole loan price methodology when significant open market sales pricing data is available. Under this method,
the initial value of the loans transferred in a securitization accounted for as a sale is estimated based on the expected open market sales price of a similar pool. In open market transactions, the purchaser has the right to reject loans at its
discretion. In a loan securitization, loans generally cannot be rejected. As a result, we adjust the market price for the loans to compensate for the estimated value of rejected loans. The market price of the securities retained is derived by
deducting the percent of net proceeds received in the securitization (i.e. the economic value of the loans transferred) from the estimated adjusted market price for the entire pool of the loans.



35



---

##### Table of Contents

An implied yield (discount rate) is derived by taking the projected cash flows generated using assumptions for
prepayments, expected credit losses and interest rates and then solving for the discount rate required to present value the cash flows back to the initial value derived above. We then ascertain whether the resulting discount rate is commensurate
with current market conditions. Additionally, the initial discount rate serves as the initial accretable yield used to recognize income on the securities.

When significant open market pricing information is not readily available to us, we use the discount rate methodology. Under this method, we first analyze market discount rates for similar assets. After establishing the market discount
rate, the projected cash flows are discounted back to ascertain the initial value of the residual securities. We then ascertain whether the resulting initial value is commensurate with current market conditions.

For purposes of valuing our residual securities, it is important to know that in recent securitization transactions we not only have transferred loans to the trust, but
we have also transferred interest rate agreements to the trust with the objective of reducing interest rate risk within the trust. During the period before loans are transferred in a securitization transaction we enter into interest rate swap or cap
agreements. Certain of these interest rate agreements are then transferred into the trust at the time of securitization. Therefore, the trust assumes the obligation to make payments and obtains the right to receive payments under these agreements.

In valuing our residual securities, it is also important to understand what portion of the underlying mortgage loan collateral is covered by mortgage
insurance. At the time of a securitization transaction, the trust legally assumes the responsibility to pay the mortgage insurance premiums associated with the loans transferred and the rights to receive claims for credit losses. Therefore, we have
no obligation to pay these insurance premiums. The cost of the insurance is paid by the trust from proceeds the trust receives from the underlying collateral. This information is significant for valuation as the mortgage insurance significantly
reduces the credit losses born by the owner of the loan. Mortgage insurance claims on loans where a defect occurred in the loan origination process will not be paid by the mortgage insurer. The assumptions we use to value our residual securities
consider this risk.

The weighted average net whole loan market price used in the initial valuation of our retained securities was 102.07 and 102.20 for
the nine and three months ended September 30, 2006, respectively, compared to 102.22 and 101.66 for the same periods of 2005. The weighted average initial implied discount rate for the nine and three months ended September 30, 2006 was 15%
as compared to 14% and 15% for the same periods of 2005, respectively. If the whole loan market price used in the initial valuation of our residual securities for the nine and three months ended September 30, 2006 had been increased or
decreased by 50 basis points, the initial value of our residual securities and the gain we recognized would have increased or decreased by $21.3 million and $10.9 million, respectively.

When we do have the ability to exert control over the transferred collateral in a securitization, the assets remain on our financial statements and a liability is recorded for the related asset-backed bonds. The
servicing agreements that we execute for loans we have securitized includes a removal of accounts provision which gives us the right, but not the obligation, to repurchase mortgage loans from the trust. The removal of accounts provision can be
exercised for loans that are 90 days to 119 days delinquent. We record the mortgage loans subject to the removal of accounts provision in mortgage loans held-for-sale at fair value and the related repurchase obligation as a liability. In addition,
we have a clean up call option that can be exercised when the aggregate principal balance of the mortgage loans has declined to ten percent or less of the original aggregated mortgage loan principal balance.

Mortgage Securities  Available-for-Sale and Trading. Our mortgage securities  available-for-sale and trading represent beneficial interests we retain
in securitization and resecuritization transactions which include residual securities and subordinated securities as well as bonds issued by others which we have purchased. The residual securities include interest-only mortgage securities,
prepayment penalty bonds and over-collateralization bonds. All of the residual securities retained by us have been classified as available-for-sale. The subordinated securities represent bonds which are senior to the residual securities but are
subordinated to the bonds sold to third party investors. We have classified certain of our subordinated securities in both the available-for-sale and trading categories.

The residual securities we retain in securitization transactions structured as sales primarily consist of the right to receive the future cash flows from a pool of securitized mortgage loans which include:



| |  |  | The interest spread between the coupon net of servicing fees on the underlying loans, the cost of financing, mortgage insurance, payments or receipts on or from derivative contracts
and bond administrative costs.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Prepayment penalties received from borrowers who payoff their loans early in their life.
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | Overcollateralization which is designed to protect the primary bondholder from credit loss on the underlying loans.
| | - |  | -------------------------------------------------------------------------------------------------------------------



36



---

##### Table of Contents

The subordinated securities we retain in our securitization transactions have a stated principal amount and interest rate
and have been retained at a market discount from the stated principal amount. The performance of the securities is dependent upon the performance of the underlying pool of securitized mortgage loans. The interest rates these securities earn are
variable and are subject to an available funds cap as well as a maximum rate cap. The securities receive principal payments in accordance with a payment priority which is designed to maintain specified levels of subordination to the senior bonds
within the respective securitization trust. Because the subordinated securities are rated lower than AA, they are considered low credit quality and we account for the securities based on the effective yield method. The fair value of the subordinated
securities is based on third-party quotes.

The cash flows we receive are highly dependent upon the interest rate environment. The interest rates on the
bonds issued by the securitization trust are indexed to short-term interest rates, while the coupons on the pool of loans held by the securitization trust are less interest rate sensitive. As a result, as rates rise and fall, our cash flows will
fall and rise, because the cash we receive on our residual securities is dependent on this interest rate spread. As our cash flows fall and rise, the value of our residual securities will decrease or increase. Additionally, the cash flows we receive
are dependent on the default and prepayment experience of the borrowers of the underlying mortgage security collateral. Increasing or decreasing cash flows will increase or decrease the yield on our securities.

We believe the accounting estimates related to the valuation of our mortgage securities  available-for-sale and establishing the rate of income recognition on the
mortgage securities  available-for-sale and trading are critical accounting estimates, because they can materially affect net income and shareholders equity and require us to forecast interest rates, mortgage principal
payments, prepayments and loan default assumptions which are highly uncertain and require a large degree of judgment. The rate used to discount the projected cash flows is also critical in the valuation of our residual securities. We use internal,
historical collateral performance data and published forward yield curves when modeling future expected cash flows and establishing the rate of income recognized on mortgage securities. We believe the value of our residual securities is fair, but
can provide no assurance that future changes in interest rates, prepayment and loss experience or changes in the market discount rate will not require write-downs of the residual assets. For mortgage securities classified as available-for-sale,
impairments would reduce income in future periods when deemed other-than-temporary.

As previously described, our mortgage securities available-for-sale
and trading represent retained beneficial interests in certain components of the cash flows of the underlying mortgage loans to securitization trusts. Income recognition for our mortgage securities  available-for-sale and trading is based on
the effective yield method. Under the effective yield method, as payments are received, they are applied to the cost basis of the mortgage related security. Each period, the accretable yield for each mortgage security is evaluated and, to the extent
there has been a change in the estimated cash flows, it is adjusted and applied prospectively. The estimated cash flows change as managements assumptions about credit losses, borrower prepayments and interest rates are updated. The assumptions
are established using internally developed models. We prepare analyses of the yield for each security using a range of these assumptions. The accretable yield used in recording interest income is generally set within a range of assumptions. The
accretable yield is recorded as interest income with a corresponding increase to the cost basis of the mortgage security.

At each reporting period
subsequent to the initial valuation of the residual securities, the fair value of the residual securities is estimated based on the present value of future expected cash flows to be received. Managements best estimate of key assumptions,
including credit losses, prepayment speeds, the market discount rates and forward yield curves commensurate with the risks involved, are used in estimating future cash flows. We estimate initial and subsequent fair value for the subordinated
securities based on quoted market prices.

To the extent that the cost basis of mortgage securities  available-for-sale exceeds the fair value and
the unrealized loss is considered to be other than temporary, an impairment charge is recognized and the amount recorded in accumulated other comprehensive income or loss is reclassified to earnings as a realized loss. When we retain new residual
securities during a period when short-term interest rate increases are greater than anticipated by the forward yield curve, we generally are more susceptible to impairments on our newer mortgage securities as they do not have sizable unrealized
gains to help offset the decline in value.

Housing prices have enjoyed substantial appreciation in recent years, which has resulted in increasing
prepayment rates. The market discount rates we are using to initially value our residual securities have declined from 2005. As of September 30, 2006, the weighted average discount rate used in valuing our residual securities was 16% as
compared to 18% as of September 30, 2005. The weighted-average constant prepayment rate used in valuing our residual securities as of September 30, 2006 was 48% versus 45% as of September 30, 2005. If the discount rate used in valuing
our residual securities as of September 30, 2006 had been increased by 5%, the value of our mortgage securities- available-for-sale would have decreased by $18.6 million. If we had decreased the discount rate used in valuing our residual
securities by 5%, the value of our residual securities would have increased by $20.2 million.



37



---

##### Table of Contents

Mortgage Loans. Mortgage loans held-for-sale are recorded at the lower of cost or market determined on an
aggregate basis. Mortgage loan origination fees and direct costs on mortgage loans held-for-sale are deferred until the related loans are sold. Premiums paid to acquire mortgage loans held-for-sale are also deferred until the related loans are sold.
Mortgage loans held-in-portfolio are recorded at their cost, adjusted for the amortization of net deferred costs and for credit losses inherent in the portfolio. Mortgage loan origination fees and associated direct costs on mortgage loans
held-in-portfolio are deferred and recognized over the life of the loan as an adjustment to yield using the level yield method. Premiums paid to acquire mortgage loans held-in-portfolio are also deferred and recognized over the life of the loan as
an adjustment to yield using the level yield method.

Allowance for Credit Losses. An allowance for credit losses is maintained for mortgage
loans held-in-portfolio. The allowance for credit losses on mortgage loans held-in-portfolio, and therefore the related adjustment to income, is based on the assessment by management of probable losses incurred based on various factors affecting our
mortgage loan portfolio, including current economic conditions, the makeup of the portfolio based on credit grade, loan-to-value ratios, delinquency status, mortgage insurance we purchase and other relevant factors. The allowance is maintained
through ongoing adjustments to operating income. The assumptions used by management regarding key economic indicators are highly uncertain and involve a great deal of judgment.

An internally developed migration analysis is the primary tool used in analyzing our allowance for credit losses. This tool takes into consideration historical information regarding foreclosure and loss severity
experience and applies that information to the portfolio at the reporting date. We also take into consideration our use of mortgage insurance as a method of managing credit risk. We pay mortgage insurance premiums on loans maintained on our balance
sheet and have included the cost of mortgage insurance in our income statement.

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

Derivative Instruments and Hedging Activities.Our strategy for using derivative instruments is to mitigate the risk of increased costs on our
variable rate liabilities during a period of rising rates (i.e. interest rate risk). Our primary goals for managing interest rate risk are to maintain the net interest margin spread between our assets and liabilities and diminish the effect of
changes in general interest rate levels on our market value. The interest rate swap and interest rate cap agreements we use have an active secondary market, and none are obtained for a speculative nature. These interest rate agreements are intended
to provide income and cash flows to offset potential reduced net interest income and cash flows under certain interest rate environments. The determination of effectiveness is the primary assumption and estimate used in hedging. At trade date,
these instruments and their hedging relationship are identified, designated and documented.

SFAS No. 133, Accounting for Derivative Instruments
and Hedging Activities (as amended), standardizes the accounting for derivative instruments, including certain instruments embedded in other contracts, by requiring that an entity recognize those items as assets or liabilities in the balance
sheet and measure them at fair value. If certain conditions are met, an entity may elect to designate a derivative instrument either as a cash flow hedge, a fair value hedge or a hedge of foreign currency exposure. SFAS No. 133 requires
derivative instruments to be recorded at their fair value with hedge ineffectiveness recognized in earnings.

Derivative instruments that meet the hedge
accounting criteria of SFAS No. 133 are considered cash flow hedges. We also have derivative instruments that do not meet the requirements for hedge accounting. However, these derivative instruments do contribute to our overall risk management
strategy by serving to reduce interest rate risk on average short-term borrowings collateralized by our loans held-for-sale.

Any changes in fair value of
derivative instruments related to hedge effectiveness are reported in accumulated other comprehensive income. Changes in fair value of derivative instruments related to hedge ineffectiveness and non-hedge activity are recorded as adjustments to
earnings. For those derivative instruments that do not qualify for hedge accounting, changes in the fair value of the instruments are recorded as adjustments to earnings.



38



---

##### Table of Contents

Mortgage Servicing Rights (MSRs). MSRs are recorded at allocated cost based upon the relative
fair values of the transferred loans, derivative instruments and the servicing rights. MSRs are amortized in proportion to and over the projected net servicing revenues. Periodically, we evaluate the carrying value of originated MSRs based on their
estimated fair value. If the estimated fair value, using a discounted cash flow methodology, is less than the carrying amount of the mortgage servicing rights, the mortgage servicing rights are written down to the amount of the estimated fair value.
For purposes of evaluating and measuring impairment of MSRs we stratify the mortgage servicing rights based on their predominant risk characteristics. The most predominant risk characteristic considered is period of origination. The mortgage loans
underlying the MSRs are pools of homogeneous, nonconforming residential loans.

The fair value of MSRs is highly sensitive to changes in assumptions.
Changes in prepayment speed assumptions have the greatest impact on the fair value of MSRs. Generally, as interest rates decline, prepayments accelerate due to increased refinance activity, which results in a decrease in the fair value of MSRs. As
interest rates rise, prepayments typically slow down, which generally results in an increase in the fair value of MSRs. All assumptions are reviewed for reasonableness on a quarterly basis and adjusted as necessary to reflect current and anticipated
market conditions. Thus, any measurement of the fair value of MSRs is limited by the existing conditions and the assumptions utilized as of a particular point in time. Those same assumptions may not be appropriate if applied at a different point in
time.

Impact of Recently Issued Accounting Pronouncements

At September 30, 2006, we had one stock-based employee compensation plan, which is described more fully in Note 15. From January 1, 2004 through December 31, 2005, we accounted for the plan under the recognition and
measurement provisions of Financial Accounting Standards Board (FASB) Statement No. 123 (SFAS 123), Accounting for Stock-Based Compensation. Effective January 1, 2006, we adopted the fair value recognition
provisions of FASB Statement No. 123(R) (SFAS 123(R)), Share-Based Payments, using the modified-prospective-transition method. Because we were applying the provisions of SFAS 123 prior to January 1, 2006, the
adoption of SFAS 123(R) had no material impact on the condensed consolidated financial statements.

Prior to adoption of SFAS 123(R), we presented all tax
benefits of deductions resulting from the exercise of stock options as operating cash flows in the Statement of Cash Flows. SFAS 123(R) requires the cash flows resulting from the tax benefits of tax deductions in excess of the compensation cost
recognized for those options (excess tax benefits) to be classified as financing cash flows. Additionally, the write-off of deferred tax assets relating to the excess of recognized compensation cost over the tax deduction resulting from the award
will continue to be reflected within operating cash flows. Any excess tax benefits we recorded during the nine and three months ended September 30, 2006 are considered to have no material impact on the condensed consolidated financial
statements.

In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments, an amendment of FASB
Statements No. 133 and SFAS No. 140 (SFAS 155). This statement permits fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. It also
clarifies which interest-only strips and principal-only strips are not subject to FASB Statement No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133). The statement also establishes a
requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or hybrid financial instruments that contain an embedded derivative requiring bifurcation. The statement also clarifies that
concentration of credit risks in the form of subordination are not embedded derivatives, and it also amends SFAS 140 to eliminate the prohibition on a QSPE from holding a derivative financial instrument that pertains to a beneficial interest other
than another derivative financial instrument. SFAS 155 is effective for all financial instruments acquired or issued after the beginning of an entitys first fiscal year that begins after September 15, 2006. Early adoption of this
statement is allowed. We are still evaluating the impact the adoption of this statement will have on our condensed consolidated financial statements.



39



---

##### Table of Contents

In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets, an amendment
of SFAS No. 140 (SFAS 156). This statement requires that an entity separately recognize a servicing asset or a servicing liability when it undertakes an obligation to service a financial asset under a servicing contract in certain
situations. Such servicing assets or servicing liabilities are required to be initially measured at fair value, if practicable. SFAS 156 also allows an entity to choose one of two methods when subsequently measuring its servicing assets and
servicing liabilities: (1) the amortization methodor (2) the fair value measurement method. The amortization method existed under Statement 140 and remains unchanged in (1) allowing entities to amortize their servicing
assets or servicing liabilities in proportion to and over the period of estimated net servicing income or net servicing loss and (2) requiring the assessment of those servicing assets or servicing liabilities for impairment or increased
obligation based on fair value at each reporting date. The fair value measurement method allows entities to measure their servicing assets or servicing liabilities at fair value each reporting date and report changes in fair value in earnings in the
period the change occurs. SFAS 156 introduces the notion of classesand allows companies to make a separate subsequent measurement election for each class of its servicing rights. In addition, Statement 156 requires certain comprehensive
roll-forward disclosures that must be presented for each class. The Statement is effective as of the beginning of an entitys first fiscal year that begins after September 15, 2006. Earlier adoption is permitted as of the beginning of an
entitys fiscal year, so long as the entity has not yet issued financial statements, including financial statements for any interim period, for that fiscal year. We are still evaluating the impact the adoption of this statement will have on our
condensed consolidated financial statements.

In June 2006, the FASB issued FASB Interpretation No. 48 (FIN 48), Accounting for
Uncertainty in Income Taxes  an interpretation of FASB Statement No. 109. FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or to be
taken on a tax return. This interpretation also provides additional guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. This interpretation is effective for fiscal years after
December 15, 2006. We are currently evaluating the potential impact of this interpretation on our consolidated financial statements.

In September
2006, the FASB issued SFAS No. 157, Fair Value Measurements (SFAS No. 157). SFAS No. 157 establishes a framework for measuring fair value and requires expanded disclosures regarding fair value measurements. This accounting
standard is effective for financial statements issued for fiscal years beginning after November 15, 2007. We are still evaluating the impact the adoption of this statement will have on its condensed consolidated financial statements.

In September 2006, the Securities and Exchange Commission SEC issued Staff Accounting Bulletin No. 108, Considering the Effects of Prior
Year Misstatements when Quantifying Misstatements in Current Year Financial Statements (SAB No. 108). SAB No. 108 provides guidance regarding the consideration of the effects of prior year misstatements in quantifying current
year misstatements for the purpose of materiality assessments. The method established by SAB No. 108 requires each of our financial statements and the related financial statement disclosures to be considered when quantifying and assessing the
materiality of the misstatement. The provisions of SAB 108 are effective for financial statements issued for fiscal years beginning after December 31, 2006. We are still evaluating the impact the adoption of this statement will have on our
condensed consolidated financial statements.



40



---

##### Table of Contents

Results of Operations  Consolidated Earnings Comparisons

Nine Months Ended September 30, 2006 as Compared to the Nine Months Ended September 30, 2005

During the nine months ended September 30, 2006 we earned net income available to common shareholders of $80.7 million, or $2.40 per diluted share compared with
$106.0 million or $3.60 per diluted share for the same period in 2005.

As discussed under Executive Overview of Performance, net income
available to common shareholders decreased during the nine months ended September 30, 2006 as compared to the same period in 2005 due primarily to:



| |  |  | A $1.6 billion decrease in loans securitized as sales transactions from 2005 which resulted in a decline in gains on sales of mortgage assets of $9.4 million.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increase in provision for credit losses of $18.8 million due to the securitization of $2.7 billion of mortgage loans during the second and third quarters of 2006 structured as
financings. An allowance for loan losses was recorded for estimated probable losses within the mortgage loans.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Decrease in gains on derivative instruments of $5.4 million. This is primarily driven by the movement in 2-year swap rates during these periods.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------

Three Months Ended September 30, 2006 as Compared to the Three Months Ended September 30, 2005

During the three months ended September 30, 2006, we earned net income available to common shareholders of $25.3 million, or $0.73 per diluted share, compared with
net income of $34.6 million, or $1.12 per diluted share for the same period of 2005.

As discussed under Executive Overview of Performance, net
income available to common shareholders decreased during the three months ended September 30, 2006 as compared to the same period in 2005 due primarily to:



| |  |  | Increase in provision for credit losses of $10.0 million due to the securitization of $2.7 billion of mortgage loans during the second and third quarters of 2006 structured as
financings. An allowance for loan losses was recorded for estimated probable losses within the mortgage loans.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Decrease in gains (losses) on derivative instruments of $13.4 million. This is primarily a reflection of the movement in 2-year swap rates in these periods.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------

Net Interest Income.We earn interest income primarily on our mortgage assets which include mortgage securities
available-for-sale, mortgage securities trading, mortgage loans held-in-portfolio and mortgage loans held-for-sale. Interest expense consists primarily of interest paid on borrowings on mortgage assets, which includes warehouse repurchase agreements
and asset backed bonds.

Our net interest income decreased to $153.8 million for the nine months ended September 30, 2006 from $161.2 million from the
same period of 2005. For the three months ended September 30, 2006 our net interest income decreased to $52.4 million from $62.5 million for the same period of 2005. While our interest income increased in 2006 due to higher average mortgage
loan balances, this increase was offset by an increase in our interest expense as a result of higher average outstanding debt balances as well as increases in the cost of this financing, due to increasing short-term interest rates. In addition, the
significant increase in our allowance for loan losses due the two securitizations structured as financings in 2006 also reduced our net interest income for the nine and three months ended September 30, 2006 from the same periods of 2005.

Our average security yield decreased to 30.65% and 27.83% for the nine and three months ended September 30, 2006, respectively, from 34.06% and
37.34% for the same periods of 2005. The decrease in our average security yield is primarily a result of margin compression as well as our purchase of lower-yielding subordinated securities from third parties.



41



---

##### Table of Contents

Table 2 is a summary of the interest income and expense related to our mortgage securities and the related yields as a
percentage of the fair market value of these securities for the nine and three months ended September 30, 2006 and September 30, 2005.

Table
2  Mortgage Securities Interest Analysis

(dollars in thousands)



|                                                                        |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |         |  
|----------------------------------------------------------------------- |  | -------------------------------------- | ------- | - | --------------------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                        |  | For the Nine MonthsEnded September 30, |         |   | For the Three MonthsEnded September 30, |  
|                                                                        |  | 2006                                   |         |   | 2005                                    |   |         | 2006 |  |   | 2005    |  
|Average fair market value of mortgage securities                        |  | $                                      | 547,549 |   |                                         | $ | 546,653 |      |  | $ | 602,020 |   |  | $ | 542,230 |  
|Average borrowings                                                      |  |                                        | 227,826 |   |                                         |   | 302,987 |      |  |   | 318,436 |   |  |   | 242,406 |  
|Interest income  mortgage securities                                   |  |                                        | 125,875 |   |                                         |   | 139,655 |      |  |   | 41,887  |   |  |   | 50,619  |  
|Interest expense  short term borrowings secured by mortgage securities |  |                                        | 7,411   |   |                                         |   | 1,649   |      |  |   | 4,609   |   |  |   | 92      |  
|Interest expense  asset backed bonds secured by mortgage securities    |  |                                        | 3,598   |   |                                         |   | 12,682  |      |  |   | 575     |   |  |   | 4,059   |  
|                                                                        |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |         |  
|Net interest income  mortgage securities                               |  | $                                      | 114,866 |   |                                         | $ | 125,324 |      |  | $ | 36,703  |   |  | $ | 46,468  |  
|                                                                        |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |         |  
|Yields:                                                                 |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |         |  
|Interest income                                                         |  |                                        | 30.65   | % |                                         |   | 34.06   | %    |  |   | 27.83   | % |  |   | 37.34   | %
|Interest expense                                                        |  |                                        | 6.44    | % |                                         |   | 6.30    | %    |  |   | 6.51    | % |  |   | 6.85    | %
|                                                                        |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |         |  
|Net interest spread                                                     |  |                                        | 24.21   | % |                                         |   | 27.76   | %    |  |   | 21.32   | % |  |   | 30.49   | %
|                                                                        |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |         |  
|Net Yield                                                               |  |                                        | 27.97   | % |                                         |   | 30.57   | %    |  |   | 24.39   | % |  |   | 34.28   | %
|                                                                        |  |                                        |         |   |                                         |   |         |      |  |   |         |   |  |   |         |  

Our portfolio income comes from mortgage loans either directly (mortgage loans held-in-portfolio and mortgage
loans held-for-sale) or indirectly (mortgage securities). Table 3 attempts to look through the balance sheet presentation of our portfolio income and present income as a percentage of average assets under management. The net interest income for
mortgage securities, mortgage loans held-in-portfolio and mortgage loans held-for-sale reflects the income after interest expense, hedging and credit expense (mortgage insurance and provision for credit losses). This metric allows us to be more
easily compared to other finance companies or financial institutions that use on balance sheet portfolio accounting, where return on assets is a common performance calculation.

Our portfolio net interest yield on assets was 1.25% and 1.12% for the nine and three months ended September 30, 2006 as compared to 1.63% and 1.81% for the same periods of 2005. The decrease in yield for the
comparable nine and three-month periods can be attributed partly to recording a higher provision for credit losses in 2006 related to an increase of $2.3 billion in our mortgage loans held-in-portfolio as of September 30, 2006 compared to 2005.
In addition, we earned less interest income on our mortgage securities  available-for-sale in 2006 compared to 2005 due to the addition of lower yielding mortgage securities to our portfolio.

We generally expect our net interest yield on portfolio assets to be in the range of 1% to 1.25% over the long-term. Table 3 shows the net interest yield on assets under
management during the nine and three months ended September 30, 2006 and 2005.



42



---

##### Table of Contents

Table 3  Mortgage Portfolio Management Net Interest Income Analysis

(dollars in thousands)



|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|----------------------------------------------------------- |  | --------------------------------------- | ---------- | - | --------------------------------- | - | --------- | --------------------------- |  | - | --------- | - |  | - | ---------- | -
|                                                            |  | MortgageSecurities
Available-for- Sale |            |   | Mortgage Loans Held- in-Portfolio |   |           | MortgageLoansHeld-for- Sale |  |   | Total     |  
|For the Nine Months Ended: September 30, 2006               |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Interest income (A)                                         |  | $                                       | 107,913    |   |                                   | $ | 94,294    |                             |  | $ | 121,062   |   |  | $ | 323,269    |  
|Interest expense:                                           |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Short-term borrowings (B)                                   |  |                                         | 3,226      |   |                                   |   | 18,120    |                             |  |   | 78,929    |   |  |   | 100,275    |  
|Asset-backed bonds                                          |  |                                         | 3,598      |   |                                   |   | 54,305    |                             |  |   |          |   |  |   | 57,903     |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Total interest expense (C)                                  |  |                                         | 6,824      |   |                                   |   | 72,425    |                             |  |   | 78,929    |   |  |   | 158,178    |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Mortgage portfolio net interest income before other expense |  |                                         | 101,089    |   |                                   |   | 21,869    |                             |  |   | 42,133    |   |  |   | 165,091    |  
|Other (expense) income (D)                                  |  |                                         |           |   |                                   |   | (24,277   | )                           |  |   | 3,511     |   |  |   | (20,766    | )
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Mortgage portfolio net interest income (expense)            |  | $                                       | 101,089    |   |                                   | $ | (2,408    | )                           |  | $ | 45,644    |   |  | $ | 144,325    |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Average balance of the underlying loans                     |  | $                                       | 11,919,248 |   |                                   | $ | 1,643,763 |                             |  | $ | 1,774,290 |   |  | $ | 15,337,301 |  
|Net interest yield on assets                                |  |                                         | 1.13       | % |                                   |   | (0.20     | )%                          |  |   | 3.43      | % |  |   | 1.25       | %
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|September 30, 2005                                          |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Interest income (A)                                         |  | $                                       | 139,655    |   |                                   | $ | 3,531     |                             |  | $ | 77,680    |   |  | $ | 220,866    |  
|Interest expense:                                           |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Short-term borrowings (B)                                   |  |                                         | 1,649      |   |                                   |   |          |                             |  |   | 40,781    |   |  |   | 42,430     |  
|Asset-backed bonds                                          |  |                                         | 12,682     |   |                                   |   | 1,439     |                             |  |   |          |   |  |   | 14,121     |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Total interest expense (C)                                  |  |                                         | 14,331     |   |                                   |   | 1,439     |                             |  |   | 40,781    |   |  |   | 56,551     |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Mortgage portfolio net interest income before other expense |  |                                         | 125,324    |   |                                   |   | 2,092     |                             |  |   | 36,899    |   |  |   | 164,315    |  
|Other income (expense) (D)                                  |  |                                         | 1,651      |   |                                   |   | (1,063    | )                           |  |   | (2,843    | ) |  |   | (2,255     | )
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Mortgage portfolio net interest income                      |  | $                                       | 126,975    |   |                                   | $ | 1,029     |                             |  | $ | 34,056    |   |  | $ | 162,060    |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Average balance of the underlying loans                     |  | $                                       | 11,870,121 |   |                                   | $ | 49,306    |                             |  | $ | 1,333,200 |   |  | $ | 13,252,627 |  
|Net interest yield on assets                                |  |                                         | 1.43       | % |                                   |   | 2.78      | %                           |  |   | 3.41      | % |  |   | 1.63       | %
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  

---

|(A) | Does not include interest income from securities classified as trading and subordinated securities classified as available-for-sale.
|--- | ------------------------------------------------------------------------------------------------------------------------------------

|(B) | Includes mortgage loan and securities repurchase agreements. Does not include interest expense on trading securities repurchase agreements.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------

|(C) | Does not include interest expense related to the junior subordinated debentures and interest expense on other short-term borrowings.
|--- | ------------------------------------------------------------------------------------------------------------------------------------

|(D) | Other expense includes net settlements on non-cash flow hedges and credit expense (mortgage insurance and provision for credit losses).
|--- | ---------------------------------------------------------------------------------------------------------------------------------------



43



---

##### Table of Contents

|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|----------------------------------------------------------- |  | --------------------------------------- | ---------- | - | --------------------------------- | - | --------- | --------------------------- |  | - | --------- | - |  | - | ---------- | -
|                                                            |  | MortgageSecurities
Available-for- Sale |            |   | Mortgage Loans Held- in-Portfolio |   |           | MortgageLoansHeld-for- Sale |  |   | Total     |  
|For the Three Months Ended: September 30, 2006              |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Interest income (A)                                         |  | $                                       | 31,404     |   |                                   | $ | 45,885    |                             |  | $ | 50,272    |   |  | $ | 127,561    |  
|Interest expense:                                           |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Short-term borrowings (B)                                   |  |                                         | 1,924      |   |                                   |   | 156       |                             |  |   | 31,092    |   |  |   | 33,172     |  
|Asset-backed bonds                                          |  |                                         | 575        |   |                                   |   | 36,633    |                             |  |   |          |   |  |   | 37,208     |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Total interest expense (C)                                  |  |                                         | 2,499      |   |                                   |   | 36,789    |                             |  |   | 31,092    |   |  |   | 70,380     |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Mortgage portfolio net interest income before other expense |  |                                         | 28,905     |   |                                   |   | 9,096     |                             |  |   | 19,180    |   |  |   | 57,181     |  
|Other (expense) income (D)                                  |  |                                         |           |   |                                   |   | (12,409   | )                           |  |   | 1,139     |   |  |   | (11,270    | )
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Mortgage portfolio net interest income (expense)            |  | $                                       | 28,905     |   |                                   | $ | (3,313    | )                           |  | $ | 20,319    |   |  | $ | 45,911     |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Average balance of the underlying loans                     |  | $                                       | 12,022,890 |   |                                   | $ | 2,354,519 |                             |  | $ | 1,961,402 |   |  | $ | 16,338,811 |  
|Net interest yield on assets                                |  |                                         | 0.96       | % |                                   |   | (0.56     | )%                          |  |   | 4.14      | % |  |   | 1.12       | %
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|September 30, 2005                                          |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Interest income (A)                                         |  | $                                       | 50,619     |   |                                   | $ | 1,090     |                             |  | $ | 36,169    |   |  | $ | 87,878     |  
|Interest expense:                                           |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Short-term borrowings (B)                                   |  |                                         | 92         |   |                                   |   |          |                             |  |   | 19,471    |   |  |   | 19,563     |  
|Asset-backed bonds                                          |  |                                         | 4,059      |   |                                   |   | 414       |                             |  |   |          |   |  |   | 4,473      |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Total interest expense (C)                                  |  |                                         | 4,151      |   |                                   |   | 414       |                             |  |   | 19,471    |   |  |   | 24,036     |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Mortgage portfolio net interest income before other expense |  |                                         | 46,468     |   |                                   |   | 676       |                             |  |   | 16,698    |   |  |   | 63,842     |  
|Other expense (D)                                           |  |                                         |           |   |                                   |   | (282      | )                           |  |   | (319      | ) |  |   | (601       | )
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Mortgage portfolio net interest income                      |  | $                                       | 46,468     |   |                                   | $ | 394       |                             |  | $ | 16,379    |   |  | $ | 63,241     |  
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  
|Average balance of the underlying loans                     |  | $                                       | 12,047,745 |   |                                   | $ | 43,928    |                             |  | $ | 1,880,434 |   |  | $ | 13,972,107 |  
|Net interest yield on assets                                |  |                                         | 1.54       | % |                                   |   | 3.59      | %                           |  |   | 3.48      | % |  |   | 1.81       | %
|                                                            |  |                                         |            |   |                                   |   |           |                             |  |   |           |   |  |   |            |  

---

|(A) | Does not include interest income from securities classified as trading and subordinated securities classified as available-for-sale.
|--- | ------------------------------------------------------------------------------------------------------------------------------------

|(B) | Primarily includes mortgage loan and securities repurchase agreements. Does not include interest expense on trading securities repurchase agreements.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------

|(C) | Does not include interest expense related to the junior subordinated debentures.
|--- | --------------------------------------------------------------------------------

|(D) | Other expense includes net settlements on non-cash flow hedges and credit expense (mortgage insurance and provision for credit losses).
|--- | ---------------------------------------------------------------------------------------------------------------------------------------

Impact of Interest Rate Agreements.We have executed interest rate agreements designed to mitigate exposure to interest rate risk on our borrowings. Interest rate
cap agreements require us to pay either a one-time up front premium or a monthly or quarterly premium, while allowing us to receive a rate that adjusts with LIBOR when rates rise above a certain agreed-upon rate. Interest rate swap
agreements allow us to pay a fixed rate of interest while receiving a rate that adjusts with one-month LIBOR. These agreements are used to alter, in effect, the interest rates on funding costs to more closely match the yield on interest-earning
assets. We received income of $1.5 million and $1.2 million related to net settlements of our interest rate agreements used in cash flow hedges for the nine and three months ended September 30, 2006, respectively, compared to incurring an
expense of $0.2 million for the nine months ended September 30, 2005. We did not recognize any income or expense for the three months ended September 30, 2005 related to cash flow hedges. We received $8.4 million and $2.2 million related
to net settlements of our interest rate agreements classified as non-cash flow hedges for the nine and three months ended September 30, 2006, respectively. Comparatively, we received $2.8 million and $1.8 million for the nine and three months
ended September 30, 2005, respectively. Fluctuations in these expenses are solely dependent upon the movement in LIBOR as well as our average notional amount outstanding.



44



---

##### Table of Contents

Provision for Credit Losses.During the nine and three months ended September 30, 2006 we recognized a
provision for credit losses of $19.9 million and $10.3 million, respectively, compared with a provision for credit losses of $1.1 million and $0.3 million for the nine and three months ended September 30, 2005, respectively. The year over year
increases are due to the transfer of $2.7 billion of mortgage loans from the held-for-sale classification to the held-in-portfolio classification during the first quarter of 2006 as a result of securitizing these loans in transactions structured as
financings, which were completed during the third quarter of 2006. A provision for loan losses was recorded for estimated probable losses within the mortgage loans. Our allowance for credit losses will be impacted in the future by our securitization
strategies as well as delinquency and loss rates in our portfolio of mortgage loans held-in-portfolio.

Gains on Sales of Mortgage Assets.The following table shows the changes and makeup of our gains on sales of mortgage assets for the nine and three months ended September 30, 2006 and September 30, 2005.

Table 4  Gains on Sales of Mortgage Assets

(dollars in thousands)



|                                                                  |  |                                        |        |   |                                         |   |        |      |  |   |        |   |  |   |        |  
|----------------------------------------------------------------- |  | -------------------------------------- | ------ | - | --------------------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                  |  | For the Nine MonthsEnded September 30, |        |   | For the Three MonthsEnded September 30, |  
|                                                                  |  | 2006                                   |        |   | 2005                                    |   |        | 2006 |  |   | 2005   |  
|Gains on sales of mortgage loans transferred in securitizations   |  | $                                      | 45,579 |   |                                         | $ | 53,188 |      |  | $ | 26,051 |   |  | $ | 7,304  |  
|Gains on sales of mortgage loans to third parties  nonconforming |  |                                        | 10,772 |   |                                         |   | 9,161  |      |  |   | 4,948  |   |  |   | 4,253  |  
|Gains on sales of mortgage loans to third parties  conforming    |  |                                        |       |   |                                         |   | 164    |      |  |   |       |   |  |   | 17     |  
|Losses on sales of real estate owned                              |  |                                        | (4,185 | ) |                                         |   | (729   | )    |  |   | (2,992 | ) |  |   | (745   | )
|Gains on sales of trading securities                              |  |                                        | 351    |   |                                         |   |       |      |  |   |       |   |  |   |       |  
|Elimination of gains from discontinued operations                 |  |                                        | (1,490 | ) |                                         |   | (1,322 | )    |  |   | (298   | ) |  |   | (1,138 | )
|                                                                  |  |                                        |        |   |                                         |   |        |      |  |   |        |   |  |   |        |  
|Gains on sales of mortgage assets                                 |  | $                                      | 51,027 |   |                                         | $ | 60,462 |      |  | $ | 27,709 |   |  | $ | 9,691  |  
|                                                                  |  |                                        |        |   |                                         |   |        |      |  |   |        |   |  |   |        |  

Gains on sales of mortgage assets were $51.0 million and $27.7 million for the nine and three months ended
September 30, 2006, respectively, compared to $60.5 million and $9.7 million for the same periods of 2005, respectively. The decrease in gains recognized between the nine months ended September 30, 2006 and 2005 resulted primarily from the
$1.6 billion decline in volume of loans securitized in transactions structured as sales. The increase in gains recognized between the three months ended September 30, 2006 and 2005 was primarily a result of an increase of whole loan prices in
the secondary market during 2006. We use market based whole loan prices in the initial valuation of our retained interests at the time of securitization, which ultimately impacts our gain on sale.

The following table provides a summary of our mortgage securitizations treated as sales by quarter with the significant assumptions used at the time of securitization to
value the residual securities we retained.



45



---

##### Table of Contents

Table 5  Mortgage Loans Transferred in Securitizations Structured as Sales

(dollars in thousands)



|               |  |                 |           |                                                                 |                        |                    |   |                                        |  |                                                                                                 |                                                   |  |    |   |  |    |   |  |      |  
|-------------- |  | --------------- | --------- | --------------------------------------------------------------- | ---------------------- | ------------------ | - | -------------------------------------- |  | ----------------------------------------------------------------------------------------------- | ------------------------------------------------- |  | -- | - |  | -- | - |  | ---- | -
|               |  | PrincipalAmount |           | Whole LoanPrice Used inthe InitialValuation ofRetainedInterests |                        | Net GainRecognized |   | InitialCost Basis ofResidualSecurities |  | Weighted Average AssumptionsUnderlying Initial
Value ofMortgage Securities Available- for-Sale |                                                  
|               |  |                 |           |                                                                 | ConstantPrepaymentRate |                    |   | DiscountRate                           |  |                                                                                                 | ExpectedTotalCreditLosses,Net ofMortgageInsurance | 
|2006:          |  |                 |           |                                                                 |                        |                    |   |                                        |  |                                                                                                 |                                                   |  |    |   |  |    |   |  |      |  
|               |  |                 |           |                                                                 |                        |                    |  
|First quarter  |  | $               | 378,944   |                                                                 | 101.49                 |                    | $ | 1,203                                  |  | $                                                                                               | 9,485                                             |  | 43 | % |  | 15 | % |  | 2.36 | %
|Second quarter |  |                 | 1,711,844 |                                                                 | 102.03                 |                    |   | 18,325                                 |  |                                                                                                 | 49,905                                            |  | 44 | % |  | 15 | % |  | 2.53 | %
|Third quarter  |  |                 | 2,174,900 |                                                                 | 102.20                 |                    |   | 26,051                                 |  |                                                                                                 | 61,635                                            |  | 43 | % |  | 15 | % |  | 3.44 | %
|               |  |                 |           |                                                                 |                        |                    |   |                                        |  |                                                                                                 |                                                   |  |    |   |  |    |   |  |      |  
|Total          |  | $               | 4,265,688 |                                                                 | 102.07                 |                    | $ | 45,579                                 |  | $                                                                                               | 121,025                                           |  | 43 | % |  | 15 | % |  | 2.98 | %
|               |  |                 |           |                                                                 |                        |                    |   |                                        |  |                                                                                                 |                                                   |  |    |   |  |    |   |  |      |  
|2005:          |  |                 |           |                                                                 |                        |                    |   |                                        |  |                                                                                                 |                                                   |  |    |   |  |    |   |  |      |  
|               |  |                 |           |                                                                 |                        |                    |  
|First quarter  |  | $               | 2,100,000 |                                                                 | 102.30                 |                    | $ | 18,136                                 |  | $                                                                                               | 88,433                                            |  | 37 | % |  | 15 | % |  | 3.63 | %
|Second quarter |  |                 | 1,649,289 |                                                                 | 102.86                 |                    |   | 27,748                                 |  |                                                                                                 | 57,784                                            |  | 39 | % |  | 13 | % |  | 2.10 | %
|Third quarter  |  |                 | 2,140,171 |                                                                 | 101.66                 |                    |   | 7,304                                  |  |                                                                                                 | 99,840                                            |  | 41 | % |  | 15 | % |  | 2.01 | %
|               |  |                 |           |                                                                 |                        |                    |   |                                        |  |                                                                                                 |                                                   |  |    |   |  |    |   |  |      |  
|Total          |  | $               | 5,889,460 |                                                                 | 102.22                 |                    | $ | 53,188                                 |  | $                                                                                               | 246,057                                           |  | 39 | % |  | 14 | % |  | 2.61 | %
|               |  |                 |           |                                                                 |                        |                    |   |                                        |  |                                                                                                 |                                                   |  |    |   |  |    |   |  |      |  

The following table summarizes our sales of nonconforming loans to third parties during the first three quarters
of 2006 as compared to the same periods in 2005. This table shows the impact of the lower whole loan sales prices on the gains recognized. We will continue to sell loans to third parties which do not possess the economic characteristics which meet
our long-term portfolio management objectives.

Table 6  Mortgage Loan Sales to Third Parties  Nonconforming

(dollars in thousands)



|               |  |                 |           |                           |   |        |                                               |  |        |  
|-------------- |  | --------------- | --------- | ------------------------- | - | ------ | --------------------------------------------- |  | ------ | -
|               |  | PrincipalAmount |           | Net Gain (Loss)Recognized |   |        | Weighted AveragePrice to Par of theLoans Sold | 
|2006:          |  |                 |           |                           |   |        |                                               |  |        |  
|First Quarter  |  | $               | 358,991   |                           | $ | (173   | )                                             |  | 101.16 | %
|Second Quarter |  |                 | 434,065   |                           |   | 5,997  |                                               |  | 101.63 | %
|Third Quarter  |  |                 | 693,776   |                           |   | 4,948  |                                               |  | 101.50 | %
|               |  |                 |           |                           |   |        |                                               |  |        |  
|Total          |  | $               | 1,486,832 |                           | $ | 10,772 |                                               |  | 101.46 | %
|               |  |                 |           |                           |   |        |                                               |  |        |  
|2005           |  |                 |           |                           |   |        |                                               |  |        |  
|First Quarter  |  | $               |          |                           | $ |       |                                               |  |       |  
|Second Quarter |  |                 | 227,195   |                           |   | 4,908  |                                               |  | 103.07 | %
|Third Quarter  |  |                 | 490,067   |                           |   | 4,253  |                                               |  | 102.14 | %
|               |  |                 |           |                           |   |        |                                               |  |        |  
|Total          |  | $               | 717,262   |                           | $ | 9,161  |                                               |  | 102.44 | %
|               |  |                 |           |                           |   |        |                                               |  |        |  



46



---

##### Table of Contents

Gains (Losses) on Derivative Instruments. We have entered into derivative instrument contracts that do not
meet the requirements for hedge accounting treatment, but contribute to our overall risk management strategy by serving to reduce interest rate risk related to short-term borrowing rates. Additionally, we transfer certain of these derivative
instruments into our securitization trusts when they are structured as sales to provide interest rate protection to the third-party bondholders. Prior to the date when we transfer these derivatives, changes in the fair value of these derivative
instruments and net settlements with counterparties are credited or charged to current earnings. The derivative instruments we use to mitigate interest rate risk will generally increase in value as short-term interest rates increase and decrease in
value as rates decrease. Fair value, at the date of securitization, of the derivative instruments transferred into securitizations structured as sales is included as part of the cost basis of the mortgage loans securitized. Derivative instruments
transferred into a securitization trust are administered by the trustee in accordance with the trust documents. Any cash flows from these derivatives projected to flow to our residual securities are included in the valuation. The gains (losses) on
derivative instruments can be summarized for the nine and three months ended September 30, 2006 and 2005 as follows:

Table 7Gains (Losses)
on Derivative Instruments

(dollars in thousands)



|                                                                  |  |                                        |        |   |                                        |   |        |      |  |   |        |   |  |   |       |  
|----------------------------------------------------------------- |  | -------------------------------------- | ------ | - | -------------------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ----- | -
|                                                                  |  | For the Nine Months EndedSeptember 30, |        |   | For the Three Months EndedSeptember 30 |  
|                                                                  |  | 2006                                   |        |   | 2005                                   |   |        | 2006 |  |   | 2005   |  
|Increase (decrease) in fair value                                 |  | $                                      | 1,003  |   |                                        | $ | 12,050 |      |  | $ | (8,894 | ) |  | $ | 5,763 |  
|Net settlements                                                   |  |                                        | 8,404  |   |                                        |   | 2,802  |      |  |   | 2,160  |   |  |   | 1,755 |  
|Decrease in fair value of commitments to originate mortgage loans |  |                                        | (1,553 | ) |                                        |   | (1,577 | )    |  |   | (143   | ) |  |   | (996  | )
|                                                                  |  |                                        |        |   |                                        |   |        |      |  |   |        |   |  |   |       |  
|Gains (losses) on derivative instruments                          |  | $                                      | 7,854  |   |                                        | $ | 13,275 |      |  | $ | (6,877 | ) |  | $ | 6,522 |  
|                                                                  |  |                                        |        |   |                                        |   |        |      |  |   |        |   |  |   |       |  

Impairment on Mortgage Securities  Available-for-Sale.To the extent that the cost basis of
mortgage securities  available-for-sale exceeds the fair value and the unrealized loss is considered to be other than temporary, an impairment charge is recognized and the amount recorded in accumulated other comprehensive income or loss is
reclassified to earnings as a realized loss. During the nine and three months ended September 30, 2006, we recorded an impairment loss of $13.2 million and $6.8 million, respectively, compared to $10.1 million and $8.3 during the same periods
of 2005. The impairments were primarily a result of our expectations for credit losses increasing due to a housing price appreciation concerns. As can be seen by Table 8, the impairments on our residual securities for the first nine months of 2006
and 2005 primarily related to the residual securities that were retained within a year of the respective period. As we retain new residual securities during a period when short-term interest rate increases are greater than anticipated by the forward
yield curve, we generally are more susceptible to impairments on our newer mortgage securities as they do not have sizable unrealized gains to help offset the decline in value. Also contributing to the impairment recognized on our NMFT Series 2005-4
mortgage security during the second quarter of 2006 was the transfer of the CT Bonds in the first quarter of 2006. See Industry Overview and Known Material Trends for further discussion. The following table summarizes the impairment on
our mortgage securities  available-for-sale by mortgage security for the nine and three months ended September 30, 2006 and September 30, 2005.



47



---

##### Table of Contents

Table 8  Impairment on Mortgage Securities  Available-for-Sale by Mortgage Security

(dollars in thousands)



|                                                       |  |                                        |        |                                         |   |        |  |      |       |  |   |      
|------------------------------------------------------ |  | -------------------------------------- | ------ | --------------------------------------- | - | ------ |  | ---- | ----- |  | - | -----
|                                                       |  | For the Nine Months EndedSeptember 30, |        | For the Three Months EndedSeptember 30,
|                                                       |  | 2006                                   |        | 2005                                    |   | 2006   |  | 2005
|Mortgage Securities  Available-for-Sale:              |  |                                        |        |                                         |   |        |  |      |       |  |   |      
|NMFT Series 1999-1                                     |  | $                                      |       |                                         | $ | 117    |  | $    |      |  | $ |     
|NMFT Series 2004-4                                     |  |                                        |       |                                         |   | 1,495  |  |      |      |  |   |     
|NMFT Series 2005-1                                     |  |                                        |       |                                         |   | 1,426  |  |      |      |  |   | 1,300
|NMFT Series 2005-2                                     |  |                                        |       |                                         |   | 7,028  |  |      |      |  |   |     
|NMFT Series 2005-3                                     |  |                                        | 531    |                                         |   |       |  |      | 531   |  |   |     
|NMFT Series 2005-4                                     |  |                                        | 7,738  |                                         |   |       |  |      | 1,286 |  |   | 7,028
|NMFT Series 2006-2                                     |  |                                        | 2,483  |                                         |   |       |  |      | 2,483 |  |   |     
|NMFT Series 2006-3                                     |  |                                        | 2,497  |                                         |   |       |  |      | 2,496 |  |   |     
|                                                       |  |                                        |        |                                         |   |        |  |      |       |  |   |      
|Impairment on mortgage securities  available-for-sale |  | $                                      | 13,249 |                                         | $ | 10,066 |  | $    | 6,796 |  | $ | 8,328

Fee Income.Fee income primarily consists of service fee income. Service fees are paid to us by
either the investor or the borrower on mortgage loans serviced. Fees paid by investors on loans serviced are determined as a percentage of the principal collected for the loans serviced and are recognized in the period in which payments on the loans
are received. These fees are approximately 0.50% of the outstanding balance of the loans being serviced. Fees paid by borrowers on loans serviced are considered ancillary fees related to loan servicing and include late fees, processing fees and, for
loans held-in-portfolio, prepayment penalties. Revenue is recognized on fees received from borrowers when an event occurs that generates the fee and they are considered to be collectible.

Origination fees are received from borrowers at the time of loan closing is deferred until the related loans are sold or securitized in transactions structured as sales.
For securitizations structured as financings this fee income is deferred and amortized into interest income over the life of the loans using a level yield method.

The amortization of mortgage servicing rights is also included in fee income. Mortgage servicing rights are amortized in proportion to and over the estimated period of net servicing income. Generally, as the size of our servicing portfolio
increases the amortization expense will increase. In addition the amortization of mortgage servicing rights is impacted by our assumptions regarding prepayment speeds for the loans being serviced for investors. During periods of increasing loan
prepayments, the amortization on our mortgage servicing rights generally will increase. See Table 14 for a summary of our expected prepayment rate assumptions by securitization trust.

Servicing fees received from the securitization trusts were $44.5 million and $14.7 million for the nine and three months ended September 30, 2006, respectively, compared with $44.6 million and $15.0 million for
the same periods of 2005. Amortization of mortgage servicing rights increased to $23.5 million and $8.0 million for the nine and three months ended September 30, 2006, respectively, from $19.7 million and $6.9 million for the same periods in
2005.

As a result of the factors discussed above, overall, fee income decreased to $22.1 million for the nine months ended September 30, 2006 from
$24.8 million for the same period of 2005. Fee income increased to $7.7 million for the three months ended September 30, 2006 from $7.4 million for the same period of 2005.

Premiums for Mortgage Loan Insurance.The use of mortgage insurance is one method of managing the credit risk in the mortgage asset portfolio. Premiums for mortgage insurance on loans maintained on our
balance sheet are paid by us and are recorded as a portfolio cost and included in the income statement under the caption Premiums for Mortgage Loan Insurance. These premiums totaled $9.3 million and $3.1 million for the nine and three
months ended September 30, 2006, respectively, compared to $4.0 million and $2.0 million for the same periods of 2005. The increase in premiums on mortgage loan insurance for the nine and three months ended September 30, 2006 as compared
to the prior year is due to the increase in loans-held-in-portfolio as a result of structuring two securitizations as financings during the second quarter of 2006.



48



---

##### Table of Contents

Some of the mortgage loans that serve as collateral for our mortgage securities  available-for-sale carry mortgage
insurance. When loans are securitized in transactions treated as sales, the obligation to pay mortgage insurance premiums is legally assumed by the trust. Therefore, we have no obligation to pay for mortgage insurance premiums on these loans.

We intend to continue to use mortgage insurance coverage as a credit management tool as we continue to originate, purchase and securitize mortgage loans.
Mortgage insurance claims on loans where a defect occurred in the loan origination process will not be paid by the mortgage insurer. The assumptions we use to value our mortgage securities  available-for-sale consider this risk. For the NMFT
Series 2006-2, 2006-3, 2006-4, and 2006-5 securitizations, the mortgage loans that were transferred into the trust had mortgage insurance coverage at the time of transfer of 56%, 54%, 64%, and 56% of total principal, respectively. As of
September 30, 2006, 52% of the total principal of our securitized loans, excluding NHES 2006-MTA1, had mortgage insurance coverage compared to 51% as of September 30, 2005.

We have the risk that mortgage insurance providers will revise their guidelines to an extent where we will no longer be able to acquire coverage on all of our new production. Similarly, the providers may also increase
insurance premiums to a point where the cost of coverage outweighs its benefit. We monitor the mortgage insurance market and currently anticipate being able to obtain affordable coverage to the extent we deem it is warranted.

Other Income, net.Other income, net primarily consists of interest income on cash accounts and gains (losses) on trading
securities. Other income, net increased to $27.1 million and $8.4 million for the nine and three months ended September 30, 2006, respectively, from $14.2 million and $5.5 million for the same periods of 2005. These comparative increases are
primarily the result of higher interest rates we earned on our cash accounts due to the increase in short-term rates and higher average balances in these cash accounts due to increased loan origination volume. These cash balances primarily consist
of servicing funds held as custodian.

General and Administrative Expenses.The main categories of our general and administrative expenses
are compensation and benefits, loan expense, office administration and professional and outside services. Compensation and benefits includes employee base salaries, benefit costs and incentive compensation awards. Loan expense primarily consists of
expenses relating to the underwriting of mortgage loans that do not fund successfully and servicing costs. Office administration includes items such as rent, depreciation, telephone, office supplies, postage, delivery, maintenance and repairs.
Professional and outside services include fees for legal, accounting and other consulting services. General and administrative expenses increased to $147.7 million and $49.1 million for the nine and three months ended September 30, 2006,
respectively, from $140.7 and $44.1 million for the same periods of 2005. The increase is primarily related to increased commissions expenses due to higher origination volumes.



49



---

##### Table of Contents

Cost of Production.The wholesale loan cost of production table below includes all costs paid and fees
collected during the wholesale loan origination cycle, including loans that do not fund. This distinction is important as we can only capitalize as deferred broker premium and costs, those costs (net of fees) directly associated with a
funded loan. Costs associated with loans that do not fund are recognized immediately as a component of general and administrative expenses. For loans held-for-sale, deferred net costs are recognized when the related loans are sold
outright or transferred in securitizations. For loans held-in-portfolio, deferred net costs are recognized over the life of the loan as a reduction to interest income. The cost of our production is also critical to our financial results as it is a
significant factor in the gains we recognize. Increased efficiencies in the nonconforming lending operation correlate to lower general and administrative costs and higher gains on sales of mortgage assets.

Table 9  Wholesale Cost of Production, as a Percent of Principal



|               |  |               |   |  |                                             |   |  |                       |  
|-------------- |  | ------------- | - |  | ------------------------------------------- | - |  | --------------------- | -
|               |  | OverheadCosts |   |  | Premium Paid toBroker, Net ofFees Collected |   |  | TotalAcquisition Cost |  
|2006:          |  |               |   |  |                                             |   |  |                       |  
|First quarter  |  | 1.86          | % |  | 0.42                                        | % |  | 2.28                  | %
|Second quarter |  | 1.28          | % |  | 0.50                                        | % |  | 1.78                  | %
|Third quarter  |  | 1.23          | % |  | 0.56                                        | % |  | 1.79                  | %
|Year to Date   |  | 1.40          | % |  | 0.50                                        | % |  | 1.90                  | %
|               |  |               |  
|2005:          |  |               |   |  |                                             |   |  |                       |  
|First quarter  |  | 2.03          | % |  | 0.72                                        | % |  | 2.75                  | %
|Second quarter |  | 1.73          | % |  | 0.72                                        | % |  | 2.46                  | %
|Third quarter  |  | 1.46          | % |  | 0.72                                        | % |  | 2.18                  | %
|Year to Date   |  | 1.71          | % |  | 0.72                                        | % |  | 2.43                  | %

The following table is a reconciliation of our lending divisions overhead costs included in our wholesale
cost of production to general and administrative expenses of the mortgage lending and loan servicing segment as shown in Note 13 to the condensed consolidated financial statements, presented in accordance with accounting principles generally
accepted in the United States of America (GAAP). The reconciliation does not address premiums paid to brokers since they are deferred at origination under GAAP and recognized when the related loans are sold or securitized. We believe this
presentation of our wholesale overhead costs provides useful information to investors regarding our financial performance because it more accurately reflects the direct costs of loan production and allows us to monitor the performance of our core
operations, which is more difficult to do when looking at GAAP financial statements, and provides useful information regarding our financial performance. Management uses this measure for the same purpose. However, this presentation is not intended
to be used as a substitute for financial results prepared in accordance with GAAP.

Table 10  Reconciliation of Overhead Costs, Non-GAAP Financial
Measure

(dollars in thousands, except lending overhead as a percentage)



|                                                                   |  |                                         |           |   |                                          |   |           |      |  |   |           |   |  |   |           |  
|------------------------------------------------------------------ |  | --------------------------------------- | --------- | - | ---------------------------------------- | - | --------- | ---- |  | - | --------- | - |  | - | --------- | -
|                                                                   |  | For the Nine Months Ended September 30, |           |   | For the Three Months Ended September 30, |  
|                                                                   |  | 2006                                    |           |   | 2005                                     |   |           | 2006 |  |   | 2005      |  
|Mortgage lending general and administrative expenses (A)           |  | $                                       | 110,139   |   |                                          | $ | 103,552   |      |  | $ | 38,741    |   |  | $ | 31,704    |  
|Direct origination costs classified as a reduction in gain-on-sale |  |                                         | 16,201    |   |                                          |   | 29,565    |      |  |   | 5,273     |   |  |   | 11,497    |  
|Other lending expenses (B)                                         |  |                                         | (35,195   | ) |                                          |   | (27,627   | )    |  |   | (11,953   | ) |  |   | (8,782    | )
|                                                                   |  |                                         |           |   |                                          |   |           |      |  |   |           |   |  |   |           |  
|Wholesale overhead costs                                           |  | $                                       | 91,145    |   |                                          | $ | 105,490   |      |  | $ | 32,061    |   |  | $ | 34,419    |  
|                                                                   |  |                                         |           |   |                                          |   |           |      |  |   |           |   |  |   |           |  
|Wholesale production, principal (C)                                |  | $                                       | 6,531,096 |   |                                          | $ | 6,173,552 |      |  | $ | 2,603,516 |   |  | $ | 2,365,296 |  
|Wholesale overhead, as a percentage                                |  |                                         | 1.40      | % |                                          |   | 1.71      | %    |  |   | 1.23      | % |  |   | 1.46      | %

---

|(A) | Mortgage lending and general and administrative expenses are presented in Note 13 to the condensed consolidated financial statements.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

|(B) | Consists of expenses related to our retail and correspondent origination channels as well as other non-wholesale overhead.
|--- | --------------------------------------------------------------------------------------------------------------------------

|(C) | Includes loans originated through NovaStar Home Mortgage, Inc. and purchased by our wholesale division in NovaStar Mortgage, Inc. Only the costs borne by our wholesale division are
included in the total cost of wholesale production.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



50



---

##### Table of Contents

Mortgage Loan Servicing.Servicing income, before amortization of mortgage servicing rights includes fee
income and other income, which consists primarily of interest income earned on custodial bank accounts. The costs of servicing include the general and administrative expenses incurred by our servicing operation as well as allocated corporate
expenses.

Our annualized servicing income per loan before tax per unit increased to $186 and $266 for the nine and three months ended September 30,
2006 from $64 and $91 for the same periods in 2005, respectively. These increases are due largely to higher interest income earned on funds held as custodian.

Table 11  Summary of Servicing Operations

(dollars in thousands, except per loan cost)



|                                                                       |  |                                         |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|---------------------------------------------------------------------- |  | --------------------------------------- | ---------- | - | ----------- | - | ---- | ------ |  | - | ----------- | - |  | - | ---- | -
|                                                                       |  | For the Nine Months Ended September 30, |           
|                                                                       |  | 2006                                    |            |   | 2005        |  
|                                                                       |  | Amount                                  |            |   | Per Loan(B) |   |      | Amount |  |   | Per Loan(B) |  
|Unpaid principal at period end (A)                                     |  | $                                       | 16,355,553 |   |             |   |      |        |  | $ | 14,094,048  |   |  |   |      |  
|                                                                       |  |                                         |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Number of loans at period end (A)                                      |  |                                         | 106,049    |   |             |   |      |        |  |   | 97,954      |   |  |   |      |  
|                                                                       |  |                                         |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Average unpaid principal during the period (A)                         |  | $                                       | 15,477,714 |   |             |   |      |        |  | $ | 13,347,663  |   |  |   |      |  
|                                                                       |  |                                         |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Average number of loans during the period (A)                          |  |                                         | 103,055    |   |             |   |      |        |  |   | 95,855      |   |  |   |      |  
|                                                                       |  |                                         |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Servicing income, before amortization of mortgage servicing rights     |  | $                                       | 63,756     |   |             | $ | 825  |        |  | $ | 49,579      |   |  | $ | 675  |  
|Costs of servicing                                                     |  |                                         | (25,866    | ) |             |   | (335 | )      |  |   | (25,185     | ) |  |   | (343 | )
|                                                                       |  |                                         |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Net servicing income, before amortization of mortgage servicing rights |  |                                         | 37,890     |   |             |   | 490  |        |  |   | 24,394      |   |  |   | 332  |  
|Amortization of mortgage servicing rights                              |  |                                         | (23,469    | ) |             |   | (304 | )      |  |   | (19,663     | ) |  |   | (268 | )
|                                                                       |  |                                         |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Servicing income before income tax                                     |  | $                                       | 14,421     |   |             | $ | 186  |        |  | $ | 4,731       |   |  | $ | 64   |  
|                                                                       |  |                                         |            |   |             |   |      |        |  |   |             |   |  |   |      |  

---

|(A) | Includes loans we have sold and are still servicing on an interim basis.
|--- | ------------------------------------------------------------------------

|(B) | Per unit amounts are calculated using the average number of loans during the period presented.
|--- | ----------------------------------------------------------------------------------------------



51



---

##### Table of Contents

|                                                                       |  |                                          |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|---------------------------------------------------------------------- |  | ---------------------------------------- | ---------- | - | ----------- | - | ---- | ------ |  | - | ----------- | - |  | - | ---- | -
|                                                                       |  | For the Three Months Ended September 30, |           
|                                                                       |  | 2006                                     |            |   | 2005        |  
|                                                                       |  | Amount                                   |            |   | Per Loan(B) |   |      | Amount |  |   | Per Loan(B) |  
|Unpaid principal at period end (A)                                     |  | $                                        | 16,355,553 |   |             |   |      |        |  | $ | 14,094,048  |   |  |   |      |  
|                                                                       |  |                                          |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Number of loans at period end (A)                                      |  |                                          | 106,049    |   |             |   |      |        |  |   | 97,954      |   |  |   |      |  
|                                                                       |  |                                          |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Average unpaid principal during the period (A)                         |  | $                                        | 16,342,294 |   |             |   |      |        |  | $ | 14,089,194  |   |  |   |      |  
|                                                                       |  |                                          |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Average number of loans during the period (A)                          |  |                                          | 106,433    |   |             |   |      |        |  |   | 99,652      |   |  |   |      |  
|                                                                       |  |                                          |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Servicing income, before amortization of mortgage servicing rights     |  | $                                        | 22,783     |   |             | $ | 856  |        |  | $ | 17,675      |   |  | $ | 722  |  
|Costs of servicing                                                     |  |                                          | (7,671     | ) |             |   | (288 | )      |  |   | (8,531      | ) |  |   | (348 | )
|                                                                       |  |                                          |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Net servicing income, before amortization of mortgage servicing rights |  |                                          | 15,112     |   |             |   | 568  |        |  |   | 9,144       |   |  |   | 374  |  
|Amortization of mortgage servicing rights                              |  |                                          | (8,047     | ) |             |   | (302 | )      |  |   | (6,927      | ) |  |   | (283 | )
|                                                                       |  |                                          |            |   |             |   |      |        |  |   |             |   |  |   |      |  
|Servicing income before income tax                                     |  | $                                        | 7,065      |   |             | $ | 266  |        |  | $ | 2,217       |   |  | $ | 91   |  
|                                                                       |  |                                          |            |   |             |   |      |        |  |   |             |   |  |   |      |  

---

|(A) | Includes loans we have sold and are still servicing on an interim basis.
|--- | ------------------------------------------------------------------------

|(B) | Per unit amounts are calculated using the average number of loans during the period presented.
|--- | ----------------------------------------------------------------------------------------------

Taxable Net Income

Below is a summary of the taxable net income available to common shareholders for the nine and
three months ended September 30, 2006 and 2005.

Table 12  Taxable Net Income

(dollars in thousands except per share)



|                                                    |  |                                        |         |   |                                         |   |         |               |  |   |               |   |  |   |        |  
|--------------------------------------------------- |  | -------------------------------------- | ------- | - | --------------------------------------- | - | ------- | ------------- |  | - | ------------- | - |  | - | ------ | -
|                                                    |  | For the Nine MonthsEnded September 30, |         |   | For the Three MonthsEnded September 30, |  
|                                                    |  | 2006Estimated                          |         |   | 2005Estimated                           |   |         | 2006Estimated |  |   | 2005Estimated |  
|Income from continuing operations                   |  | $                                      | 89,059  |   |                                         | $ | 119,922 |               |  | $ | 28,485        |   |  | $ | 38,660 |  
|Equity in net (income) loss of NFI Holding Corp     |  |                                        | (17,437 | ) |                                         |   | 1,647   |               |  |   | (4,236        | ) |  |   | 3,239  |  
|Consolidation eliminations between the REIT and TRS |  |                                        | 16,305  |   |                                         |   | 2,000   |               |  |   | 4,543         |   |  |   | 304    |  
|                                                    |  |                                        |         |   |                                         |   |         |               |  |   |               |   |  |   |        |  
|REIT net income                                     |  |                                        | 87,927  |   |                                         |   | 123,569 |               |  |   | 28,792        |   |  |   | 42,203 |  
|Adjustments to net income to compute taxable income |  |                                        | 73,176  |   |                                         |   | 101,109 |               |  |   | 33,665        |   |  |   | 21,565 |  
|                                                    |  |                                        |         |   |                                         |   |         |               |  |   |               |   |  |   |        |  
|Taxable income before preferred dividends           |  |                                        | 161,103 |   |                                         |   | 224,678 |               |  |   | 62,457        |   |  |   | 63,768 |  
|Preferred dividends                                 |  |                                        | (6,653  | ) |                                         |   | (4,989  | )             |  |   | (3,327        | ) |  |   | (1,663 | )
|Taxable net income available to common shareholders |  | $                                      | 154,450 |   |                                         | $ | 219,689 |               |  | $ | 59,130        |   |  | $ | 62,105 |  
|                                                    |  |                                        |         |   |                                         |   |         |               |  |   |               |   |  |   |        |  
|Taxable net income per common share (A)             |  | $                                      | 4.25    |   |                                         | $ | 7.14    |               |  | $ | 1.63          |   |  | $ | 2.02   |  
|                                                    |  |                                        |         |   |                                         |   |         |               |  |   |               |   |  |   |        |  

---

|(A) | The common shares outstanding as of the end of each period presented are used in calculating the taxable income per common share.
|--- | ---------------------------------------------------------------------------------------------------------------------------------



52



---

##### Table of Contents

The primary difference between consolidated net income and taxable income is due to differences in the recognition of
income on our portfolio of interest-only mortgage securities  available-for-sale. Generally, the accrual of interest on interest-only securities is accelerated for income tax purposes. This is the result of the current original issue discount
rules as promulgated under Code Sections 1271 through 1275. On September 30, 2004, the IRS released Announcement 2004-75. This Announcement describes rules that may be included in proposed regulations regarding the timing of income and/or
deductions attributable to interest-only securities. As of September 30, 2006, no proposed regulations have been issued.

The decline in estimated
taxable income for the nine-months and three months ended September 30, 2006 when compared to the same period in 2005 was primarily the result of two items. First, we structured both our NHES Series 2006-1 and NHES 2006-MTA1 securitizations as
financing for both GAAP and tax purposes. Typically these securitizations would have been structured as sales and we would have retained certain of the residual securities from the transaction. These residual securities would normally generate
taxable income that is in excess of book income during the early life of the security. However, because the transactions were structured as financings, the acceleration of income did not occur on these transactions. Secondly, in order to satisfy
ongoing REIT income tests we transferred certain securities that had historically been held by the REIT to the TRS. These securities receive income from derivative instruments that is not good qualified REIT income. This transfer caused the
derivative income to be recognized by the TRS instead of the REIT, thus reducing the REITs estimated 2006 taxable income. Additional discussion of these items can be found in the Industry Overview and Known Material Trends section
of this document.

To maintain our qualification as a REIT, NFI is required to declare dividend distributions of at least 90 percent of our taxable income
by the filing date of our federal tax return, including extensions. Any taxable income that has not been declared to be distributed by this date is subject to corporate income taxes. At this time, NFI has declared dividends that should be equal to
100 percent of our taxable income for 2006 by the required distribution date. Accordingly, we have not accrued any corporate income tax for NFI for the nine and three months ended September 30, 2006.

As a REIT, NFI may be subject to a federal excise tax. An excise tax is incurred if NFI distributes less than 85 percent of its taxable income by the end of the calendar
year. As part of the amount distributed by the end of the calendar year, NFI may include dividends that were declared in October, November or December and paid on or before January 31 of the following year. To the extent that 85 percent of our
taxable income exceeds our dividend distributions in any given year, an excise tax of 4 percent is due and payable on the shortfall. For the nine and three months ended September 30, 2006, we have accrued excise tax of $3.5 million and $0.1
million, respectively, compared to $6.3 million and $2.6 million during the same periods of 2005. Excise tax is reflected in the other component of general and administrative expenses on our condensed consolidated statements of income. As of
September 30, 2006 and December 31, 2005, accrued excise tax payable was $3.4 million and $6.5 million, respectively. The excise tax payable is reflected as a component of accounts payable and other liabilities on our condensed
consolidated balance sheets.

NFI Holding Corporation, a wholly-owned subsidiary of NFI, and its subsidiaries (collectively known as the TRS)
are treated as taxable REIT subsidiaries. The TRS is subject to corporate income taxes and files a consolidated federal income tax return. The TRS reported net income (loss) from continuing operations before income taxes of $28.1 million
and $7.1 million for the nine and three months ended September 30, 2006, respectively, compared with $(2.3) million and $(4.9) million for the same periods of 2005. This resulted in an income tax expense (benefit) of $10.6 million and $2.8
million for the nine and three months ended September 30, 2006, respectively, compared with $(0.7) million and $(1.7) million for the same periods in 2005. The $10.6 million and $2.8 million tax expense on $28.1 million and $7.1 million of
income from continuing operations in the nine and three months ended September 30, 2006, respectively, is exclusive of the deferral of $7.9 million and $1.0 million of tax expense related to the $21.1 million and $2.4 million intercompany gain,
which is eliminated in our consolidated statements of income. Additionally, the TRS reported a net (loss) income from discontinued operations before income taxes of $(2.7) million and $0.2 million for the nine and three months ended
September 30, 2006, respectively, compared with $(14.2) million and $(3.8) million for the same periods of 2005. This resulted in an income tax (benefit) expense of $(1.0) million and $0.1 million for the nine and three months ended
September 30, 2006, respectively compared with $(5.3) million and $(1.4) million for the same periods of 2005.

During the past five years, we believe
that a minority of our shareholders have been non-United States holders. Accordingly, we anticipate that NFI will qualify as a domestically-controlled REIT for United States federal income tax purposes. Investors who are non-United
States holders should contact their tax advisor regarding the United States federal income tax consequences of dispositions of shares of a domestically-controlled REIT.



53



---

##### Table of Contents

Financial Condition as of September 30, 2006 and December 31, 2005

Mortgage Loans.We classify our mortgage loans into two categories: held-for-sale and held-in-portfolio. Loans we have
originated and purchased, but have not yet sold or securitized, are classified as held-for-sale. We expect to sell these loans outright in third-party transactions or in securitization transactions. We use warehouse repurchase agreements
to finance our held-for-sale loans. The carrying value of held-for-sale mortgage loans as of September 30, 2006 was $1.5 billion compared to $1.3 billion as of December 31, 2005. This increase is a result of the timing of our
securitization transactions and loan origination volumes.

Portions of the mortgage loans on our balance sheet serve as collateral for asset-backed bonds
we have issued in securitizations structured as financings and are classified as held-in-portfolio. The carrying value of held-in-portfolio mortgage loans as of September 30, 2006 was $2.4 billion compared to $28.8
million as of December 31, 2005. During the first quarter of 2006 we transferred approximately $2.7 billion of mortgage loans from the held-for-sale classification to the held-in-portfolio classification due to our change in securitization
strategies with respect to these loans. Included in this total is approximately $1.0 billion of MTA loans we purchased during the period. During the second quarter of 2006 we completed two securitization transactions structured as financings using
these loans as the underlying collateral.

Premiums to brokers are paid on substantially all mortgage loans. Premiums on mortgage loans held-in-portfolio
are amortized as a reduction of interest income over the estimated lives of the loans. For mortgage loans held-for-sale, premiums are deferred until the related loans are sold or securitized.

The following table summarizes our loan production for the nine and three months ended September 30, 2006 as compared to the same periods of 2005. We have separated
the MTA bulk loan purchases in the first quarter of 2006 from our normal first quarter originations and purchases because of the unique nature of these purchases. These purchases were executed solely for the purpose of adding qualified assets to the
REIT.

Table 13  Nonconforming Loan Originations and Purchases

(dollars in thousands, except for average loan balance)



|                                 |  |        |  |           |             |                    |   |                    |  |        |                  |  |    |                              |  |     |  |      |   |  |    |  
|-------------------------------- |  | ------ |  | --------- | ----------- | ------------------ | - | ------------------ |  | ------ | ---------------- |  | -- | ---------------------------- |  | --- |  | ---- | - |  | -- | -
|                                 |  | Number |  | Principal |             | AverageLoanBalance |   | PricePaid toBroker |  |        | Weighted Average |  |    | PercentwithPrepaymentPenalty | 
|                                 |  |        |  |           | LoantoValue |                    |   | FICOScore          |  | Coupon |                  | 
|2006:                            |  |        |  |           |             |                    |   |                    |  |        |                  |  |    |                              |  |     |  |      |   |  |    |  
|                                 |  |        |  |           |             |                    |   |                   
|First quarter                    |  | 11,373 |  | $         | 1,834,825   |                    | $ | 161,332            |  | 100.8  | %                |  | 81 | %                            |  | 628 |  | 8.53 | % |  | 62 | %
|First quarter MTA bulk purchases |  | 2,415  |  |           | 991,407     |                    |   | 410,520            |  | 103.4  |                  |  | 74 |                              |  | 713 |  | 6.89 |   |  | 68 |  
|                                 |  |        |  |           |             |                    |   |                    |  |        |                  |  |    |                              |  |     |  |      |   |  |    |  
|Total first quarter              |  | 13,788 |  |           | 2,826,232   |                    |   | 204,978            |  | 101.8  |                  |  | 79 |                              |  | 658 |  | 7.96 |   |  | 64 |  
|Second quarter                   |  | 17,000 |  |           | 2,816,586   |                    |   | 165,682            |  | 100.9  |                  |  | 82 |                              |  | 625 |  | 8.66 |   |  | 61 |  
|Third quarter                    |  | 16,470 |  |           | 2,935,879   |                    |   | 178,256            |  | 100.9  |                  |  | 83 |                              |  | 623 |  | 8.93 |   |  | 60 |  
|                                 |  |        |  |           |             |                    |   |                    |  |        |                  |  |    |                              |  |     |  |      |   |  |    |  
|Total                            |  | 47,258 |  | $         | 8,578,697   |                    | $ | 181,529            |  | 101.2  | %                |  | 82 | %                            |  | 635 |  | 8.52 | % |  | 62 | %
|                                 |  |        |  |           |             |                    |   |                    |  |        |                  |  |    |                              |  |     |  |      |   |  |    |  
|2005:                            |  |        |  |           |             |                    |   |                    |  |        |                  |  |    |                              |  |     |  |      |   |  |    |  
|                                 |  |        |  |           |             |                    |   |                   
|First quarter                    |  | 13,100 |  | $         | 1,947,851   |                    | $ | 148,691            |  | 101.2  | %                |  | 82 | %                            |  | 629 |  | 7.63 | % |  | 66 | %
|Second quarter                   |  | 15,288 |  |           | 2,357,632   |                    |   | 154,215            |  | 101.1  |                  |  | 82 |                              |  | 632 |  | 7.62 |   |  | 64 |  
|Third quarter                    |  | 16,993 |  |           | 2,779,316   |                    |   | 163,557            |  | 101.1  |                  |  | 82 |                              |  | 632 |  | 7.50 |   |  | 64 |  
|                                 |  |        |  |           |             |                    |   |                    |  |        |                  |  |    |                              |  |     |  |      |   |  |    |  
|Total                            |  | 45,381 |  | $         | 7,084,799   |                    | $ | 156,118            |  | 101.1  | %                |  | 82 | %                            |  | 631 |  | 7.58 | % |  | 65 | %
|                                 |  |        |  |           |             |                    |   |                    |  |        |                  |  |    |                              |  |     |  |      |   |  |    |  



54



---

##### Table of Contents

Mortgage Securities Available-for-Sale.We pool the majority of the loans we originate or purchase to serve
as collateral for asset-backed bonds in securitizations, many of which are treated as sales for accounting and tax purposes. In these transactions, the loans are removed from our balance sheet. However, we retain residual securities (representing
interest-only securities, prepayment penalty bonds and overcollateralization bonds) and certain subordinated securities. Additionally, we service the loans sold in these securitizations. See Mortgage Servicing Rights below. When we
structure a securitization as a financing we do not retain any residual securities.

As of September 30, 2006 and December 31, 2005 the fair
value of our mortgage securities  available-for-sale was $428.8 million and $505.6 million, respectively. The decline is due to compressed margins and normal paydowns. During the nine months ended September 30, 2006 we retained residual
mortgage securities with a cost basis of $121.0 million from securitizations treated as sales during the period. During the nine months ended September 30, 2006 we also recognized impairments on mortgage securities  available-for-sale of
$13.2 million. See Note 5 to the condensed consolidated financial statements for a summary of the activity in our mortgage securities portfolio.

The value
of our residual mortgage securities available-for-sale represents the present value of the securities cash flows that we expect to receive over their lives, considering estimated prepayment speeds and credit losses of the underlying loans,
discounted at an appropriate risk-adjusted market rate of return. The cash flows are realized over the life of the loan collateral as cash distributions are received from the trust that owns the collateral.

In estimating the fair value of our residual mortgage securities  available-for-sale, management must make assumptions regarding the future performance and cash
flow of the mortgage loans collateralizing the securities. These estimates are based on managements judgments about the nature of the loans. The cash flows we receive on our residual mortgage securities  available-for-sale will be based
on the net of the gross coupon less servicing costs, bond costs, trustee administrative costs and mortgage insurance costs. Additionally, if the trust is a party to interest rate agreements, our cash flow will reflect payments made to or received
from the interest rate agreement counterparty. Table 14 provides a summary of the critical assumptions used in estimating the cash flows of the collateral and the resulting estimated fair value of the residual mortgage securities 
available-for-sale.

We have experienced periods prior to 2004 when the interest expense on asset-backed bonds declined significantly due to reductions in
short-term interest rates. As a result, the spread between the coupon interest and the bond cost was unusually high and our cost basis in many of our older mortgage securities was significantly reduced due to the dramatic increase in cash flows.
When our cost basis in the residual securities reaches zero, the remaining future cash flows received on the securities are recognized entirely as income.



55



---

##### Table of Contents

Table 14  Valuation of Individual Mortgage Securities  Available-for-Sale and Assumptions

(dollars in thousands)



|                    |  |          |         |                          |   |                                             |                        |                     |         |                          |                                     |   |              |     |   |                        |     |   |                          |     |   |  |     |   |  |     |  
|------------------- |  | -------- | ------- | ------------------------ | - | ------------------------------------------- | ---------------------- | ------------------- | ------- | ------------------------ | ----------------------------------- | - | ------------ | --- | - | ---------------------- | --- | - | ------------------------ | --- | - |  | --- | - |  | --- | -
|September 30, 2006: |  | Cost (A) |         | UnrealizedGain (Loss)(A) |   | EstimatedFair Valueof MortgageSecurities(A) |                        | Current Assumptions |         |                          | Assumptions at Trust Securitization |  
|                    |  |          |         | DiscountRate             |   |                                             | ConstantPrepaymentRate |                     |         | ExpectedCredit Losses(B) |                                     |   | DiscountRate |     |   | ConstantPrepaymentRate |     |   | ExpectedCredit Losses(B) |    
|NMFT Series:        |  |          |         |                          |   |                                             |                        |                     |         |                          |                                     |   |              |     |   |                        |     |   |                          |     |   |  |     |   |  |     |  
|2002-1              |  | $        | 2,475   |                          | $ | 89                                          |                        | $                   | 2,564   |                          | 20                                  | % |              | 38  | % |                        | 0.7 | % |                          | 20  | % |  | 32  | % |  | 1.7 | %
|2002-2              |  |          | 1,668   |                          |   | 49                                          |                        |                     | 1,717   |                          | 20                                  |   |              | 40  |   |                        | 1.4 |   |                          | 25  |   |  | 27  |   |  | 1.6 |  
|2002-3              |  |          | 3,353   |                          |   | 387                                         |                        |                     | 3,740   |                          | 20                                  |   |              | 38  |   |                        | 0.4 |   |                          | 20  |   |  | 30  |   |  | 1.0 |  
|2003-1              |  |          | 9,249   |                          |   | 1,695                                       |                        |                     | 10,944  |                          | 20                                  |   |              | 34  |   |                        | 1.2 |   |                          | 20  |   |  | 28  |   |  | 3.3 |  
|2003-2              |  |          | 5,331   |                          |   | 4,112                                       |                        |                     | 9,443   |                          | 20                                  |   |              | 34  |   |                        | 0.8 |   |                          | 28  |   |  | 25  |   |  | 2.7 |  
|2003-3              |  |          | 16,703  |                          |   | 2,671                                       |                        |                     | 19,374  |                          | 20                                  |   |              | 31  |   |                        | 0.7 |   |                          | 20  |   |  | 22  |   |  | 3.6 |  
|2003-4              |  |          | 10,955  |                          |   | 4,916                                       |                        |                     | 15,871  |                          | 20                                  |   |              | 41  |   |                        | 0.9 |   |                          | 20  |   |  | 30  |   |  | 5.1 |  
|2003-4 (D)          |  |          | 209     |                          |   | 12                                          |                        |                     | 221     |                          | 20                                  |   |              | N/A |   |                        | N/A |   |                          | N/A |   |  | N/A |   |  | N/A |  
|2004-1              |  |          | 11,979  |                          |   | 5,583                                       |                        |                     | 17,562  |                          | 20                                  |   |              | 48  |   |                        | 1.2 |   |                          | 20  |   |  | 33  |   |  | 5.9 |  
|2004-1 (D)          |  |          | 1,635   |                          |   | 187                                         |                        |                     | 1,822   |                          | 20                                  |   |              | N/A |   |                        | N/A |   |                          | N/A |   |  | N/A |   |  | N/A |  
|2004-2              |  |          | 12,626  |                          |   | 7,288                                       |                        |                     | 19,914  |                          | 20                                  |   |              | 49  |   |                        | 1.2 |   |                          | 26  |   |  | 31  |   |  | 5.1 |  
|2004-2 (D)          |  |          | 2,227   |                          |   | 671                                         |                        |                     | 2,898   |                          | 20                                  |   |              | N/A |   |                        | N/A |   |                          | N/A |   |  | N/A |   |  | N/A |  
|2004-3              |  |          | 24,808  |                          |   | 12,376                                      |                        |                     | 37,184  |                          | 19                                  |   |              | 53  |   |                        | 1.3 |   |                          | 19  |   |  | 34  |   |  | 4.5 |  
|2004-4              |  |          | 16,429  |                          |   | 12,651                                      |                        |                     | 29,080  |                          | 20                                  |   |              | 59  |   |                        | 1.2 |   |                          | 26  |   |  | 35  |   |  | 4.0 |  
|2005-1              |  |          | 23,789  |                          |   | 9,509                                       |                        |                     | 33,298  |                          | 15                                  |   |              | 58  |   |                        | 1.6 |   |                          | 15  |   |  | 37  |   |  | 3.6 |  
|2005-2              |  |          | 17,003  |                          |   | 3,966                                       |                        |                     | 20,969  |                          | 13                                  |   |              | 53  |   |                        | 1.3 |   |                          | 13  |   |  | 39  |   |  | 2.1 |  
|2005-3              |  |          | 13,774  |                          |   | 5,311                                       |                        |                     | 19,085  |                          | 15                                  |   |              | 50  |   |                        | 1.3 |   |                          | 15  |   |  | 41  |   |  | 2.0 |  
|2005-3 (C)          |  |          | 47,091  |                          |   | 1,043                                       |                        |                     | 48,134  |                          | N/A                                 |   |              | N/A |   |                        | N/A |   |                          | N/A |   |  | N/A |   |  | N/A |  
|2005-3 (D)          |  |          | 9,915   |                          |   |                                            |                        |                     | 9,915   |                          | 15                                  |   |              | N/A |   |                        | N/A |   |                          | N/A |   |  | N/A |   |  | N/A |  
|2005-4              |  |          | 13,880  |                          |   | 5,245                                       |                        |                     | 19,125  |                          | 15                                  |   |              | 47  |   |                        | 1.9 |   |                          | 15  |   |  | 43  |   |  | 2.3 |  
|2005-4 (D)          |  |          | 6,852   |                          |   |                                            |                        |                     | 6,852   |                          | 15                                  |   |              | N/A |   |                        | N/A |   |                          | N/A |   |  | N/A |   |  | N/A |  
|2006-2              |  |          | 23,757  |                          |   |                                            |                        |                     | 23,757  |                          | 15                                  |   |              | 45  |   |                        | 2.9 |   |                          | 15  |   |  | 44  |   |  | 2.4 |  
|2006-3              |  |          | 24,794  |                          |   |                                            |                        |                     | 24,794  |                          | 15                                  |   |              | 44  |   |                        | 3.8 |   |                          | 15  |   |  | 43  |   |  | 3.0 |  
|2006-4              |  |          | 29,576  |                          |   | 665                                         |                        |                     | 30,241  |                          | 15                                  |   |              | 44  |   |                        | 3.0 |   |                          | 15  |   |  | 43  |   |  | 2.9 |  
|2006-5              |  |          | 19,949  |                          |   | 334                                         |                        |                     | 20,283  |                          | 15                                  |   |              | 43  |   |                        | 4.1 |   |                          | 15  |   |  | 43  |   |  | 4.2 |  
|                    |  |          |         |                          |   |                                             |                        |                     |         |                          |                                     |   |              |     |   |                        |     |   |                          |     |   |  |     |   |  |     |  
|Total               |  | $        | 350,027 |                          | $ | 78,760                                      |                        | $                   | 428,787 |                          |                                     |   |              |     |   |                        |     |   |                          |     |   |  |     |   |  |     |  
|                    |  |          |         |                          |   |                                             |                        |                     |         |                          |                                     |   |              |     |   |                        |     |   |                          |     |   |  |     |   |  |     |  

---

|(A) | The interest-only, prepayment penalty and overcollateralization securities are presented on a combined basis.
|--- | -------------------------------------------------------------------------------------------------------------

|(B) | For securities that have not reached their call date - represents expected credit losses for the life of the securitization up to the expected date in which the related asset-backed
bonds can be called, net of mortgage insurance recoveries.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(C) | Includes the Class M-11 and M-12 certificates of NMFT Series 2005-3. The M-11 is rated BBB/BBB- by Standard & Poors and Fitch, respectively. The M-12 is rated BBB- by
Standard and Poors. The fair value for these securities is based upon market prices.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(D) | Represent CT Bonds discussed in Known Material Trends.
|--- | --------------------------------------------------------



56



---

##### Table of Contents

|                   |  |          |         |                          |   |         |                                             |  |                     |                          |  |                                     |              |  |     |                        |  |     |                          |  |     |   |  |     |   |  |     |  
|------------------ |  | -------- | ------- | ------------------------ | - | ------- | ------------------------------------------- |  | ------------------- | ------------------------ |  | ----------------------------------- | ------------ |  | --- | ---------------------- |  | --- | ------------------------ |  | --- | - |  | --- | - |  | --- | -
|December 31, 2005: |  | Cost (A) |         | UnrealizedGain (Loss)(A) |   |         | EstimatedFair Valueof MortgageSecurities(A) |  | Current Assumptions |                          |  | Assumptions at Trust Securitization |             
|                   |  |          |         | DiscountRate             |   |         | ConstantPrepaymentRate                      |  |                     | ExpectedCredit Losses(B) |  |                                     | DiscountRate |  |     | ConstantPrepaymentRate |  |     | ExpectedCredit Losses(B) | 
|NMFT Series:       |  |          |         |                          |   |         |                                             |  |                     |                          |  |                                     |              |  |     |                        |  |     |                          |  |     |   |  |     |   |  |     |  
|2000-1             |  | $        | 521     |                          | $ | 596     |                                             |  | $                   | 1,117                    |  | 15                                  | %            |  | 36  | %                      |  | 1.3 | %                        |  | 15  | % |  | 27  | % |  | 1.0 | %
|2000-2             |  |          |        |                          |   | 907     |                                             |  |                     | 907                      |  | 15                                  |              |  | 37  |                        |  | 1.0 |                          |  | 15  |   |  | 28  |   |  | 1.0 |  
|2001-1             |  |          |        |                          |   | 1,661   |                                             |  |                     | 1,661                    |  | 20                                  |              |  | 40  |                        |  | 1.3 |                          |  | 20  |   |  | 28  |   |  | 1.2 |  
|2001-2             |  |          |        |                          |   | 3,701   |                                             |  |                     | 3,701                    |  | 20                                  |              |  | 31  |                        |  | 0.7 |                          |  | 25  |   |  | 28  |   |  | 1.2 |  
|2002-1             |  |          | 1,632   |                          |   | 2,184   |                                             |  |                     | 3,816                    |  | 20                                  |              |  | 41  |                        |  | 0.7 |                          |  | 20  |   |  | 32  |   |  | 1.7 |  
|2002-2             |  |          | 2,415   |                          |   | 542     |                                             |  |                     | 2,957                    |  | 20                                  |              |  | 43  |                        |  | 1.4 |                          |  | 25  |   |  | 27  |   |  | 1.6 |  
|2002-3             |  |          | 4,127   |                          |   | 1,132   |                                             |  |                     | 5,259                    |  | 20                                  |              |  | 44  |                        |  | 0.4 |                          |  | 20  |   |  | 30  |   |  | 1.0 |  
|2003-1             |  |          | 30,815  |                          |   | 5,941   |                                             |  |                     | 36,756                   |  | 20                                  |              |  | 39  |                        |  | 1.3 |                          |  | 20  |   |  | 28  |   |  | 3.3 |  
|2003-2             |  |          | 11,043  |                          |   | 8,330   |                                             |  |                     | 19,373                   |  | 20                                  |              |  | 39  |                        |  | 0.8 |                          |  | 28  |   |  | 25  |   |  | 2.7 |  
|2003-3             |  |          | 18,261  |                          |   | 6,860   |                                             |  |                     | 25,121                   |  | 20                                  |              |  | 37  |                        |  | 0.7 |                          |  | 20  |   |  | 22  |   |  | 3.6 |  
|2003-4             |  |          | 11,070  |                          |   | 12,191  |                                             |  |                     | 23,261                   |  | 20                                  |              |  | 46  |                        |  | 0.8 |                          |  | 20  |   |  | 30  |   |  | 5.1 |  
|2004-1             |  |          | 17,065  |                          |   | 13,142  |                                             |  |                     | 30,207                   |  | 20                                  |              |  | 56  |                        |  | 1.3 |                          |  | 20  |   |  | 33  |   |  | 5.9 |  
|2004-2             |  |          | 18,368  |                          |   | 13,432  |                                             |  |                     | 31,800                   |  | 20                                  |              |  | 55  |                        |  | 1.4 |                          |  | 26  |   |  | 31  |   |  | 5.1 |  
|2004-3             |  |          | 36,502  |                          |   | 17,287  |                                             |  |                     | 53,789                   |  | 19                                  |              |  | 53  |                        |  | 1.5 |                          |  | 19  |   |  | 34  |   |  | 4.5 |  
|2004-4             |  |          | 34,473  |                          |   | 16,102  |                                             |  |                     | 50,575                   |  | 20                                  |              |  | 54  |                        |  | 1.5 |                          |  | 26  |   |  | 35  |   |  | 4.0 |  
|2005-1             |  |          | 44,387  |                          |   | 8,481   |                                             |  |                     | 52,868                   |  | 15                                  |              |  | 53  |                        |  | 1.8 |                          |  | 15  |   |  | 37  |   |  | 3.6 |  
|2005-2             |  |          | 37,377  |                          |   | 1,296   |                                             |  |                     | 38,673                   |  | 13                                  |              |  | 51  |                        |  | 1.5 |                          |  | 13  |   |  | 39  |   |  | 2.1 |  
|2005-3             |  |          | 46,627  |                          |   |        |                                             |  |                     | 46,627                   |  | 15                                  |              |  | 47  |                        |  | 2.0 |                          |  | 15  |   |  | 41  |   |  | 2.0 |  
|2005-3 (C)         |  |          | 45,058  |                          |   | (2,247  | )                                           |  |                     | 42,811                   |  | N/A                                 |              |  | N/A |                        |  | N/A |                          |  | N/A |   |  | N/A |   |  | N/A |  
|2005-4             |  |          | 34,366  |                          |   |        |                                             |  |                     | 34,366                   |  | 15                                  |              |  | 43  |                        |  | 2.3 |                          |  | 15  |   |  | 43  |   |  | 2.3 |  
|                   |  |          |         |                          |   |         |                                             |  |                     |                          |  |                                     |              |  |     |                        |  |     |                          |  |     |   |  |     |   |  |     |  
|Total              |  | $        | 394,107 |                          | $ | 111,538 |                                             |  | $                   | 505,645                  |  |                                     |              |  |     |                        |  |     |                          |  |     |   |  |     |   |  |     |  
|                   |  |          |         |                          |   |         |                                             |  |                     |                          |  |                                     |              |  |     |                        |  |     |                          |  |     |   |  |     |   |  |     |  

---

|(A) | The interest-only, prepayment penalty and overcollateralization securities are presented on a combined basis.
|--- | -------------------------------------------------------------------------------------------------------------

|(B) | For securities that have not reached their call date - represents expected credit losses for the life of the securitization up to the expected date in which the related asset-backed
bonds can be called, net of mortgage insurance recoveries.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(C) | Includes the Class M-11 and M-12 certificates of NMFT Series 2005-3. The M-11 is rated BBB/BBB- by Standard & Poors and Fitch, respectively. The M-12 is rated BBB- by
Standard and Poors. The fair value for these securities is based upon market prices.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



57



---

##### Table of Contents

The previous table demonstrates how the increase in housing prices has impacted the assumptions we use to value our
individual mortgage securities available-for-sale. The increase in home prices has led to an increase in prepayment rate assumptions as well as a decrease in expected credit loss assumptions. As home prices change in the future our prepayment and
loss assumptions could change. Table 2 provides additional detail regarding the yields on our mortgage securities available-for-sale.

Mortgage
Securities  Trading. As of September 30, 2006, mortgage securities  trading consisted of subordinated securities which were retained from our securitization transactions in 2005 and 2006 as well as subordinated securities
purchased from other issuers during the first nine months of 2006. The aggregate fair market value of these securities as of September 30, 2006 and December 31, 2005 was $270.9 million and $43.7 million, respectively. Management estimates
their fair value based on quoted market prices. We will continue to retain or purchase subordinated securities if we feel they provide attractive risk adjusted returns.

Warehouse Notes Receivable. Warehouse notes receivable increased to $59.8 million at September 30, 2006 from $25.4 million at December 31, 2005. These notes receivable represent warehouse lines
of credit provided to a network of approved mortgage lenders. The increase in warehouse notes receivable from December 31, 2005 is a result of growth in this business.

Mortgage Servicing Rights. As discussed under Mortgage Securities  Available for Sale above, we retain the right to service mortgage loans we originate, purchase and have securitized.
Servicing rights for loans we sell to third parties are not retained and we have not purchased the right to service those loans. As of September 30, 2006, we had $60.5 million in capitalized mortgage servicing rights compared with $57.1 million
as of December 31, 2005. This increase was due to the addition of $27.0 million in capitalized mortgage servicing rights from securitizations structured as sales we completed during the nine months ended September 30, 2006 period offset by
amortization of mortgage servicing rights of $23.5 million during the same period.

Derivative Instruments, net.Derivative
instruments, net increased to $14.2 million at September 30, 2006 from $12.8 million at December 31, 2005. These amounts include the collateral (margin deposits) required under the terms of our derivative instrument contracts, net of the
derivative instrument market values. Due to the nature of derivative instruments we use, the margin deposits required will generally increase as interest rates decline and decrease as interest rates rise. On the other hand, the market value of our
derivative instruments will decline as interest rates decline and increase as interest rates rise.

Accrued Interest Receivable.Accrued
interest receivable increased to $37.3 million at September 30, 2006 from $4.9 million at December 31, 2005. This increase is directly related to the increase in our loan balances at September 30, 2006 from December 31, 2005.

Short-term Borrowings.Mortgage loan originations and purchases are funded with various financing facilities prior to securitization.
Repurchase agreements are used as interim, short-term financing before loans are transferred in our securitization transactions. In addition we finance certain of our mortgage securities by using repurchase agreements. As of September 30, 2006
we had $1.9 billion in short-term borrowings compared to $1.4 billion at December 31, 2005. The balances outstanding under our short-term repurchase agreements fluctuate based on lending volume, equity and debt issuances, financing activities
and cash flows from other operating and investing activities. See Table 16 for further discussion of our financing availability and liquidity.

Asset-backed bonds.We have issued asset-backed bonds secured by mortgage loans and securities as a means for long-term financing. As of September 30, 2006 we had $2.3 billion in asset-backed bonds compared to
$152.6 million at December 31, 2005. We executed two securitizations treated as financings during the nine months ended September 30, 2006 which increased our asset-backed bonds by $2.5 billion. This increase was partially offset by bond
payments.

Junior Subordinated Debentures.Junior subordinated debentures increased to $82.9 million at September 30, 2006 from
$48.7 million at December 31, 2005. On April 18, 2006 we issued $36.1 million aggregate principal amount of unsecured floating rate junior subordinated debentures and received net proceeds of $33.9 million. We issued this type of debenture
as it provides more attractive costs than issuing capital stock.



58



---

##### Table of Contents

Stockholders Equity.The increase in our shareholders equity as of September 30, 2006
compared to December 31, 2005 is a result of the following increases and decreases.

Shareholders equity
increased by:



| |  |  | $87.3 million due to net income recognized for the nine months ended September 30, 2006
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | $122.1 million due to issuance of common stock
| | - |  | ----------------------------------------------



| |  |  | $13.2 million due to impairment on mortgage securities  available for sale reclassified to earnings
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | $2.0 million due to compensation recognized under stock option plan
| | - |  | -------------------------------------------------------------------



| |  |  | $0.6 million due to issuance of stock under stock compensation plans; and
| | - |  | -------------------------------------------------------------------------



| |  |  | $7.9 million due to tax benefit derived from the capitalization of an affiliate
| | - |  | -------------------------------------------------------------------------------

Shareholders equity decreased by:



| |  |  | $1.0 million due to the decrease in unrealized gains on derivative instruments used in cash flow hedges
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | $43.6 million due to the decrease in unrealized gains on mortgage securities classified as available-for-sale
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | $5.0 million due to the decrease in unrealized gain on mortgage securities  available-for-sale related to repurchase of mortgage loans from securitization trusts
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $196.1 million due to dividends accrued or paid on common stock
| | - |  | ---------------------------------------------------------------



| |  |  | $6.7 million due to dividends accrued or paid on preferred stock; and
| | - |  | ---------------------------------------------------------------------



| |  |  | $2.3 million due to dividend equivalent rights (DERs) paid in cash
| | - |  | ------------------------------------------------------------------

Liquidity and Capital Resources

Substantial cash is required to support our business operations. We strive to maintain adequate liquidity
at all times to cover normal cyclical swings in funding availability and mortgage demand and to allow us to meet abnormal and unexpected funding requirements.

We believe that current cash balances, currently available financing facilities, capital raising capabilities and cash flows generated from our mortgage portfolio should adequately provide for projected funding needs and asset growth.
However, if we are unable to raise capital in the future, we may not be able to grow as planned. Refer to Risk Factors for additional information regarding risks that could adversely affect our liquidity.

Factors management considers important in determining whether to finance our operations via warehouse and repurchase facilities, resecuritization or other asset-backed
bond issuances or equity or debt offerings are as follows:



| |  |  | The financing costs involved.
| | - |  | -----------------------------



| |  |  | The dilutive effect to our common shareholders.
| | - |  | -----------------------------------------------



| |  |  | The market price of our common stock.
| | - |  | -------------------------------------



| |  |  | Subordination rights of lenders and shareholders.
| | - |  | -------------------------------------------------



| |  |  | Collateral and other covenant requirements.
| | - |  | -------------------------------------------

We had $182.2 million in
cash and cash equivalents at September 30, 2006, which was a decrease of $82.5 million from December 31, 2005. At September 30, 2005 we had $222.9 million in cash and cash equivalents, which was a decrease of $45.7 million from
December 31, 2004. The following table provides a summary of our operating, investing and financing cash flows as taken from our condensed consolidated statements of cash flows for the nine months ended September 30, 2006 and 2005.

Table 15  Summary of Operating, Investing and Financing Cash Flows

(dollars in thousands)



|                                            |  |                                        |            |   |                       |   |          |   |  |   |            |  
|------------------------------------------- |  | -------------------------------------- | ---------- | - | --------------------- | - | -------- | - |  | - | ---------- | -
|                                            |  | For the Nine Months EndedSeptember 30, |            |   | Increase / (Decrease) |  
|                                            |  | 2006                                   |            |   | 2005                  |   |         
|Consolidated Statements of Cash Flows:      |  |                                        |            |   |                       |   |          |   |  |   |            |  
|Cash used in operating activities           |  | $                                      | (3,325,817 | ) |                       | $ | (581,734 | ) |  | $ | (2,744,083 | )
|Cash flows provided by investing activities |  |                                        | 541,138    |   |                       |   | 363,227  |   |  |   | 177,911    |  
|Cash flows provided by financing activities |  |                                        | 2,702,142  |   |                       |   | 172,837  |   |  |   | 2,529,305  |  
|                                            |  |                                        |            |   |                       |   |          |   |  |   |            |  
|Decrease in cash                            |  | $                                      | (82,537    | ) |                       | $ | (45,670  | ) |  |   |            |  
|                                            |  |                                        |            |   |                       |   |          |   |  |   |            |  



59



---

##### Table of Contents

Operating Activities. Net cash used in operating activities decreased to $(3.3) billion for the nine months ended
September 30, 2006 from $(0.6) billion for the nine months ended September 30, 2005. This decrease is due primarily to the issuance of $2.5 billion in asset-backed bonds secured by our mortgage loans held-in-portfolio during the nine
months ended September 30, 2006. Because the loans securing these transactions were not sold in securitizations, the transactions are presented as financing activities rather than operating activities on our condensed consolidated statements of
cash flows for the nine months ended September 30, 2006.

Investing Activities. Net cash provided by investing activities increased to $541.1
million for the nine months ended September 30, 2006 from $363.2 million for the nine months ended September 30, 2005. This increase is due primarily to higher repayments of our mortgage loans held-in-portfolio during the nine months ended
September 30, 2006 compared to the same period of 2005. This increase is offset somewhat by a decrease in paydowns on our mortgage securities  available-for-sale during the nine months ended September 30, 2006 compared to the same
period of 2005.

Financing Activities. Net cash provided by financing activities increased to $2.7 billion for the nine months ended
September 30, 2006 from $0.2 billion for the nine months ended September 30, 2005. This increase is due primarily to the issuance of $2.5 billion in asset-backed bonds secured by our mortgage loans held-in-portfolio during the nine months
ended September 30, 2006. Because the loans securing these transactions were not sold in securitizations, the transactions are presented as financing activities rather than operating activities on our condensed consolidated statements of cash
flows for the nine months ended September 30, 2006.

Primary Uses of Cash

Investments in New Mortgage Securities.We retain significant interests in the nonconforming loans we originate and purchase through our mortgage securities investment portfolio. We require capital in
our securitizations to fund the primary bonds we retain, overcollateralization, securitization expenses and our operating costs to originate the mortgage loans.

Our investments in new mortgage securities should generally increase or decrease in conjunction with our mortgage loan production. In 2005, because we began retaining certain subordinated primary bonds, the amount of capital needed for our
securitizations increased. We will continue to retain certain subordinated primary bonds when we feel they provide attractive risk-adjusted returns. In addition in 2006 we began purchasing subordinated bonds from other issuers, which also requires
capital. For the nine months ended September 30, 2006 we retained residual securities with a cost basis of $121.0 million and subordinated securities with a cost basis of $68.8 million from our securitization transactions. In addition we
purchased subordinated securities with a cost basis of $163.7 million from other issuers. For the nine months ended September 30, 2005 we retained residual securities with a cost basis of $201.8 million and subordinated securities with a cost
basis of $44.3 million from our securitization transactions.

Originations and Purchases of Mortgage Loans.Mortgage lending requires
significant cash to fund loan originations and purchases. The capital invested in our mortgage loans is outstanding until we sell or securitize the loans. Initial capital invested in our mortgage loans includes premiums paid to the broker plus any
haircut required upon financing, which is generally determined by the value and type of the mortgage loan being financed. A haircut is the difference between the principal balance of a mortgage loan and the amount we can borrow from a lender when
using that loan to secure the debt. As values of mortgage loans have decreased in 2005 and 2006, lenders have required larger haircuts, which has required us to invest more capital in our mortgage loans. The lender haircuts have generally been
between zero and two percent of the principal balance of our mortgage loans. In the future haircuts may fluctuate as the values for the market for our loans fluctuates. Margin compression within the mortgage banking industry has also resulted in a
decline in the premiums we paid to brokers for our mortgage loans to 0.9% for the three months ended September 30, 2006 from 1.1% for the three months ended September 30, 2005. For the nine months ended September 30, 2006 we used $8.7
billion in cash for the origination and purchase of mortgage loans held-for-sale as compared to $7.2 billion for the same period in 2005.

Repayments of Long-Term Borrowings.Our payments on asset-backed bonds increased to $317.1 million for the nine months ended September 30, 2005 from $290.9 million for the same period of 2005. Long-term borrowing
repayments will fluctuate with the timing of new issuances of long-term debt and their respective maturities. See Primary Sources of Cash - Net Proceeds From Issuances of Long-Term Debt.

Common and Preferred Stock Dividend Payments. To maintain our qualification as a REIT, we must distribute at least 90% of our REIT taxable income to our
common shareholders in the form of dividend payments. Historically, we have generally declared dividends equal to 100% of our REIT taxable income and we currently expect to declare dividends equal to 100% of our 2006 REIT taxable income. The amount
and timing of future dividends are determined by our Board of Directors based on REIT tax requirements as well as our financial condition and business trends at the time of declaration.



60



---

##### Table of Contents

We declared common stock dividends per share of $5.60 and $4.20 for the nine months ended September 30, 2006 and
2005, respectively. Preferred stock dividends declared per share were $2.23 and $1.67 for the nine months ended September 30, 2006 and 2005, respectively. We declared both the third and fourth quarter common and preferred dividends for 2006
during September of 2006, and plan to pay these dividends prior to December 31, 2006.

Primary Sources of Cash

Change in Short-Term Borrowings, net (Warehouse Lending Arrangements). Mortgage lending requires significant cash to fund loan originations and purchases.
Our warehouse lending arrangements, which include repurchase agreements, support our mortgage lending operation. Our warehouse mortgage lenders allow us to borrow between 98% and 100% of the outstanding principal of the loans that secure the debt.
Funding for the difference, or haircut, must come from cash on hand. In addition our lenders allow us to borrow up to 75% of the market value of our mortgage securities when we finance our securities using repurchase agreements. Our
proceeds from changes in short-term borrowings increased to $508.8 million for the nine months ended September 30, 2006 from $333.4 million for the same period of 2005.

Loans financed with warehouse repurchase credit facilities and securities financed with repurchase agreements are subject to changing market valuation and margin calls. The market value of our loans is dependent on a
variety of economic conditions, including interest rates, borrower demand, and end investor desire and capacity. Market values of our loans have declined over the past year, but have remained in excess of par. However, there is no certainty that the
prices will remain in excess of par. The market value of our securities is also dependent on a variety of economic conditions, including interest rates and market demand for the types of securities we retain from our securitizations and purchase
from other issuers. To the extent the value of the loans or securities declines below the required market value margin set forth in the lending agreements, we would be required to repay portions of the amounts we have borrowed.

All of our warehouse repurchase credit facilities include numerous representations, warranties and covenants, including requirements to maintain a certain minimum net
worth, minimum equity ratios and other customary debt covenants. If we were unable to make the necessary representations and warranties at the time we need financing, we would not be able to obtain needed funds. In addition, if we breach any
covenant contained in any warehouse repurchase credit facility, the lenders under all existing warehouse repurchase credit facilities could demand immediate repayment of all outstanding amounts because all of our warehouse repurchase credit
facilities contain cross-default provisions. While management believes we are in compliance with all applicable material covenants, any future breach or non-compliance could have a material adverse effect on our financial condition.

During the second quarter of 2006, we entered into two new securities repurchase agreements (the residual repurchase facilities) with credit limits
aggregating $300 million. These facilities will be used to finance our residual securities but can only be used for our newer residual securities, starting with the NMFT Series 2005-3. The agreements are uncommitted. Each has a three-year term but
contains a one-year revolving period at which time either party can terminate the right to enter into additional financings under the facility.

During the
third quarter of 2006, we entered into a third residual repurchase facility on substantially the same terms as the initial two residual repurchase facilities, providing for $150 million of additional financing for our residual securities. We also
entered into a securities repurchase agreement (the CDO aggregation facility) to provide $500 million of financing for the securities which we accumulate for our future CDO securitizations.

As shown in Table 16, we had $246.0 million in immediately available funds as of September 30, 2006 to support our mortgage lending and mortgage portfolio
operations. We have borrowed approximately $1.9 billion of the $4.3 billion in mortgage securities, mortgage loans and servicing advance financing facilities, leaving approximately $2.3 billion available upon the pledge of eligible mortgage loans,
securities or other collateral to support the mortgage lending and mortgage portfolio operations.

Table 16  Short-term Financing Resources

(dollars in thousands)



|                                                                                |  |              |           |                           |   |            |  |                           |           |  |   |        
|------------------------------------------------------------------------------- |  | ------------ | --------- | ------------------------- | - | ---------- |  | ------------------------- | --------- |  | - | -------
|                                                                                |  | Credit Limit |           | LendingValue ofCollateral |   | Borrowings |  | ImmediatelyAvailableFunds
|Unrestricted cash                                                               |  |              |           |                           |   |            |  |                           |           |  | $ | 182,157
|Mortgage securities, mortgage loans and servicing advance repurchase facilities |  | $            | 4,250,000 |                           | $ | 1,983,767  |  | $                         | 1,919,971 |  |   | 63,796 
|                                                                                |  |              |           |                           |   |            |  |                           |           |  |   |        
|Total                                                                           |  | $            | 4,250,000 |                           | $ | 1,983,767  |  | $                         | 1,919,971 |  | $ | 245,953
|                                                                                |  |              |           |                           |   |            |  |                           |           |  |   |        



61



---

##### Table of Contents

Cash Received From Our Mortgage Securities Portfolio.A major driver of cash flows from investing
activities are the proceeds we receive from our mortgage securitiesavailable-for-sale portfolio. For the nine months ended September 30, 2006 we received $252.3 million in proceeds from repayments on mortgage
securitiesavailable-for-sale as compared to $352.0 million for the same period in 2005. The cash flows we receive on our mortgage securitiesavailable-for-sale are highly dependent on the interest rate spread between the underlying
collateral and the bonds issued by the securitization trusts and default and prepayment experience of the underlying collateral. The following factors have been the significant drivers in the overall fluctuations in these cash flows:



| |  |  | The coupons on the underlying collateral of our mortgage securities have increased modestly while the interest rates paid on the bonds issued by the securitization trusts have
dramatically risen over the last couple of years.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The lower spreads have been offset by lower credit losses due to the substantial rise in housing prices of the underlying collateral in recent years.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We have lower average balances of our mortgage securitiesavailable-for-sale portfolio as our paydowns have increased faster than our addition of new bonds from our
securitizations.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Proceeds from Repayments of Mortgage Loans. For the nine months ended September 30, 2006 we received
$370.2 million in proceeds from the repayments of our portfolio of mortgage loans held-for-sale and mortgage loans held-in-portfolio compared to $19.7 million for the same period of 2005. The significant increase is due to a larger portfolio of
mortgage loans held-in-portfolio in the current year as compared to 2005.

Net Proceeds From Securitizations of Mortgage Loans. We depend on
the capital markets to finance the mortgage loans we originate and purchase. The primary bonds we issue in our loan securitizations are sold to large, institutional investors and U.S. government-sponsored enterprises. The trend has been favorable in
the capital markets for the types of securitization transactions we execute. Investor appetite for the bonds created by securitizations has been strong. While management cannot predict the future capital market environment, we are unaware of any
material trend that would disrupt continued liquidity support in the capital markets for our business. The net proceeds from sales of mortgage loans held-for-sale in securitizations decreased to $4.2 billion for the nine months ended
September 30, 2006 from $5.8 billion for the same period of 2005.

Net Proceeds From Sales of Mortgage Loans to Third Parties. We also
depend on third party investors to provide liquidity for our mortgage loans. We generally will sell loans to third party investors that do not possess the economic characteristics meeting our long-term portfolio management objectives. For the nine
months ended September 30, 2006 we received net proceeds from the sales of mortgage loans held-for-sale to third parties of $1.5 billion compared to proceeds of $0.7 billion for the same period of 2005. The increase in proceeds from sales of
mortgage loans to third parties is a result of the environment of tighter margins in the mortgage banking industry. These tighter margins prompted us to sell loans to third parties rather than adding them to our securitized portfolio due to
unattractive returns.

Net Proceeds from Issuances of Long-Term Debt.The resecuritization of our mortgage
securitiesavailable-for-sale, on balance sheet securitizations as well as private debt offerings provide long-term sources of liquidity.

We received
net proceeds of $1.3 billion and $1.2 billion, respectively, through the issuance of NHES Series 2006-1 and NHES Series 2006-MTA1 during the nine months ended September 30, 2006. These asset-backed bonds are collateralized by mortgage loans
 held-in-portfolio on our condensed consolidated balance sheet.

We periodically issue asset-backed bonds (NIMs) secured by our mortgage securities
 available-for-sale as a means for long-term financing for these assets. While management cannot predict the future liquidity environment, we are unaware of any material trend that would disrupt continued liquidity support in the NIMs market
for our business. We will generally continue to leverage our mortgage securities in the future; yet, we are also focusing on more efficient ways to execute this leverage which could lead to new strategies.

We received net proceeds of $33.9 million from the issuance of unsecured floating rate junior subordinated debentures on April 18, 2006. We received net proceeds of
$48.4 million in the first quarter of 2005 from the issuance of similar debentures. We will continue to take advantage of this market when we feel we can issue debt at more attractive costs than issuing capital.

Net Proceeds From Issuances of Common and Preferred Stock. If our board of directors determines that additional financing is required, we may raise the
funds through additional equity offerings, debt financings, retention of cash flow (subject to provisions in the Code concerning distribution requirements and taxability of undistributed REIT taxable income) or a combination of these methods. In the
event that our board of directors determines to raise additional equity capital, it has the authority, without stockholder approval, subject to applicable law and NYSE regulations, to issue additional common stock or preferred stock in any manner
and on terms and for consideration it deems appropriate up to the amount of authorized stock set forth in our charter. Since inception, we have raised $542 million in net proceeds through private and public equity offerings.



62



---

##### Table of Contents

Within the past two years, the mortgage REIT industry has seen a significant increase in the desire for raising public
capital. Additionally, there have been several new entrants to the mortgage REIT business and other mortgage lenders that have converted to (or that are considering conversion to) REIT status. This increased reliance on the capital markets and
increase in number of mortgage REITs may decrease the pricing and increase the underwriting costs of raising equity in the mortgage REIT industry.

During
the nine months ended September 30, 2006, we sold 2,566,453 shares of common stock under our DRIP raising $76.9 million in net proceeds, 1,458,000 shares of common stock were sold in a registered controlled equity offering raising $41.9 million
in net proceeds and we issued 97,630 shares of common stock under the stock-based compensation plan raising $0.3 million in net proceeds. During the nine months ended September 30, 2005, we sold 1,200,168 shares of common stock under our DRIP
raising $36.6 million in net proceeds and we issued 117,307 shares of common stock under the stock-based compensation plan raising $0.3 million. During the nine months ended September 30, 2005, we also completed a public offering of 1,725,000
shares of common stock raising $57.9 million in net proceeds.

Other Liquidity Factors

The derivative financial instruments we use also subject us to margin call risk. Under our interest rate swaps, we pay a fixed rate to the counterparties
while they pay us a floating rate. When floating rates are lower than the fixed rate on the interest rate swap, we are paying the counterparty. In order to mitigate credit exposure to us, the counterparty requires us to post margin deposits with
them. As of September 30, 2006, we had approximately $3.6 million on deposit. A decline in interest rates would subject us to additional exposure for cash margin calls. However, when short-term interest rates (the basis for our funding costs)
are low and the coupon rates on our loans are high, our net interest margin (and therefore incoming cash flow) is high which should offset any requirement to post additional collateral. Severe and immediate changes in interest rates will impact the
volume of our incoming cash flow. To the extent rates increase dramatically, our funding costs will increase quickly. While many of our loans are adjustable, they typically will not reset as quickly as our funding costs. This circumstance would
reduce incoming cash flow. As noted above, derivative financial instruments are used to mitigate the effect of interest rate volatility. In this rising rate situation, our interest rate swaps and caps would provide additional cash flows to mitigate
the lower cash flow on loans and securities.

In the ordinary course of business, we sell loans with recourse where a defect occurred in the loan
origination process and guarantee to cover investor losses should origination defects occur. Historically, repurchases of loans where a defect has occurred have been insignificant, as such, there is minimal liquidity risk. For additional detail,
refer to Off Balance Sheet Arrangements.

Table 17 details our major contractual obligations due over the next 12 months and beyond. Management
believes cash and cash equivalents on hand combined with other available liquidity sources including: 1) proceeds from mortgage loan sales and securitizations, 2) cash received on our mortgage securities available-for-sale, 3) draw downs on mortgage
loan and securities repurchase agreements, 4) proceeds from private and public debt and equity offerings and 5) proceeds from resecuritizations will be adequate to meet our liquidity needs for the next twelve months. In addition, we do not believe
our long-term growth plans will be constrained due to a lack of available liquidity resources. However, we can provide no assurance, that, if needed, the liquidity resources we utilize will be available or will be available on terms we consider
favorable. Factors that can affect our liquidity are discussed in the Risk Factors section of this document.

Off-Balance Sheet Arrangements

As discussed previously, we pool the loans we originate and purchase and typically securitize them to obtain long-term financing for the assets. The
loans are transferred to a trust where they serve as collateral for asset-backed bonds, which the trust issues to the public. Our ability to use the securitization capital market is critical to the operations of our business.

External factors that are reasonably likely to affect our ability to continue to use this arrangement would be those factors that could disrupt the securitization
capital market. A disruption in the market could prevent us from being able to sell the securities at a favorable price, or at all. Factors that could disrupt the securitization market include an international liquidity crisis such as occurred in
the fall of 1998, sudden changes in interest rates, a terrorist attack, outbreak of war or other significant event risk, and market specific events such as a default of a comparable type of securitization. If we were unable to access the
securitization market, we may still be able to finance our mortgage operations by selling our loans to investors in the whole loan market. We were able to do this following the liquidity crisis in 1998; however, there can be no assurance that in a
future liquidity crisis that we would be able to obtain sufficient liquidity to support our historic operations.



63



---

##### Table of Contents

Specific items that may affect our ability to use the securitizations to finance our loans relate primarily to the
performance of the loans that we have been securitized. Extremely poor loan performance may lead to poor bond performance and investor unwillingness to buy bonds supported by our collateral. Our financial performance and condition has little impact
on our ability to securitize, as evidenced by our ability to securitize in 1998, 1999 and 2000 when our financial condition was weak. There is no assurance, however, that we will be able to securitize loans in the future if we have poor loan
performance.

We have commitments to borrowers to fund residential mortgage loans as well as commitments to purchase and sell mortgage loans to third
parties. As of September 30, 2006, we had outstanding commitments to originate, purchase and sell loans of $860.9 million, $5.0 million and $372.3 million, respectively. As of December 31, 2005, we had outstanding commitments to originate,
purchase and sell loans of $545.4 million, $33.4 million and $93.6 million, respectively. The commitments to originate and purchase loans do not necessarily represent future cash requirements, as some portion of the commitments are likely to expire
without being drawn upon or may be subsequently declined for credit or other reasons.

In the ordinary course of business, we sell whole pools of loans
with recourse for borrower defaults. When whole pools are sold as opposed to securitized, the third party has recourse against us for certain borrower defaults. Because the loans are no longer on our balance sheet, the recourse component is
considered a guarantee. During the first nine months of 2006, we sold $1.5 billion of loans with recourse for borrower defaults. We maintained a $4.7 million reserve related to these guarantees as of September 30, 2006. During the three months
ended September 30, 2006 we added $5.3 million to this reserve as a result of an increasing trend in repurchase requests from whole loan buyers. During the first nine months of 2006 we paid $15.9 million in cash to repurchase loans sold to third
parties. Our reserve is low relative to the volume of repurchases because only a small percentage of the amount repurchased will end up becoming a loss.

In the ordinary course of business, we sell loans to securitization trusts and make a guarantee to cover losses suffered by the trust resulting from defects in the loan origination process. Defects may occur in the loan documentation and
underwriting process, either through processing errors made by us or through intentional or unintentional misrepresentations made by the borrower or agents during those processes. If a defect is identified, we are required to repurchase the loan. As
of September 30, 2006 and December 31, 2005, we had loans sold with recourse with an outstanding principal balance of $12.4 billion and $12.7 billion, respectively. Historically, repurchases of loans where a defect has occurred have been
insignificant; therefore, we have not recorded any reserves related to these guarantees.

Contractual Obligations

We have entered into certain long-term debt and lease agreements, which obligate us to make future payments to satisfy the related contractual obligations.

The following table summarizes our contractual obligations as of September 30, 2006, with the exception of short-term borrowing arrangements.

Table 17  Contractual Obligations

(dollars in thousands)



|                                                                       |  |                        |           |                 |   |           |  |           |           |               |   |         |  |   |        
|---------------------------------------------------------------------- |  | ---------------------- | --------- | --------------- | - | --------- |  | --------- | --------- | ------------- | - | ------- |  | - | -------
|                                                                       |  | Payments Due by Period
|Contractual Obligations                                                |  | Total                  |           | Less than1 Year |   | 1-3 Years |  | 4-5 Years |           | After 5 Years
|Longterm debt (A)                                                     |  | $                      | 2,605,541 |                 | $ | 842,814   |  | $         | 1,218,279 |               | $ | 456,240 |  | $ | 88,208 
|Junior subordinated debentures (B)                                     |  |                        | 303,626   |                 |   | 7,537     |  |           | 15,074    |               |   | 15,074  |  |   | 265,941
|Operating leases (C)                                                   |  |                        | 40,476    |                 |   | 9,031     |  |           | 18,916    |               |   | 10,744  |  |   | 1,785  
|Purchase obligations (D)                                               |  |                        | 5,000     |                 |   | 5,000     |  |           |          |               |   |        |  |   |       
|Premiums due to counterparties related to interest rate cap agreements |  |                        | 7,961     |                 |   | 3,349     |  |           | 4,364     |               |   | 248     |  |   |       
|                                                                       |  |                        |           |                 |   |           |  |           |           |               |   |         |  |   |        
|Total                                                                  |  | $                      | 2,962,604 |                 | $ | 867,731   |  | $         | 1,256,633 |               | $ | 482,306 |  | $ | 355,934
|                                                                       |  |                        |           |                 |   |           |  |           |           |               |   |         |  |   |        

---

|(A) | Our asset-backed bonds are non-recourse as repayment is dependent upon payment of the underlying mortgage loans, which collateralize the debt. The timing of the repayment of these
mortgage loans is affected by prepayments. These amounts include expected interest payments on the obligations. Interest obligations on our variable-rate long-term debt are based on the prevailing interest rate at September 30, 2006 for each
respective obligation.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(B) | The junior subordinated debentures are assumed to mature in 2035 and 2036 in computing the future payments. These amounts include expected interest payments on the obligations.
Interest obligations on our junior subordinated debentures are based on the prevailing interest rate at September 30, 2006 for each respective obligation.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(C) | Does not include rental income of $4.1 million to be received under sublease contracts.
|--- | ---------------------------------------------------------------------------------------

|(D) | The commitment to purchase mortgage loans does not necessarily represent future cash requirements as some portion of the commitment may be declined for credit or other reasons.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



64



---

##### Table of Contents

We recorded deferred lease incentives, which will be amortized into rent expense over the life of the respective lease.
Deferred lease incentives as of September 30, 2006 and 2005 were $3.2 million and $3.7 million, respectively.

We also entered into various sublease
agreements for office space formerly occupied by us. We received approximately $609,000 for the nine months ended September 30, 2006 under these agreements compared to approximately $53,000 for the nine months ended September 30, 2005.

As of September 30, 2006 we had expected cash requirements for the payment of interest of $8.7 million on our debt obligations. The future amount of
these interest payments will depend on the outstanding amount of our borrowings as well as the underlying rates for our variable rate borrowings. As of September 30, 2006 we had expected cash requirements for taxes of $11.1 million. The amount
of taxes to be paid in the future will depend on taxable income in future periods as well as the amount and timing of dividend payments and other factors.

Inflation

Virtually all of our assets and liabilities are financial in nature. As a result, interest rates and other factors drive our
performance far more than does inflation. Changes in interest rates do not necessarily correlate with inflation rates or changes in inflation rates. Our financial statements are prepared in accordance with GAAP and dividends are based on taxable
income. In each case, financial activities and the balance sheet are measured with reference to historical cost or fair market value without considering inflation.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Our investment
policy sets the following general goals:

(1) Maintain the net interest margin between our assets and liabilities, and

(2) Diminish the effect of changes in interest rate levels on our market value

Interest Rate Risk. When interest rates on our assets do not adjust at the same time or in the same amounts as the interest rates on our liabilities or when the assets have fixed rates and the liabilities have
adjustable rates, future earnings potential is affected. We express this interest rate risk as the risk that the market value of our assets will increase or decrease at different rates than that of our liabilities. Expressed another way, this is the
risk that our net asset value will experience an adverse change when interest rates change. We assess the risk based on the change in market values given increases and decreases in interest rates. We also assess the risk based on the impact to net
income in changing interest rate environments.

Management primarily uses financing sources under which the interest rate resets frequently. As of
September 30, 2006, borrowings under all financing arrangements adjust daily or monthly. On the other hand, very few of the mortgage assets we own adjust on a monthly or daily basis. Most of the mortgage loans contain rates that are fixed for
some period of time and then adjust frequently thereafter. For example, one of our loan products is the 2/28 loan. This loan is fixed for its first two years and then adjusts every six months thereafter.

While short-term borrowing rates are low and long-term asset rates are high, this portfolio structure produces good results. However, if short-term interest rates rise
rapidly, earning potential is significantly affected and impairments may be incurred, as the asset rate resets would lag the borrowing rate resets.

Interest Rate Sensitivity Analysis.To assess interest sensitivity as an indication of exposure to interest rate risk, management relies on models of financial information in a variety of interest rate scenarios. Using these
models, the fair value and interest rate sensitivity of each financial instrument, or groups of similar instruments is estimated, and then aggregated to form a comprehensive picture of the risk characteristics of the balance sheet. The risks are
analyzed on a market value and cash flow basis.

The following table summarizes managements estimates of the changes in market value of our mortgage
assets and interest rate agreements assuming interest rates were 100 and 200 basis points, or 1 and 2 percent higher or lower. The cumulative change in market value represents the change in market value of mortgage assets, net of the change in
market value of interest rate agreements. The change in market value of the liabilities on our balance sheet due to a change in interest rates is insignificant since the liabilities are so short term.



65



---

##### Table of Contents

Table 18  Interest Rate Sensitivity - Market Value

(dollars in thousands)



|                                                    |  |                                                      |         |   |       |   |         |     |  |   |         |    |  |   |          |   
|--------------------------------------------------- |  | ---------------------------------------------------- | ------- | - | ----- | - | ------- | --- |  | - | ------- | -- |  | - | -------- | --
|                                                    |  | Basis Point Increase (Decrease) in Interest Rate (A) |        
|                                                    |  | (200)                                                |         |   | (100) |   |         | 100 |  |   | 200     |   
|As of September 30, 2006:                           |  |                                                      |         |   |       |   |         |     |  |   |         |    |  |   |          |   
|Change in market values of:                         |  |                                                      |         |   |       |   |         |     |  |   |         |    |  |   |          |   
|Assets                                              |  | $                                                    | 203,767 |   |       | $ | 97,380  |     |  | $ | (84,381 | )  |  | $ | (164,744 | ) 
|Interest rate agreements                            |  |                                                      | (6,423  | ) |       |   | (5,498  | )   |  |   | 15,259  |    |  |   | 36,049   |   
|                                                    |  |                                                      |         |   |       |   |         |     |  |   |         |    |  |   |          |   
|Cumulative change in market value                   |  | $                                                    | 197,344 |   |       | $ | 91,882  |     |  | $ | (69,122 | )  |  | $ | (128,695 | ) 
|                                                    |  |                                                      |         |   |       |   |         |     |  |   |         |    |  |   |          |   
|Percent change of market value portfolio equity (B) |  |                                                      | 32.2    | % |       |   | 15.0    | %   |  |   | (11.3   | )% |  |   | (21.0    | )%
|                                                    |  |                                                      |         |   |       |   |         |     |  |   |         |    |  |   |          |   
|As of December 31, 2005:                            |  |                                                      |         |   |       |   |         |     |  |   |         |    |  |   |          |   
|Change in market values of:                         |  |                                                      |         |   |       |   |         |     |  |   |         |    |  |   |          |   
|Assets                                              |  | $                                                    | 96,456  |   |       | $ | 42,327  |     |  | $ | (44,254 | )  |  | $ | (92,483  | ) 
|Interest rate agreements                            |  |                                                      | (33,502 | ) |       |   | (17,365 | )   |  |   | 20,072  |    |  |   | 41,616   |   
|                                                    |  |                                                      |         |   |       |   |         |     |  |   |         |    |  |   |          |   
|Cumulative change in market value                   |  | $                                                    | 62,954  |   |       | $ | 24,962  |     |  | $ | (24,182 | )  |  | $ | (50,867  | ) 
|                                                    |  |                                                      |         |   |       |   |         |     |  |   |         |    |  |   |          |   
|Percent change of market value portfolio equity (B) |  |                                                      | 11.0    | % |       |   | 4.4     | %   |  |   | (4.2    | )% |  |   | (8.9     | )%
|                                                    |  |                                                      |         |   |       |   |         |     |  |   |         |    |  |   |          |   

---

|(A) | Change in market value of assets or interest rate agreements in a parallel shift in the yield curve, up and down 1% and 2%.
|--- | ---------------------------------------------------------------------------------------------------------------------------

|(B) | Total change in estimated market value as a percent of market value portfolio equity as of September 30, 2006 and December 31, 2005.
|--- | ------------------------------------------------------------------------------------------------------------------------------------

Hedging.In order to address a mismatch of interest rates on our assets and liabilities, we follow an interest rate program that is approved by our Board.
Specifically, the interest rate risk management program is formulated with the intent to offset the potential adverse effects resulting from rate adjustment limitations on mortgage assets and the differences between interest rate adjustment indices
and interest rate adjustment periods of adjustable-rate mortgage loans and related borrowings.

We use interest rate cap and swap contracts to mitigate the
risk of the cost of variable rate liabilities increasing at a faster rate than the earnings on assets during a period of rising rates. Management intends generally to hedge as much of the interest rate risk as determined to be in our best interest,
given the cost and risk of hedging transactions and the need to maintain REIT status. Our ability to hedge is limited by the REIT laws.

We seek to build a
balance sheet and undertake an interest rate risk management program that is likely, in managements view, to enable us to maintain an equity liquidation value sufficient to maintain operations given a variety of potentially adverse
circumstances. Accordingly, the hedging program addresses both income preservation, as discussed in the first part of this section, and capital preservation concerns.

Interest rate cap agreements are legal contracts between us and a third-party firm or counterparty. The counterparty agrees to make payments to us in the future should the one-month LIBOR interest rate
rise above the strike rate specified in the contract. We make either quarterly or monthly premium payments or have chosen to pay the premiums at the beginning to the counterparties under contract. Each contract has a fixed or amortizing notional
face amount on which the interest is computed and a set term to maturity. When the referenced LIBOR interest rate rises above the contractual strike rate, we earn cap income. Interest rate swaps have similar characteristics. However, interest rate
swap agreements allow us to pay a fixed rate of interest while receiving a rate that adjusts with one-month LIBOR.

The following table summarizes the key
contractual terms associated with our interest rate risk management contracts. All of our pay-fixed swap contracts and interest rate cap contracts are indexed to one-month LIBOR.

We have determined the following estimated net fair value for our interest rate cap and swap agreements by using available market information and valuation methodologies we deem appropriate as of September 30,
2006.



66



---

##### Table of Contents

Table 19  Interest Rate Risk Management Contracts

(dollars in thousands)



|                              |  |               |       |                     |   |           |                |  |      |         |   |      |   |         |                |  |   |         |   |  |   |         |   |  |   |        |  
|----------------------------- |  | ------------- | ----- | ------------------- | - | --------- | -------------- |  | ---- | ------- | - | ---- | - | ------- | -------------- |  | - | ------- | - |  | - | ------- | - |  | - | ------ | -
|                              |  | Net FairValue |       | TotalNotionalAmount |   |           | Maturity Range | 
|                              |  |               | 2006  |                     |   | 2007      |                |  | 2008 |         |   | 2009 |   |         | 2010 andbeyond | 
|Pay-fixed swaps:              |  |               |       |                     |   |           |                |  |      |         |   |      |   |         |                |  |   |         |   |  |   |         |   |  |   |        |  
|Contractual maturity          |  | $             | 3,476 |                     | $ | 800,000   |                |  | $    | 190,000 |   |      | $ | 430,000 |                |  | $ | 160,000 |   |  | $ | 20,000  |   |  | $ |       |  
|Weighted average pay rate     |  |               |       |                     |   | 4.4       | %              |  |      | 2.9     | % |      |   | 4.8     | %              |  |   | 4.8     | % |  |   | 4.8     | % |  |   |       |  
|Weighted average receive rate |  |               |       |                     |   | 5.3       | %              |  |      | (A      | ) |      |   | (A      | )              |  |   | (A      | ) |  |   | (A      | ) |  |   |       |  
|                              |  |               |       |                     |   |           |               
|Interest rate caps:           |  |               |       |                     |   |           |                |  |      |         |   |      |   |         |                |  |   |         |   |  |   |         |   |  |   |        |  
|Contractual maturity          |  | $             | 7,135 |                     | $ | 1,270,000 |                |  | $    |        |   |      | $ | 80,000  |                |  | $ | 765,000 |   |  | $ | 375,000 |   |  | $ | 50,000 |  
|Weighted average strike rate  |  |               |       |                     |   | 5.1       | %              |  |      |        |   |      |   | 4.9     | %              |  |   | 5.2     | % |  |   | 5.1     | % |  |   | 5.3    | %

---

|(A) | The pay-fixed swaps receive rate is indexed to one-month LIBOR.
|--- | ---------------------------------------------------------------

Item 4. Controls and Procedures

Disclosure Controls and Procedures. We maintain a system of
disclosure controls and procedures which are designed to ensure that information required to be disclosed by us in reports we file or submit under the federal securities laws, including this report, is recorded, processed, summarized and reported on
a timely basis. These disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed under the federal securities laws is accumulated and communicated to management on a timely basis
to allow decisions regarding required disclosure. Our principal executive officer and principal financial officer evaluated our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period
covered by this report and concluded that our controls and procedures were effective.

Changes in Internal Controls over Financial Reporting.There were no changes in our internal controls over financial reporting during the quarter ended September 30, 2006 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial
reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Since April 2004, a number of substantially similar class action lawsuits have been filed and
consolidated into a single action in the Untied States District Court for the Western District of Missouri. The consolidated complaint names us and three of our executive officers as defendants and generally alleges that the defendants made
public statements that were misleading for failing to disclose certain regulatory and licensing matters. The plaintiffs purport to have brought this consolidated action on behalf of all persons who purchased our common stock (and sellers of put
options on our common stock) during the period October 29, 2003 through April 8, 2004. On January 14, 2005, we filed a motion to dismiss this action, and on May 12, 2005, the court denied such motion. Plaintiffs motion
for class certification is pending. We believe that these claims are without merit and continue to vigorously defend against them.

In the wake of the
securities class action, we have also been named as a nominal defendant in several derivative actions brought against certain of our officers and directors in Missouri and Maryland. The complaints in these actions generally claim that the
defendants are liable to us for failing to monitor corporate affairs so as to ensure compliance with applicable state licensing and regulatory requirements.



67



---

##### Table of Contents

In July 2004, an employee of NHMI, a wholly-owned subsidiary of the Company, filed a class and collective action lawsuit
against NHMI and NMI in California Superior Court for the County of Los Angeles. Subsequently, NHMI and NMI removed the matter to the United States District Court for the Central District of California and NMI was removed from the lawsuit. The
putative class is comprised of all past and present employees of NHMI who were employed from July 30, 2001 (2000 in California) through November 18, 2005 in the capacity generally described as Loan Officer. The plaintiffs alleged that NHMI
failed to pay them overtime and minimum wage as required by the Fair Labor Standards Act (FLSA) and California state laws. In January 2005, the plaintiffs and NHMI agreed upon a nationwide settlement in the amount of $3.3 million on
behalf of a class of all NHMI Loan Officers covering the period commencing July 30, 2001 (2000 in California) to May 1, 2006. The settlement covers all claims for minimum wage, overtime, meal and rest periods, record-keeping, and penalties
under California and federal law during the class period, and was approved by the Court on May 1, 2006. Since not all class members elected to be part of the settlement, our obligation related to the settlement is approximately $1.7
million. Prior to 2006, in accordance with SFAS No. 5, Accounting for Contingencies, we recorded a charge to earnings of $1.5 million. In 2006 we recorded an additional charge to earnings of $200,000 as the estimated probable
obligation increased to $1.7 million. A majority of this settlement has been paid out by September 30, 2006.

In April 2005, three putative class
actions filed against NHMI and certain of its affiliates were consolidated for pre-trial proceedings in the United States District Court for the Southern District of Georgia entitled In Re NovaStar Home Mortgage, Inc. Mortgage Lending Practices
Litigation. These cases allege that NHMI improperly shared settlement service fees with limited liability companies in which NHMI had an interest (the LLCs) alleging violations of the fee splitting and anti-referral provisions of
the federal Real Estate Settlement Procedures Act (RESPA), and alleging certain violations of state law and civil conspiracy. Plaintiffs seek treble damages with respect to the RESPA claims, disgorgement of fees with respect to the
state law claims as well as other damages, injunctive relief and attorney fees. In addition, two other related class actions have been filed in state courts. Miller v. NovaStar Financial, Inc. et al., was filed in October 2004 in the
Circuit Court of Madison County, Illinois and Jones et al. v. NovaStar Home Mortgage, Inc. et al., was filed in December 2004 in the Circuit Court for Baltimore City, Maryland. In the Miller case, plaintiffs allege a violation of the Illinois
Consumer Fraud and Deceptive Practices Act and civil conspiracy alleging certain LLCs provided settlement services without the borrowers knowledge. The plaintiffs in the Miller case seek a disgorgement of fees, other damages, injunctive relief
and attorneys fees on behalf of the class of plaintiffs. In the Jones case, the plaintiffs allege the LLCs violated the Maryland Mortgage Lender Law by acting as lenders and/or brokers in Maryland without proper licenses and allege this
arrangement amounted to a civil conspiracy. The plaintiffs in the Jones case seek a disgorgement of fees and attorneys fees. On July 7, 2006, the court in the Jones case denied cross-motions for summary judgment on the grounds
that material factual issues existed. The court granted plaintiffs motion to certify a statewide Maryland class. We believe that all of these claims are without merit and intend to vigorously defend against them.

In December 2005, a putative class action was filed against NMI in the United States District Court for the Western District of Washington entitled Pierce et al. v.
NovaStar Mortgage, Inc. Plaintiffs contend that NMI failed to disclose prior to closing that a broker payment would be made on their loans, which was an unfair and deceptive practice in violation of the Washington Consumer Protection Act. The
plaintiffs seek excess interest charged, and treble damages as provided in the Washington Consumer Protection Act and attorneys fees. On October 31, 2006, the court granted plaintiffs motion to certify a Washington state class. We
believe that these claims are without merit and intend to vigorously defend against them.

In December 2005, a putative class action was filed against NHMI
in the United States District Court for the Middle District of Louisiana entitled Pearson v. NovaStar Home Mortgage, Inc.Plaintiff contends that NHMI violated the federal Fair Credit Reporting Act (FCRA) in connection with its
use of pre-approved offers of credit. Plaintiff seeks (on his own behalf, as well as for others similarly situated) statutory damages, other nominal damages, punitive damages and attorneys fees and costs. We believe that these claims are
without merit and intend to vigorously defend against them.

In addition to those matters listed above, we are currently a party to various other legal
proceedings and claims, including, but not limited to, breach of contract claims, class action or individual claims for violations of the RESPA, FLSA, federal and state laws prohibiting employment discrimination, federal and state laws prohibiting
discrimination in lending and federal and state licensing and consumer protection laws.

While management, including internal counsel, currently believes
that the ultimate outcome of all these proceedings and claims will not have a material adverse effect on our financial condition or results of operations, litigation is subject to inherent uncertainties. If an unfavorable ruling were to occur, there
exists the possibility of a material adverse impact on our financial condition and results of operations.

In April 2004, we received notice of an informal
inquiry from the Commission requesting that we provide various documents relating to our business. We have cooperated fully with the Commissions inquiry and provided it with the requested information.



68



---

##### Table of Contents

Item 1A. Risk Factors

You should carefully consider the risks described below before investing in our publicly traded
securities. The risks described below are not the only ones facing us. Our business is also subject to the risks that affect many other companies, such as competition, inflation, technological obsolescence, labor relations, general economic
conditions and geopolitical events. Additional risks not currently known to us or that we currently believe are immaterial also may impair our business operations and our liquidity.

Risks Related to Our Borrowing and Securitization Activities

Our growth is dependent on leverage, which may
create other risks.

Our success is dependent, in part, upon our ability to grow our assets through the use of leverage. Leverage creates an
opportunity for increased net income, but at the same time creates risks. For example, leveraging magnifies changes in our net worth. We will incur leverage only when there is an expectation that it will enhance returns. Moreover, there can
be no assurance that we will be able to meet our debt service obligations and, to the extent that we cannot, our ability to make expected minimum REIT dividend requirements to shareholders will be adversely affected. Furthermore, if we were to
liquidate, our debt holders and lenders will receive a distribution of our available assets before any distributions are made to our common shareholders.

An interruption or reduction in the securitization market or our ability to access this market would harm our financial position.

We
are dependent on the securitization market because we securitize loans directly to finance our loan origination business and many of our whole loan buyers purchase our loans with the intention to securitize them. A disruption in the securitization
market could prevent us from being able to sell loans at a favorable price or at all. Factors that could disrupt the securitization market include an international liquidity crisis such as occurred in the fall of 1998, sudden changes in interest
rates, a terrorist attack, an outbreak of war or other significant event risk, and market specific events such as a default of a comparable type of securitization. Further, poor performance of our previously securitized loans could harm our access
to the securitization market. In addition, a court recently found a lender and securitization underwriter liable for consumer fraud committed by a company to whom they provided financing and underwriting services. In the event other courts or
regulators adopted the same liability theory, lenders and underwriters could be named as defendants in more litigation and as a result they may exit the business or charge more for their services, all of which could have a negative impact on our
ability to securitize the loans we originate and the securitization market in general. A decline in our ability to obtain long-term funding for our mortgage loans in the securitization market in general or on attractive terms or a decline in the
markets demand for our loans could harm our results of operations, financial condition and business prospects.

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

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

Failure to renew or obtain adequate
funding under warehouse repurchase agreements may harm our lending operations.

We are currently dependent upon several warehouse purchase
agreements to provide short term financing of our mortgage loan originations and purchases. These warehouse purchase agreements contain numerous representations, warranties and covenants, including requirements to maintain a certain minimum net
worth, minimum equity ratios and other customary debt covenants. If we were unable to make the necessary representations and warranties at the time we need financing, we would not be able to obtain needed funds. In addition, if we breach a covenant
contained in any warehouse agreement, the lenders under all existing warehouse agreements could demand immediate payment of all outstanding amounts because all of our warehouse agreements contain cross-default provisions. Any failure to renew or
obtain adequate funding under these financing arrangements for any reason, or any demand by warehouse lenders for immediate payment of outstanding balances, could harm our lending operations and have a material adverse effect on our results of
operations, financial condition and business prospects. In addition, an increase in the cost of warehouse financing in excess of any change in the income derived from our mortgage assets could also harm our earnings and reduce the cash available for
distribution to our shareholders. In October 1998, the subprime mortgage loan market faced a liquidity crisis with respect to the availability of short-term borrowings from major lenders and long-term borrowings through securitization. At that time,
we faced significant liquidity constraints which harmed our business and our profitability. There is not assurance that a comparable situation will not occur in the future.



69



---

##### Table of Contents

Financing with warehouse repurchase agreements may lead to margin calls if the market value of our
mortgage assets declines.

We use warehouse repurchase agreements to finance our acquisition of mortgage assets in the short-term. In a warehouse
repurchase agreement, we sell an asset and agree to repurchase the same asset at some point in time in the future. Generally, the repurchase agreements we enter into provide that we must repurchase the asset in 30 days. For financial accounting
purposes, these arrangements are treated as secured financings. We retain the assets on our balance sheet and record an obligation to repurchase the asset. The amount we may borrow under these arrangements is generally 95% to 100% of the asset
market value with respect to mortgage loans and 65% to 80% of the asset market value with respect to mortgage securitiesavailable-for-sale. When, in a lenders opinion, asset market values decrease for any reason, including a rise in
interest rates or general concern about the value or liquidity of the assets, we are required to repay the margin or difference in market value, or post additional collateral. If cash or additional collateral is unavailable to meet margin calls, we
may default on our obligations under the applicable repurchase agreement. In that event, the lender retains the right to liquidate the collateral we provided it to settle the amount due from us. In addition to obtain cash, we may be required to
liquidate assets at a disadvantageous time, which would cause us to incur losses and could change our mix of investments, which in turn could jeopardize our REIT status or our ability to rely on certain exemptions under the Investment Company Act of
1940, as amended (the Investment Company Act).

We may be required to repurchase mortgage loans or indemnify investors if we breach
representations and warranties, which could harm our earnings.

When we sell mortgage loans, we are required to make customary representations and
warranties about such mortgage loans to the purchaser. Our whole loan sale agreements require us to repurchase or substitute mortgage loans in the event we breach a representation or warranty given to the mortgage loan purchaser or make a
misrepresentation during the mortgage loan origination process. In addition, we may be required to repurchase mortgage loans as a result of borrower fraud or in the event of early payment default on a mortgage loan. Likewise, we are required to
repurchase or substitute mortgage loans if we breach a representation or warranty in connection with our securitizations. The remedies available to a purchaser of mortgage loans are generally broader than those available to us against the
originating broker or correspondent. Further, if a purchaser enforces its remedies against us, we may not be able to enforce the remedies we have against the sellers. In addition if the original seller is not in a financial position to be able to
repurchase the loan, we may have to use cash resources to repurchase loans, which could adversely affect our liquidity. The repurchased mortgage loans typically can only be financed at a steep discount to their repurchase price, if at all. They are
also typically sold at a significant discount to the unpaid principal balance. Significant repurchase activity could harm our cash flow, results of operations, financial condition and business prospects.

Our investments in real estate securities and loans are subject to changes in credit spreads which could adversely affect our ability to realize gains on the sale
of such investments.

Mortgage securities are subject to changes in credit spreads. The value of these securities is dependent on the yield demanded
on these securities by the market based on their credit relative to London Inter-Bank Offered Rate (LIBOR). Excessive supply of these securities combined with reduced demand will generally cause the market to require a higher yield on
these securities, resulting in the use of a higher, or wider, spread over the benchmark rate (usually the applicable LIBOR security yield) to value such securities. Under such conditions, the value of our mortgage securities portfolio
would tend to decline. Conversely, if the spread used to value such securities were to decreases, or tighten, the value of our mortgage securities portfolio would tend to increase. Such changes in the market value of our mortgage
securities portfolio may affect our net equity, net income or cash flow directly through their impact on unrealized gains or losses on available for sale securities, and therefore our ability to realize gains on such securities, or indirectly
through their impact on our ability to borrow and access capital.

Our loan portfolio is also subject to changes in credit spreads. Our floating rate loans
are valued based on a market credit spread to LIBOR. The value of these loans is dependent on the yield demanded by the market based on their credit relative to LIBOR. The value of our floating rate loans would tend to decline should the market
require a higher yield on such loans, resulting in the use of a higher spread over the benchmark rate (usually the applicable LIBOR yield). Our fixed rate loans are valued based on a market credit spread over LIBOR and are affected similarly by
changes in LIBOR spreads. If the value of our loans subject to repurchase agreements were to decline, it could affect our ability to refinance such loans upon the maturity of the related repurchase agreements. Any credit or spread related losses
incurred with respect to our loans would affect us in the same way as similar losses on our real estate securities portfolio as described above, except that our loans are not marked to market.



70



---

##### Table of Contents

Significant losses on our mortgage securities could diminish our equity capital base, reduce our earnings, and
otherwise negatively affect our business.

The credit performance of residential loans underlying our mortgage securities will directly affect our
returns from CDO equity securities that we may acquire from our CDO securitizations. Our total potential credit loss from the underlying residential real estate loans is limited to our total investment in residential mortgage securities and CDO
equity securities. Nevertheless, significant realized losses from residential mortgage securities could harm our results from operations and significantly diminish our capital base.

If we incur increased credit losses, our taxable income would be reduced, our GAAP earnings might be reduced (if these increased credit losses are greater than we have anticipated). In addition, and our cash flows,
asset market values, our access to short-term borrowings (typically used to acquire assets for sale to securitization entities), and our ability to securitize assets might be harmed. The amount of capital and cash reserves that we hold to help us
manage credit and other risks may prove to be insufficient to protect us from earnings volatility, dividend cuts, liquidity issues, and solvency issues.

Significant credit losses could also reduce our ability to sponsor new securitizations of residential loans. We generally expect to increase our portfolio of mortgage securities and our credit exposure to the residential real estate loan
pools that underlie these securities.

Competition in the securitization market may negatively affect our net income.

Competition in the business of sponsoring securitizations of the type we focus on is increasing as Wall Street broker-dealers, mortgage REITs, investment management
companies, and other financial institutions expand their activities or enter this field. Increased competition could reduce our securitization margins if we have to pay a higher price for the long-term funding of these assets. To the extent that our
securitization margins erode, our results of operations, financial condition and business prospects will be negatively impacted.

Differences in our
actual experience compared to the assumptions that we use to determine the value of our mortgage securitiesavailable-for-sale could adversely affect our financial position.

Our securitizations of mortgage loans that are structured to be treated as sales for financial reporting purposes result in gain recognition at closing. As of September 30, 2006, we had mortgage securities 
available for sale with a fair value of $428.8 million on our balance sheet. Delinquency, loss, prepayment and discount rate assumptions have a material impact on the amount of gain recognized and on the carrying value of the retained mortgage
securitiesavailable-for-sale. It is extremely difficult to validate the assumptions we use in determining the amount of gain on sale and the value of our mortgage securities  available for sale. If our actual experience differs
materially from the assumptions that we use to determine our gain on sale or the value of our mortgage securitiesavailable-for-sale, our future cash flows, our financial condition and our results of operations could be negatively affected. The
value of residual interests represents the present value of future cash flows expected to be received by us from the excess cash flows created in the securitization transaction. In general, future cash flows are estimated by taking the coupon rate
of the loans underlying the transaction less the interest rate paid to the investors, less contractually specified servicing and trustee fees, and after giving effect to estimated prepayments and credit losses. We estimate future cash flows from
these securities and value them utilizing assumptions based in part on projected discount rates, delinquency, mortgage loan prepayment speeds and credit losses. It is extremely difficult to validate the assumptions we use in valuing our residual
interests. Even if the general accuracy of the valuation model is validated, valuations are highly dependent upon the reasonableness of our assumptions and the predictability of the relationships which drive the results of the model. Such
assumptions are complex as we must make judgments about the effect of matters that are inherently uncertain. If our actual experience differs from our assumptions, we would be required to reduce the value of these securities. Furthermore, if our
actual experience differs materially from these assumptions, our cash flow, financial condition, results of operations and business prospects may be harmed, including an adverse affect on the amount of dividend payments that are made on our common
stock.

Changes in accounting standards might cause us to alter the way we structure or account for securitizations.

Changes could be made to the current accounting standards, which could affect the way we structure or account for securitizations. For example, if changes were made in
the types of transactions eligible for gain on sale treatment, we may have to change the way we account for securitizations, which may harm our results of operations or financial condition.



71



---

##### Table of Contents

Both during the ramp up phase of a potential CDO financing and following the closing of a CDO financing when we
have locked in the liability costs for a CDO, the rate at which we are able to acquire eligible investments and changes in market conditions may adversely affect our anticipated returns.

We acquire real estate securities and finance them on a long term basis, typically through the securitization market. We use short term warehouse lines of credit to
finance the acquisition of real estate securities until a sufficient quantity of securities is accumulated, at which time we may refinance these lines through a securitization, such as a CDO financing, or other long term financing. As a result, we
are subject to the risk that we will not be able to acquire, during the period that our warehouse facility is available, a sufficient amount of eligible securities to maximize the efficiency of a CDO financing. In addition, conditions in the capital
markets may make the issuance of a CDO less attractive to us when we do have a sufficient pool of collateral. If we are unable to securitize these assets, we may be required to seek other forms of potentially less attractive financing or otherwise
to liquidate the assets on unfavorable terms.

Risks Related to Interest Rates and Our Hedging Strategies

Changes in interest rates may harm our results of operations.

Our results of operations are likely to be harmed during any period of unexpected or rapid changes in interest rates. Our primary interest rate exposures relate to our mortgage securities, mortgage loans, floating
rate debt obligations, interest rate swaps, and interest rate caps. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on our interest-earning assets and the
interest expense incurred in connection with our interest-bearing liabilities and hedges. Interest rate changes could affect us in the following ways:



| |  |  | a substantial or sustained increase in interest rates could harm our ability to originate or acquire mortgage loans in expected volumes, which could result in a decrease in our cash
flow and in our ability to support our fixed overhead expense levels;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | interest rate fluctuations may harm our earnings as the spread between the interest rates we pay on our borrowings and the interest rates we receive on our mortgage assets narrows
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



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



| |  |  | mortgage prepayment rates vary depending on such factors as mortgage interest rates and market conditions, and changes in anticipated prepayment rates may harm our earnings; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | when we securitize loans, the value of the residual and subordinated securities we retain and the income we receive from them are based primarily on LIBOR, and an increase in LIBOR
reduces the net income we receive from, and the value of, these securities.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Any of the foregoing results
from changing interest rates may adversely affect our results of operations.

Interest rate fluctuations and shifts in the yield curve may cause
losses.

Changes in the level of interest rates can affect, among other things, our ability to acquire mortgage securities and loans at attractive
prices, the value of our mortgage securities, loans and derivatives and our ability to realize gains from the sale of such assets.

In the event of a
significant rising interest rate environment and/or economic downturn, loan and collateral defaults may increase and result in credit losses that would adversely affect our liquidity and operating results. Interest rates are highly sensitive to many
factors, including governmental monetary and tax policies, domestic and international economic and political conditions, and other factors beyond our control.

Our ability to execute our business strategy, particularly the growth of our investment portfolio, depends to a significant degree on our ability to obtain additional capital. Our financing strategy is dependent on our ability to place the
match funded debt we use to finance our investments at rates that provide a positive net spread. If spreads for such liabilities widen or if demand for such liabilities ceases to exist, then our ability to execute future financings will be severely
restricted.

Interest rate changes may also impact our net book value as our mortgage securities and related hedge derivatives are marked to market each
quarter. Our mortgage loans and debt obligations are not marked to market. Generally, as interest rates increase, the value of our fixed rate securities decreases, which will decrease the book value of our equity.

Furthermore, shifts in the yield curve, which represents the markets expectations of future interest rates, would also affect the yield required on our real estate
securities and therefore their value. This would have similar effects on our mortgage securities portfolio and our financial position and operations to a change in interest rates generally.



72



---

##### Table of Contents

Hedging against interest rate exposure may adversely affect our earnings, which could adversely affect cash
available for distribution to our shareholders.

There are limits on the ability of our hedging strategy to protect us completely against interest
rate risks. When rates change, we expect the gain or loss on derivatives to be offset by a related but inverse change in the value of the hedged items, generally our liabilities. We cannot assure you, however, that our use of derivatives will offset
the risks related to changes in interest rates. We cannot assure you that our hedging strategy and the derivatives that we use will adequately offset the risk of interest rate volatility or that our hedging transactions will not result in losses. We
may enter into interest rate cap or swap agreements or pursue other interest rate hedging strategies. Our hedging activity will vary in scope based on interest rates, the type of mortgage assets held, and other changing market conditions. Interest
rate hedging may fail to protect or could adversely affect us because, among other things:



| |  |  | interest rate hedging can be expensive, particularly during periods of rising and volatile interest rates;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | hedging instruments involve risk because they often are not traded on regulated exchanges, guaranteed by an exchange or its clearing house, or regulated by any U.S. or foreign
governmental authorities; consequently, there are no requirements with respect to record keeping, financial responsibility or segregation of customer funds and positions, and the enforceability of agreements underlying derivative transactions may
depend on compliance with applicable statutory, commodity and other regulatory requirements;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | available interest rate hedging may not correspond directly with the interest rate risk for which protection is sought;
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | the duration of the hedge may not match the duration of the related liability or asset;
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | the credit quality of the party owing money on the hedge may be downgraded to such an extent that it impairs our ability to sell or assign our side of the hedging transaction;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the party owing money in the hedging transaction may default on its obligation to pay, which may result in the loss of unrealized profits; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | we may not be able to dispose of or close out a hedging position without the consent of the hedging counterparty, and we may not be able to enter into an offsetting contract in
order to cover our risks.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Any hedging activity we engage in may adversely affect our earnings, which could adversely affect cash available
for distribution to our shareholders. Unanticipated changes in interest rates may result in poorer overall investment performance than if we had not engaged in any such hedging transactions.

Complying with REIT requirements may limit our ability to hedge effectively.

We attempt to minimize exposure to interest rate fluctuations by hedging. The REIT provisions of the Code limit our ability to hedge mortgage assets and related borrowings by requiring us to limit our income in each
year from any qualified hedges, together with any other income not generated from qualified real estate assets, to no more than 25% of our gross income. The interest rate hedges that we generally enter into will not be counted as a qualified asset
for the purposes of satisfying this requirement. In addition, under the Code, we must limit our aggregate income from non-qualified hedging transactions and from other non-qualifying sources to no more than 5% of our annual gross income. As a
result, we may have to limit our use of advantageous hedging techniques. This could result in greater risks associated with changes in interest rates than we would otherwise want to incur. In addition, if it is ultimately determined that some of our
interest rate hedging transactions are non-qualified under the Code, we may have more than 5% of our annual gross income from non-qualified sources. If we violate the 5% or 25% limitations, we may have to pay a penalty tax equal to the amount of
income in excess of those limitations, multiplied by a fraction intended to reflect our profitability. In addition, if we fail to observe these limitations, we could lose our REIT status unless our failure was due to reasonable cause and not due to
willful neglect.



73



---

##### Table of Contents

Risks Related to Credit Losses and Prepayment Rates

Loans made to nonconforming mortgage borrowers entail relatively higher delinquency and default rates which would result in higher loan losses.

Lenders in the nonconforming mortgage banking industry make loans to borrowers who have impaired or limited credit histories, limited documentation of income and higher
debt-to-income ratios than traditional mortgage lenders allow. Mortgage loans made to nonconforming mortgage loan borrowers generally entail a relatively higher risk of delinquency and foreclosure than mortgage loans made to borrowers with better
credit and, therefore, may result in higher levels of realized losses. Delinquency interrupts the flow of projected interest income from a mortgage loan, and default can ultimately lead to a loss if the net realizable value of the real property
securing the mortgage loan is insufficient to cover the principal and interest due on the loan. Also, our cost of financing and servicing a delinquent or defaulted loan is generally higher than for a performing loan. We bear the risk of delinquency
and default on loans beginning when we originate them. In whole loan sales, our risk of delinquency and default typically only extends to the first payment but can extend up to the third payment. When we securitize any of our loans, we continue to
be exposed to delinquencies and losses, either through our residual interests for securitizations structured as sales or through the loans still recorded on our balance sheet for securitizations structured as financings. We also re-acquire the risks
of delinquency and default for loans that we are obligated to repurchase. Any failure by us to adequately address the delinquency and default risk associated with nonconforming lending could harm our financial condition and results of operations.

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

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

We attempt to manage these risks with risk-based mortgage loan pricing and appropriate underwriting policies and loan collection methods. However, if such
policies and methods are insufficient to control our delinquency and default risks and do not result in appropriate loan pricing, our business, financial condition, liquidity and results of operations could be significantly harmed.

Our efforts to manage credit risk may not be successful in limiting delinquencies and defaults in underlying loans and, as a result, our results of operations may
be affected.

There are many aspects of credit that we cannot control and our quality control and loss mitigation operations may not be successful
in limiting future delinquencies, defaults and losses. Our comprehensive underwriting process may not be effective in mitigating our risk of loss on the underlying loans. Further, the value of the homes collateralizing residential loans may decline
due to a variety of reasons beyond our control, such as weak economic conditions, natural disasters, over-leveraging of the borrower, and reduction in personal incomes. The frequency of defaults and the loss severity on loans upon default may be
greater than we anticipated. Interest-only loans, negative amortization loans, adjustable-rate loans, reduced documentation loans, sub-prime loans, home equity lines of credit and second lien loans may involve higher than expected delinquencies and
defaults. Changes in consumer behavior, bankruptcy laws, and other laws may exacerbate loan losses. Expanded loss mitigation efforts in the event that defaults increase could increase our operating costs. To the extent that unforeseen or
uncontrollable events increase loan delinquencies and defaults, our results of operations may be adversely affected.



74



---

##### Table of Contents

Mortgage insurers may in the future change their pricing or underwriting guidelines or may not pay claims resulting
in increased credit losses.

We use mortgage insurance to mitigate our risk of credit losses. Our decision to obtain mortgage insurance coverage is
dependent, in part, on pricing trends. Mortgage insurance coverage on our new mortgage loan production may not be available at rates that we believe are economically viable for us or at all. We also face the risk that our mortgage insurers might not
have the financial ability to pay all claims presented by us or may deny a claim if the loan is not properly serviced, has been improperly originated, is the subject of fraud, or for other reasons. Any of those events could increase our credit
losses and thus adversely affect our results of operations and financial condition.

We assume credit risk on a variety of residential mortgage
assets.

We own investment-grade and non-investment grade securities issued by residential real estate loan securitization entities. Generally, we
do not control or influence the underwriting, servicing, management, or loss mitigation efforts with respect to the underlying assets in securities issued by securitizations we do not sponsor. Most of the securities we own are backed by sub-prime
loans that have substantially higher risk characteristics than prime-quality loans. These lower-quality loans can be expected to have higher rates of delinquency and loss, and losses to us could occur. Some of the assets we have acquired are
investment-grade and non-investment grade residential loan securities from our own securitizations we have sponsored. Although we may have a limited degree of control or influence over the selection and management of the loans underlying our
securitizations, we believe the possibility of loss on these assets remains approximately the same as it is for securities issued from securitizations of equivalent-quality loans that we did not sponsor. If the pools of residential loans underlying
any of these securitizations were to experience poor credit results, our securities could have their credit ratings down-graded, could suffer losses in market value, or could experience principal losses. If any of these events occurs, it would
likely reduce our long-term returns and near-term cash flows from the securities we have acquired, and may also reduce our ability to sponsor CDO transactions in the future.

Investments in diverse types of assets and businesses could expose us to new, different, or increased risks.

We have invested in and intend to invest in a variety of real estate related assets that are closely related to our current core business. We may make investments in CDO debt and equity securities issued by CDO securitizations other than
ours that own various types of real estate related assets. These CDOs may invest in manufactured housing securities, sub-prime residential securities, and other residential securities backed by lower-quality borrowers. The higher credit and/or
prepayment risks associated with these types of investments may increase our exposure to losses.

Our Option ARM mortgage product exposes us to
greater credit risk

There has been an increase in production of our loan product which is characterized as an option ARM loan. There have been
recent announcements by federal regulators concerning interest-only loan programs, option ARM loan programs and other ARM loans with deeply discounted initial rates and/or negative amortization features. Federal banking regulators have expressed
serious concerns with these programs and an intent to issue guidance shortly concerning offerings of these products. In addition, already one rating agency (Standard & Poors) has required greater credit enhancements for securitization
pools that are backed by option ARMs. The combination of these events could lead to the loan product becoming a less available financing option and hence this could have a material affect on the value of such products.

Our interest-only loans may have a higher risk of default than our fully-amortizing loans.

For the nine months ended September 30, 2006, originations of interest-only loans totaled $1.1 billion, or 14%, of total originations. These interest-only loans require the borrowers to make monthly payments only
of accrued interest for the first 24, 36 or 120 months following origination. After such interest-only period, the borrowers monthly payment is recalculated to cover both interest and principal so that the mortgage loan will amortize fully
prior to its final payment date. The interest-only feature may reduce the likelihood of prepayment during the interest-only period due to the smaller monthly payments relative to a fully-amortizing mortgage loan. If the monthly payment increases,
the related borrower may not be able to pay the increased amount and may default or may refinance the related mortgage loan to avoid the higher payment. Because no principal payments may be made on such mortgage loans for an extended period
following origination, if the borrower defaults, the unpaid principal balance of the related loans would be greater than otherwise would be the case for a fully-amortizing loan, increasing the risk of loss on these loans.

Current loan performance data may not be indicative of future results.

When making capital budgeting and other decisions, we use projections, estimates and assumptions based on our experience with mortgage loans. Actual results and the timing of certain events could differ materially in adverse ways from those
projected, due to factors including changes in general economic conditions, fluctuations in interest rates, fluctuations in mortgage loan prepayment rates and fluctuations in losses due to defaults on mortgage loans. These differences and
fluctuations could rise to levels that may adversely affect our profitability.



75



---

##### Table of Contents

Changes in prepayment rates of mortgage loans could reduce our earnings, dividends, cash flows, access to liquidity
and results of operations.

The value of our assets may be affected by prepayment rates on our residential mortgage loans and other floating rate
assets. Prepayment rates are influenced by changes in current interest rates and a variety of economic, geographic and other factors beyond our control, and consequently, such prepayment rates cannot be predicted with certainty. In periods of
declining mortgage interest rates, prepayments on loans generally increase. If general interest rates decline as well, the proceeds of such prepayments received during such periods are likely to be reinvested by us in assets yielding less than the
yields on the assets that were prepaid. In addition, the market value of floating rate assets may, because of the risk of prepayment, benefit less than fixed rate assets from declining interest rates. Conversely, in periods of rising interest rates,
prepayments on loans generally decrease, in which case we would not have the prepayment proceeds available to invest in assets with higher yields. Under certain interest rate and prepayment scenarios we may fail to recoup fully our cost of
acquisition of certain investments.

Geographic concentration of mortgage loans we originate or purchase increases our exposure to risks in those
areas, especially in California and Florida.

Over-concentration of loans we originate or purchase in any one geographic area increases our exposure
to the economic and natural hazard risks associated with that area. Declines in the residential real estate markets in which we are concentrated may reduce the values of the properties collateralizing our mortgages which in turn may increase the
risk of delinquency, foreclosure, bankruptcy, or losses from those loans. To the extent that a large number of loans are impaired, our financial condition and results of operations may be adversely affected.

To the extent that we have a large number of loans in an area hit by a natural disaster, we may suffer losses.

Standard homeowner insurance policies generally do not provide coverage for natural disasters, such as hurricanes and floods. Furthermore, nonconforming borrowers are not
likely to have special hazard insurance. To the extent that borrowers do not have insurance coverage for natural disasters, they may not be able to repair the property or may stop paying their mortgages if the property is damaged. A natural disaster
that results in a significant number of delinquencies could cause increased foreclosures and decrease our ability to recover losses on properties affected by such disasters, and that in turn could harm our financial condition and results of
operations.

A prolonged economic slowdown or a decline in the real estate market could harm our results of operations.

A substantial portion of our mortgage assets consist of single-family mortgage loans or mortgage securitiesavailable-for-sale evidencing interests in single-family
mortgage loans. Because we make a substantial number of loans to credit-impaired borrowers, the actual rates of delinquencies, foreclosures and losses on these loans could be higher during economic slowdowns. Any sustained period of increased
delinquencies, foreclosures or losses could harm our ability to sell loans, the prices we receive for our loans, the values of our mortgage loans held for sale or our residual interests in securitizations, which could harm our financial condition
and results of operations. In addition, any material decline in real estate values would weaken our collateral loan-to-value ratios and increase the possibility of loss if a borrower defaults. In such event, we will be subject to the risk of loss on
such mortgage asset arising from borrower defaults to the extent not covered by third-party credit enhancement. Any sustained increase in delinquencies, defaults or foreclosures is likely to significantly harm the pricing of our future loan sales
and securitizations and also our ability to finance our loan originations.

Risks Related to the Legal and Regulatory Environment in Which We Operate

Various legal proceedings could adversely affect our financial condition or results of operations.

In the course of our business, we are subject to various legal proceedings and claims. See Item 3  Legal Proceedings. The resolution of these legal
matters or other legal matters could result in a material adverse impact on our results of operations, financial condition and business prospects.

We are subject to the risk that provisions of our loan agreements may be unenforceable.

Our rights and obligations with respect to
our loans are governed by written loan agreements and related documentation. It is possible that a court could determine that one or more provisions of a loan agreement are unenforceable, such as a loan prepayment provision or the provisions
governing our security interest in the underlying collateral. If this were to happen with respect to a material asset or group of assets, we could be required to repurchase these loans and may not be able to sell or liquidate the loans, which could
negatively affect our liquidity.



76



---

##### Table of Contents

We are exposed to the risk of environmental liabilities with respect to properties to which we take title.

In the course of our business, we occasionally foreclose and take title to residential properties and as a result could become subject to
environmental liabilities associated with these properties. We may be held liable for property damage, personal injury, investigation, and cleanup costs incurred in connection with environmental contamination. These costs could be substantial. If we
ever become subject to significant environmental liabilities, our financial condition and results of operations could be adversely affected.

Regulation as an investment company could harm our business; efforts to avoid regulation as an investment company could limit our operations.

The Investment Company Act, if deemed applicable to us, would prevent us from conducting our business as described in this document by, among other things, substantially limiting our ability to use leverage. The Investment Company Act does
not regulate entities that are primarily engaged, directly or indirectly, in a business other than that of investing, reinvesting, owning, holding or trading in securities, or that are primarily engaged in the business of
purchasing or otherwise acquiring mortgages and other liens on and interests in real estate. Under the Commissions current interpretation, in order to qualify for the latter exemption we must maintain at least 55% of our assets
directly in qualifying real estate interests and at least an additional 25% of our assets in other real estate-related assets or additional qualifying real estate interests. If we rely on this exemption from registration as an investment
company under the Investment Company Act, our ability to invest in assets that would otherwise meet our investment strategies will be limited. If we are subject to the Investment Company Act and fail to qualify for an applicable exemption from the
Investment Company Act, we could not operate our business efficiently under the regulatory scheme imposed by the Investment Company Act. Accordingly, we could be required to restructure our activities which could materially adversely affect our
financial condition and results of operations.

Our failure to comply with federal, state or local regulation of, or licensing requirements with
respect to, mortgage lending, loan servicing, broker compensation programs, or other aspects of our business could harm our operations and profitability.

As a mortgage lender, loan servicer and broker, we are subject to an extensive body of both state and federal law. The volume of new or modified laws and regulations has increased in recent years and, in addition, some individual
municipalities have begun to enact laws that restrict loan origination and servicing activities. As a result, it may be more difficult to comprehensively identify and accurately interpret all of these laws and regulations, to properly program our
technology systems and to effectively train our personnel with respect to all of these laws and regulations, thereby potentially increasing our exposure to the risks of noncompliance with these laws and regulations. Our failure to comply with these
laws can lead to civil and criminal liability; loss of licensure; damage to our reputation in the industry; inability to sell or securitize our loans; demands for indemnification or loan repurchases from purchasers of our loans; fines and penalties
and litigation, including class action lawsuits; or administrative enforcement actions. Any of these results could harm our results of operations, financial condition and business prospects.

New legislation could restrict our ability to make mortgage loans, which could harm our earnings.

Several states, cities or other government entities are considering or have passed laws, regulations or ordinances aimed at curbing predatory lending practices. The
federal government is also considering legislative and regulatory proposals in this regard. In general, these proposals involve lowering the existing thresholds for defining a high-cost loan and establish enhanced protections and
remedies for borrowers who receive such loans. Passage of these laws and rules could reduce our loan origination volume. In addition, many whole loan buyers may elect not to purchase any loan labeled as a high cost loan under any local,
state or federal law or regulation. Rating agencies likewise may refuse to rate securities backed by such loans. Accordingly, these laws and rules could severely restrict the secondary market for a significant portion of our loan production. This
would effectively preclude us from continuing to originate loans either in jurisdictions unacceptable to the rating agencies or that exceed the newly defined thresholds which could harm our results of operations and business prospects.



77



---

##### Table of Contents

New regulatory actions affecting the mortgage industry may increase our costs and decrease our mortgage
acquisition.

In addition to changes to legal requirements contained in statutes, regulations, case law, and other sources of law, changes in the
investigation or enforcement policies of federal and state regulatory agencies could impact the activities in which we may engage, how the activities may be carried out, and the profitability of those activities. For example, state and federal
agencies have initiated regulatory enforcement proceedings against mortgage companies for engaging in business practices that were not specifically or clearly proscribed by law, but which in the judgment of the regulatory agencies were unfair or
deceptive to consumers. For example, state attorneys general and other state officials representing various states entered into a Settlement Agreement with a large subprime mortgage company. The subject company agreed to pay a substantial amount in
restitution to consumers and reimbursement to the states. The subject company also agreed to make changes to certain business practices, including the companys underwriting criteria and pricing policies. Many of the practices and policies are
not specifically prohibited by any federal or state laws but were alleged to be deceptive or unfair to consumers. The terms of this Settlement Agreement do not apply directly to us; however, federal and state regulatory agencies and private parties
might nevertheless expect mortgage companies including us, to make our business practices consistent with the provisions of the Agreement. If this happens, it could impact the activities in which we may engage, how we carry out those activities, our
acquisition practices and our profitability. We might also be required to pay fines, make reimbursements, and make other payments to third parties for our business practices. Additionally, if an administrative enforcement proceeding were to result
in us having to discontinue or alter certain business practices, then we might be placed at a competitive disadvantage vis-à-vis competitors who are not required to make comparable changes to their business practices.

Changes in Internal Revenue Service regulations regarding the timing of income recognition and/or deductions could materially adversely affect the amount of our
dividends.

On September 30, 2004, the IRS released Announcement 2004-75, which describes rules that may be included in proposed IRS
regulations regarding the timing of recognizing income and/or deductions attributable to interest-only securities. We believe the effect of these regulations, if adopted, may narrow the spread between book income and taxable income on the
interest-only securities we hold and would thus reduce our taxable income during the initial periods that we hold such securities. A significant portion of our mortgage securitiesavailable-for-sale consists of interest-only securities. If
regulations are adopted by the IRS that reduces our taxable income in a particular year, our dividend may be reduced for that year because the amount of our dividend is entirely dependent upon our taxable income.

If we do not maintain our REIT status, we would be subject to tax as a regular corporation and would otherwise operate as a regular corporation. We conduct a
substantial portion of our business through our taxable REIT subsidiaries, which creates additional compliance requirements.

We must comply with
numerous complex tests to continue to qualify as a REIT for federal income tax purposes, including the requirement that we distribute 90% of taxable income to our shareholders and the requirement that no more than 5% of our annual gross income come
from non-qualifying sources. If we do not comply with these requirements, we could be subject to penalty taxes and our REIT status could be at risk. Furthermore, if we fail to maintain our REIT status or otherwise determine to terminate our REIT
status, we would be taxed at the corporate level and would not be required to pay out our taxable income in the form of dividends. In addition, for any year that we do not generate taxable income , we are not required to declare and maintain
dividends to maintain our REIT status. We conduct a substantial portion of our business through taxable REIT subsidiaries, such as NovaStar Mortgage. Despite our qualification as a REIT, our taxable REIT subsidiaries must pay federal income tax on
their taxable income. Our income from, and investments in, our taxable REIT subsidiaries do not constitute permissible income or investments for some of the REIT qualification tests. We may be subject to a 100% penalty tax, or our taxable REIT
subsidiaries may be denied deductions, to the extent that our dealings with our taxable REIT subsidiaries are deemed not to be arms length in nature.

Our cash balances and cash flows may become limited relative to our cash needs, which may ultimately affect our REIT status or solvency.

We use cash for originating mortgage loans, minimum REIT dividend distribution requirements, and other operating needs. Cash is also required to pay interest on our outstanding indebtedness and may be required to pay down indebtedness in
the event that the market values of the assets collateralizing our debt decline, the terms of short-term debt become less attractive or for other reasons. If our income as calculated for tax purposes significantly exceeds our cash flows from
operations, our minimum REIT dividend distribution requirements could exceed the amount of our available cash. In the event that our liquidity needs exceed our access to liquidity, we may need to sell assets at an inopportune time, thus adversely
affecting our financial condition and results of operations. Furthermore, in an adverse cash flow situation, our REIT status or our solvency could be threatened.



78



---

##### Table of Contents

The tax imposed on REITs engaging in prohibited transactions will limit our ability to engage in
transactions, including certain methods of securitizing loans, which would be treated as sales for federal income tax purposes.

A REITs net
income from prohibited transactions is subject to a 100% tax. In general, prohibited transactions are sales or other dispositions of property, other than foreclosure property but including any mortgage loans held in inventory primarily for sale to
customers in the ordinary course of business. We might be subject to this tax if we were to sell a loan or securitize the loans in a manner that was treated as a sale of such inventory for federal income tax purposes. Therefore, in order to avoid
the prohibited transactions tax, we may choose not to engage in certain sales of loans other than through our taxable REIT subsidiaries and may limit the structures we utilize for our securitization transactions even though such sales or structures
might otherwise be beneficial for us. In addition, this prohibition may limit our ability to restructure our portfolio of mortgage loans from time to time even if we believe it would be in our best interest to do so.

Even if we qualify as a REIT, the income earned by our taxable REIT subsidiaries will be subject to federal income tax and we could be subject to an excise tax on
non-arms-length transactions with our taxable REIT subsidiaries.

Our taxable REIT subsidiaries, including NovaStar Mortgage, expect to earn
income from activities that are prohibited for REITs, and will owe income taxes on the taxable income from these activities. For example, we expect that NovaStar Mortgage will earn income from our loan origination and sales activities, as well as
from other origination and servicing functions, which would generally not be qualifying income for purposes of the gross income tests applicable to REITs or might otherwise be subject to adverse tax liability if the income were generated by a REIT.
Our taxable REIT subsidiaries will be taxable as C corporations and will be subject to federal, state and local income tax at the applicable corporate rates on their taxable income, notwithstanding our qualification as a REIT.

In the event that any transactions between us and any of our taxable REIT subsidiaries are not conducted on an arms-length basis, we could be subject to a 100%
excise tax on certain amounts from such transactions. Any such tax could affect our overall profitability and the amounts of cash available to make distributions.

We may, at some point in the future, borrow funds form one or more of our corporate subsidiaries. The IRS may recharacterize the indebtedness as a dividend distribution to us by our subsidiary. Any such recharacterization may cause us to
fail one or more of the REIT requirements.

We may be harmed by changes in tax laws applicable to REITs or the reduced 15% tax rate on certain
corporate dividends may harm us.

Changes to the laws and regulations affecting us, including changes to securities laws and changes to the Code
applicable to the taxation of REITs, may harm our business. New legislation may be enacted into law or new interpretations, rulings or regulations could be adopted, any of which could harm us and our shareholders, potentially with retroactive
effect.

Generally, dividends paid by REITs are not eligible for the 15% U.S. federal income tax rate on certain corporate dividends, with certain
exceptions. The more favorable treatment of regular corporate dividends could cause domestic non-corporate investors to consider stocks of other corporations that pay dividends as more attractive relative to stocks of REITs.



79



---

##### Table of Contents

We may be unable to comply with the requirements applicable to REITs or compliance with such requirements could
harm our financial condition.

The requirements to qualify as a REIT under the Code are highly technical and complex. We routinely rely on legal
opinions to support our tax positions. A technical or inadvertent failure to comply with the Code as a result of an incorrect interpretation of the Code or otherwise could jeopardize our REIT status. The determination that we qualify as a REIT
requires an analysis of various factual matters and circumstances that may not be totally within our control. For example, to qualify as a REIT, at least 75% of our gross income must come from real estate sources and 95% of our gross income must
come from real estate sources and certain other sources that are itemized in the REIT tax laws, mainly interest and dividends. We are subject to various limitations on our ownership of securities, including a limitation that the value of our
investment in taxable REIT subsidiaries, including NovaStar Mortgage, cannot exceed 20% of our total assets at the end of any calendar quarter. In addition, at the end of each calendar quarter, at least 75% of our assets must be qualifying real
estate assets, government securities and cash and cash items. The need to comply with these asset ownership requirements may cause us to acquire other assets that are qualifying real estate assets for purposes of the REIT requirements (for example,
interests in other mortgage loan portfolios or mortgage-related assets) but are not part of our overall business strategy and might not otherwise be the best investment alternative for us. Moreover, we may be unable to acquire sufficient qualifying
REIT assets, due to our inability to obtain adequate financing or otherwise, in which case we may fail to qualify as a REIT or may incur a penalty tax at the REIT level.

To qualify as a REIT, we must distribute to our shareholders with respect to each year at least 90% of our REIT taxable income (determined without regard to the dividends paid deduction and by excluding any net
capital gain). After-tax earnings generated by our taxable REIT subsidiaries and not distributed to us are not subject to these distribution requirements and may be retained by such subsidiaries to provide for future growth, subject to the
limitations imposed by REIT tax rules. To the extent that we satisfy the 90% distribution requirement, but distribute less than 100% of our taxable income, we will be subject to federal corporate income tax on our undistributed taxable income. In
addition, we will be subject to a 4% nondeductible excise tax if the actual amount that we pay out to our shareholders in a calendar year is less than a minimum amount specified under federal tax laws. We expect in some years that we will be subject
to the 4% excise tax. We could be required to borrow funds on a short-term basis even if conditions are not favorable for borrowing, or to sell loans from our portfolio potentially at disadvantageous prices, to meet the REIT distribution
requirements and to avoid corporate income taxes. These alternatives could harm our financial condition and could reduce amounts available to originate mortgage loans.

If we fail to qualify or remain qualified as a REIT, our distributions will not be deductible by us, and we will be subject to federal income tax on our taxable income. This would substantially reduce our earnings and
our cash available to make distributions. The resulting tax liability, in the event of our failure to qualify as a REIT, might cause us to borrow funds, liquidate some of our investments or take other steps that could negatively affect our operating
results. Moreover, if our REIT status is terminated because of our failure to meet a technical REIT requirement or if we voluntarily revoke our election, we generally would be disqualified from electing treatment as a REIT for the four taxable years
following the year in which REIT status is lost.

We could lose our REIT status if more than 20% of the value of our total assets are represented by
the securities of one or more taxable REIT subsidiaries at the close of any calendar quarter.

To qualify as a REIT, not more than 20% of the value
of our total assets may be represented by the securities of one or more taxable REIT subsidiaries at the close of any calendar quarter, subject to a 30-day cure period following the close of the quarter and, for taxable years beginning
on or after January 1, 2005, subject to certain relief provisions even after the 30-day cure period. Our taxable REIT subsidiaries, including NovaStar Mortgage, conduct a substantial portion of our business activities, including a majority of
our loan origination and servicing activities. If the IRS determines that the value of our investment in our taxable REIT subsidiaries was more than 20% of the value of our total assets at the close of any calendar quarter, we could lose our REIT
status. In certain cases, we may need to borrow from third parties to acquire additional qualifying REIT assets or increase the amount and frequency of dividends from our taxable REIT subsidiaries in order to comply with the 20% of assets test.



80



---

##### Table of Contents

Risks Related to Our Capital Stock

Investors in our common stock may experience losses, volatility and poor liquidity, and we may reduce or delay payment of our dividends in a variety of circumstances.

Our earnings, cash flow, taxable income, GAAP income, book value and dividends can be volatile and difficult to predict. Investors should not rely on past performance,
predictions or management beliefs. Although we seek to pay a regular common stock dividend at a rate that is sustainable, we may reduce our dividend payments in the future for a variety of reasons. For example, to the extent that the historic
difference between our taxable income and GAAP income is reduced or reversed due to changes in the tax laws , our operating results or otherwise, our dividend could be reduced or eliminated. Furthermore, if we failed, or chose not , to satisfy the
complex requirements necessary to maintain our REIT status, our dividend may be reduced or eliminated because we would not be required to pay out our taxable income in the form of dividends. We may not provide public warnings of such dividend
reductions or payment delays prior to their occurrence. Fluctuations in our current and prospective earnings, cash flow and dividends, as well as many other factors such as perceptions, economic conditions, stock market conditions, and the like, can
affect the price of our common stock. Investors may experience volatile returns and material losses. In addition, liquidity in the trading of our common stock may be insufficient to allow investors to sell their stock in a timely manner or at a
reasonable price.

We may not pay dividends to stockholders.

REIT provisions of the Internal Revenue Code generally require that we annually distribute to our stockholders at least 90% of all of our taxable income, exclusive of the application of any tax loss carry forwards
that may be used to offset current period taxable income. These provisions restrict our ability to retain earnings and thereby generate capital from our operating activities. We may decide at a future date to terminate our REIT status, which would
cause us to be taxed at the corporate levels and cease paying regular dividends. In addition, for any year that we do not generate taxable income, we are not required to declare and pay dividends to maintain our REIT status.

Restrictions on ownership of capital stock may inhibit market activity and the resulting opportunity for holders of our capital stock to receive a premium for
their securities.

In order for us to meet the requirements for qualification as a REIT, our charter generally prohibits any person from acquiring
or holding, directly or indirectly, (i) shares of our common stock in excess of 9.8% (in value or number of shares, whichever is more restrictive) of the aggregate outstanding shares of our common stock or (ii) shares of our capital stock
in excess of 9.8% in value of the aggregate outstanding shares of our capital stock. These restrictions may inhibit market activity and the resulting opportunity for the holders of our capital stock to receive a premium for their stock that might
otherwise exist in the absence of such restrictions.

The market price of our common stock and trading volume may be volatile, which could result in
substantial losses for our shareholders.

The market price of our common stock may be highly volatile and subject to wide fluctuations. In addition,
the trading volume in our common stock may fluctuate and cause significant price variations to occur. Some of the factors that could negatively affect our share price or result in fluctuations in the price or trading volume of our common stock
include:



| |  |  | general market and economic conditions;
| | - |  | ---------------------------------------



| |  |  | actual or anticipated changes in our future financial performance;
| | - |  | ------------------------------------------------------------------



| |  |  | actual or anticipated changes in market interest rates;
| | - |  | -------------------------------------------------------



| |  |  | actual or anticipated changes in our access to capital;
| | - |  | -------------------------------------------------------



| |  |  | actual or anticipated changes in the amount of our dividend or any delay in the payment of a dividend;
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | competitive developments, including announcements by us or our competitors of new products or services;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | the operations and stock performance of our competitors;
| | - |  | --------------------------------------------------------



| |  |  | developments in the mortgage lending industry or the financial services sector generally;
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | the impact of new state or federal legislation or adverse court decisions;
| | - |  | --------------------------------------------------------------------------



| |  |  | fluctuations in our quarterly operating results;
| | - |  | ------------------------------------------------



81



---

##### Table of Contents

| |  |  | the activities of investors who engage in short sales of our common stock;
| | - |  | --------------------------------------------------------------------------



| |  |  | actual or anticipated changes in financial estimates by securities analysts;
| | - |  | ----------------------------------------------------------------------------



| |  |  | sales, or the perception that sales could occur, of a substantial number of shares of our common stock by insiders;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | additions or departures of senior management and key personnel; and
| | - |  | -------------------------------------------------------------------



| |  |  | actions by institutional shareholders.
| | - |  | --------------------------------------

Our common stock may become
illiquid if an active public trading market cannot be sustained, which could adversely affect the trading price and your ability to transfer our common stock.

Our common stocks trading volume is relatively low compared to the securities of many other companies listed on the New York Stock Exchange. If an active public trading market cannot be sustained, the trading
price of our common stock could be adversely affected and your ability to transfer your shares of our common stock may be limited.

We may issue
additional shares that may cause dilution and may depress the price of our common stock.

Our charter permits our board of directors, without
shareholder approval, to:



| |  |  | authorize the issuance of additional shares of common stock or preferred stock without shareholder approval, including the issuance of shares of preferred stock that have preference
rights over the common stock with respect to dividends, liquidation, voting and other matters or shares of common stock that have preference rights over our outstanding common stock with respect to voting; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | classify or reclassify any unissued shares of common stock or preferred stock and to set the preferences, rights and other terms of the classified or reclassified shares.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In the future, we will seek to access the capital markets from time to time by making additional offerings of securities, including debt
instruments, preferred stock or common stock. Additional equity offerings by us may dilute your interest in us or reduce the market price of our common stock, or both. Our outstanding shares of preferred stock have, and any additional series of
preferred stock may also have, a preference on distribution payments that could limit our ability to make a distribution to common shareholders. Because our decision to issue securities in any future offering will depend on market conditions and
other factors beyond our control, we cannot predict or estimate the amount, timing or nature of our future offerings. Further, market conditions could require us to accept less favorable terms for the issuance of our securities in the future. Thus,
our common shareholders will bear the risk of our future offerings reducing the market price of our common stock and diluting their interest in us.

Other Risks Related to our Business

Intense competition in our industry may harm our financial condition.

We face intense competition, primarily from consumer finance companies, conventional mortgage bankers, commercial banks, credit unions, thrift institutions, and other
independent wholesale mortgage lenders, including internet-based lending companies and other mortgage REITs. Competitors with lower costs of capital have a competitive advantage over us. In addition, establishing a mortgage lending operation such as
ours requires a relatively small commitment of capital and human resources, which permits new competitors to enter our markets quickly and to effectively compete with us. Furthermore, national banks, thrifts and their operating subsidiaries are
generally exempt from complying with many of the state and local laws that affect our operations, such as the prohibition on prepayment penalties. Thus, they may be able to provide more competitive pricing and terms than we can offer. Any increase
in the competition among lenders to originate nonconforming mortgage loans may result in either reduced income on mortgage loans compared to present levels, or revised underwriting standards permitting higher loan-to-value ratios on properties
securing nonconforming mortgage loans, either of which could adversely affect our results of operations, financial condition or business prospects. In addition, the government-sponsored entities, Fannie Mae and Freddie Mac, may also expand their
participation in the subprime mortgage industry. To the extent they materially expand their purchase of subprime loans, our ability to profitably originate and purchase mortgage loans may be adversely affected because their size and cost-of-funds
advantage allows them to purchase loans with lower rates or fees than we are willing to offer.



82



---

##### Table of Contents

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

A significant majority of our originations of mortgage loans comes from independent brokers. During the nine months ended
September 30, 2006, 86% of our loan originations were originated through our broker network. Our brokers are not contractually obligated to do business with us. Further, our competitors also have relationships with our brokers and actively
compete with us in our efforts to expand our broker networks. Our failure to maintain existing relationships or expand our broker networks could significantly harm our business, financial condition, liquidity and results of operations.

Our reported GAAP financial results differ from the taxable income results that drive our dividend distributions, and our condensed consolidated balance sheet,
income statement, and statement of cash flows as reported for GAAP purposes may be difficult to interpret.

We manage our business based on
long-term opportunities to earn cash flows. Our dividend distributions are driven by the REIT tax laws and our income as calculated for tax purposes pursuant to the Code. Our reported results for GAAP purposes differ materially, however, from both
our cash flows and our taxable income. We transfer mortgage loans or mortgage securitiesavailable-for-sale into securitization trusts to obtain long-term non-recourse funding for these assets. When we surrender control over the transferred
mortgage loans or mortgage securitiesavailable-for-sale, the transaction is accounted for as a sale. When we retain control over the transferred mortgage loans or mortgage securities available-for-sale, the transaction is accounted for as a
secured borrowing. These securitization transactions do not differ materially in their structure or cash flow generation characteristics, yet under GAAP accounting these transactions are recorded differently. In a securitization transaction
accounted for as a sale, we record a gain or loss on the assets transferred in our income statement and we record the retained interests at fair value on our balance sheet. In a securitization transaction accounted for as a secured borrowing, we
consolidate all the assets and liabilities of the trust on our financial statements (and thus do not show the retained interest we own as an asset). As a result of this and other accounting issues, shareholders and analysts must undertake a complex
analysis to understand our economic cash flows, actual financial leverage, and dividend distribution requirements. This complexity may cause trading in our stock to be relatively illiquid or may lead observers to misinterpret our results.

Market values for our mortgage assets and hedges can be volatile. For GAAP purposes, we mark-to-market our non-hedging derivative instruments through our
GAAP condensed consolidated income statement and we mark-to-market our mortgage securitiesavailable-for-sale through our GAAP condensed consolidated balance sheet through other comprehensive income unless the mortgage securities are in an
unrealized loss position which has been deemed as an other-than-temporary impairment. An other-than-temporary impairment is recorded through the income statement in the period incurred. Additionally, we do not mark-to-market our loans held for sale
as they are carried at lower of cost or market, as such, any change in market value would not be recorded through our income statement until the related loans are sold. If we sell an asset that has not been marked-to-market through our income
statement at a reduced market price relative to its basis, our reported earnings will be reduced. A decrease in market value of our mortgage assets may or may not result in deterioration in future cash flows. As a result, changes in our GAAP
condensed consolidated income statement and balance sheet due to market value adjustments should be interpreted with care.

If we attempt to make any
acquisitions, we will incur a variety of costs and may never realize the anticipated benefits.

If appropriate opportunities become available, we
may attempt to acquire businesses that we believe are a strategic fit with our business. If we pursue any such transaction, the process of negotiating the acquisition and integrating an acquired business may result in operating difficulties and
expenditures and may require significant management attention that would otherwise be available for ongoing development of our business, whether or not any such transaction is ever consummated. Moreover, we may never realize the anticipated benefits
of any acquisitions. Future acquisitions could result in potentially dilutive issuances of equity securities, the incurrence of debt, contingent liabilities and/or amortization expenses related to goodwill and other intangible assets, which could
harm our results of operations, financial condition and business prospects.

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

We depend on the continued service of our top executives, including our chief executive officer and president. To
the extent that one or more of our top executives are no longer employed by us, our operations and business prospects may be adversely affected. We also depend on our wholesale account executives and retail loan officers to attract borrowers by,
among other things, developing relationships with financial institutions, other mortgage companies and brokers, real estate agents, borrowers and others. The market for skilled account executives and loan officers is highly competitive and
historically has experienced a high rate of turnover. Competition for qualified account executives and loan officers may lead to increased hiring and retention costs. If we are unable to attract or retain a sufficient number of skilled account
executives at manageable costs, we will be unable to continue to originate quality mortgage loans that we are able to sell for a profit, which would harm our results of operations, financial condition and business prospects.



83



---

##### Table of Contents

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

Our mortgage loan origination business is currently dependent upon our ability to effectively interface with our brokers, borrowers and
other third parties and to efficiently process loan applications and closings. The origination process is becoming more dependent upon technological advancement, such as the ability to process applications over the Internet, accept electronic
signatures and provide process status updates instantly and other customer-expected conveniences that are cost-efficient to our process. Becoming proficient with new technology will require significant financial and personnel resources. If we become
reliant on any particular technology or technological solution, we may be harmed to the extent that such technology or technological solution (i) becomes non-compliant with existing industry standards, (ii) fails to meet or exceed the
capabilities of our competitors equivalent technologies or technological solutions, (iii) becomes increasingly expensive to service, retain and update, or (iv) becomes subject to third-party claims of copyright or patent
infringement. Any failure to acquire technologies or technological solutions when necessary could limit our ability to remain competitive in our industry and could also limit our ability to increase the cost-efficiencies of our operating model,
which would harm our results of operations, financial condition and business prospects.

Our business could be adversely affected if we experienced
an interruption in or breach of our communication or information systems or if we were unable to safeguard the security and privacy of the personal financial information we receive.

We rely heavily upon communications and information systems to conduct our business. Any material interruption or breach in security of our communication or information
systems or the third-party systems on which we rely could cause underwriting or other delays and could result in fewer loan applications being received, slower processing of applications and reduced efficiency in loan servicing. Additionally, in
connection with our loan file due diligence reviews, we have access to the personal financial information of the borrowers which is highly sensitive and confidential, and subject to significant federal and state regulation. If a third party were to
misappropriate this information, we potentially could be subject to both private and public legal actions. Our policies and safeguards may not be sufficient to prevent the misappropriation of confidential information, may become noncompliant with
existing federal or state laws or regulations governing privacy, or with those laws or regulations that may be adopted in the future.

Our inability
to realize cash proceeds from loan sales and securitizations in excess of the loan acquisition cost could harm our financial position.

The net cash
proceeds received from loan sales consist of the premiums we receive on sales of loans in excess of the outstanding principal balance, plus the cash proceeds we receive from securitizations structured as sales, minus the discounts on loans that we
have to sell for less than the outstanding principal balance. If we are unable to originate loans at a cost lower than the cash proceeds realized from loan sales, such inability could harm our results of operations, financial condition and business
prospects.

Market factors may limit our ability to acquire mortgage assets at yields that are favorable relative to borrowing costs.

Despite our experience in the acquisition of mortgage assets and our relationships with various mortgage suppliers, we face the risk that we might
not be able to acquire mortgage assets which earn interest rates greater than our cost of funds or that we might not be able to acquire a sufficient number of such mortgage assets to maintain our profitability.

We face loss exposure due to fraudulent and negligent acts on the part of loan applicants, employees, mortgage brokers and other third parties.

When we originate or purchase mortgage loans, we rely heavily upon information provided to us by third parties, including information relating to the loan application,
property appraisal, title information and employment and income documentation. If any of this information is fraudulently or negligently misrepresented to us and such misrepresentation is not detected by us prior to loan funding, the value of the
loan may be significantly lower than we expected. Whether a misrepresentation is made by the loan applicant, the loan broker, one of our employees, or any other third party, we generally bear the risk of loss associated with it. A loan subject to
misrepresentation typically cannot be sold and subject to repurchase by us if it is sold prior to our detection of the misrepresentation. We may not be able to recover losses incurred as a result of the misrepresentation.



84



---

##### Table of Contents

Our reliance on cash-out refinancings as a significant source of our origination volume increases the risk that our
earnings will be harmed if the demand for this type of refinancing declines.

During the nine months ended September 30, 2006, approximately
66% of our loan production volume consisted of cash-out refinancings. Our reliance on cash-out refinancings as a significant source of our origination volume increases the risk that our earnings will be reduced if interest rates rise and the prices
of homes decline, which would reduce the demand and production volume for this type of refinancing. A substantial and sustained increase in interest rates could significantly reduce the number of borrowers who would qualify or elect to pursue a
cash-out refinancing and result in a decline in that origination source. Similarly, a decrease in home prices would reduce the amount of equity available to be borrowed against in cash-out refinancings and result in a decrease in our loan production
volume from that origination source. Therefore, our reliance on cash-out refinancings as a significant source of our origination volume could harm our results of operations, financial condition and business prospects.

We may enter into certain transactions at the REIT in the future that incur excess inclusion income that will increase the tax liability of our shareholders.

If we incur excess inclusion income at the REIT, it will be allocated among our shareholders. A shareholders share of excess inclusion income
(i) would not be allowed to be offset by any net operating losses otherwise available to the shareholder, (ii) would be subject to tax as unrelated business taxable income in the hands of most types of shareholders that are otherwise
generally exempt from federal income tax, and (iii) would result in the application of U.S. federal income tax withholding at the maximum rate (i.e., 30%), without reduction for any otherwise applicable income tax treaty, to the extent
allocable to most types of foreign shareholders. How such income is to be reported to shareholders is not clear under current law. Tax-exempt investors, foreign investors, and taxpayers with net operating losses should carefully consider the tax
consequences of having excess inclusion income allocated to them and are urged to consult their tax advisors.

Excess inclusion income would be generated
if we issue debt obligations with two or more maturities and the terms of the payments on these obligations bear a relationship to the payments that we received on our mortgage loans or mortgage-backed securities securing those debt obligations. The
structure of this type of CMO securitization generally gives rise to excess inclusion income. It is reasonably likely that we will structure some future CMO securitizations in this manner. Excess inclusion income could also result if we were to hold
a residual interest in a REMIC. The amounts of excess inclusion income in any given year from these transactions could be significant.

Some
provisions of our charter, bylaws and Maryland law may deter takeover attempts, which may limit the opportunity of our shareholders to sell their common stock at favorable prices.

Certain provisions of our charter, bylaws and Maryland law could discourage, delay or prevent transactions that involve an actual or threatened change in control, and may make it more difficult for a third party to
acquire us, even if doing so may be beneficial to our shareholders by providing them with the opportunity to sell their shares possibly at a premium over the then market price. For example, our board of directors is divided into three classes with
three year staggered terms of office. This makes it more difficult for a third party to gain control of our board because a majority of directors cannot be elected at a single meeting. Further, under our charter, generally a director may only be
removed for cause and only by the affirmative vote of the holders of at least a majority of all classes of shares entitled to vote in the election for directors together as a single class. Our bylaws make it difficult for any person other than
management to introduce business at a duly called meeting requiring such other person to follow certain advance notice procedures. Finally, Maryland law provides protection for Maryland corporations against unsolicited takeover situations. These
provisions, as well as others, could discourage potential acquisition proposals, or delay or prevent a change in control and prevent changes in our management, even if such actions would be in the best interests of our shareholders.



85



---

##### Table of Contents

Strategies undertaken to comply with REIT requirements under the Code may create volatility in future reported GAAP
earnings.

Certain of the residual securities that historically have been held at the REIT generate interest income based on cash flows received
from excess interest spread, prepayment penalties and derivatives (i.e., interest rate swap and cap contracts). The cash flows received from the derivatives do not represent qualified income for the REIT income tests requirements of the Code. The
Code limits the amount of income from derivative income together with any income not generated from qualified REIT assets to no more than 25% of our gross income. In addition, under the Code, we must limit our aggregate income from derivatives (that
are non-qualified tax hedges) and from other non-qualifying sources to no more than 5% of our annual gross income. Because of the magnitude of the derivative income projected for 2006 it was highly likely that we would not satisfy the REIT income
tests. In order to resolve this REIT qualification issue, we isolated cash flows received from the residual securities and created a separate security for certain of the bonds that generate derivative income (the CT Bonds) and then
contributed the CT Bonds from the REIT to our taxable REIT subsidiary. This transaction may add volatility to future reported GAAP earnings because both the interest only residual bonds (IO Bonds) and CT Bonds will be evaluated
separately for impairment. Historically, the CT Bonds have acted as an economic hedge for the IO Bonds that are retained at the REIT, thus mitigating the impairment risk to the IO Bonds in a rising interest rate environment. As a result of
transferring the CT Bonds to the TRS, the IO and CT Bonds will be valued separately creating the risk of earnings volatility resulting from other-than-temporary impairment charges. For example, in a rising rate environment, the IO bond will
generally decrease in value while the CT Bond will increase in value. If the decrease in value of the IO Bond is deemed to be other than temporary in nature, we would record an impairment charge through the income statement for such decrease. At the
same time, any increase in value of the CT Bond would be recorded in accumulated other comprehensive income.

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



|                                       |  |                                |  |                            |  |                                                                            |  |                                                                                         |          
|-------------------------------------- |  | ------------------------------ |  | -------------------------- |  | -------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------- | ---------
|Issuer Purchases of Equity
Securities 
|                                       |  | Total Numberof SharesPurchased |  | AveragePrice Paidper Share |  | Total Number ofSharesPurchased asPart of PubliclyAnnouncedPlans orPrograms |  | Approximate DollarValue of Shares ThatMay Yet BePurchased Underthe Plans
orPrograms (A)
|July 1, 2006  July 31, 2006           |  |                               |  |                           |  |                                                                           |  | $                                                                                       | 1,020,082
|August 1, 2006  August 31, 2006       |  |                               |  |                           |  |                                                                           |  |                                                                                         | 1,020,082
|September 1, 2006  September 30, 2006 |  |                               |  |                           |  |                                                                           |  |                                                                                         | 1,020,082

---

|(A) | Current report on Form 8-K was filed on October 2, 2000 announcing that the Board of Directors authorized the Company to repurchase its common shares, in an amount not to
exceed $9 million.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Item 3. Defaults Upon Senior Securities

None

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

None

Item 5. Other Information

None



86



---

##### Table of Contents

Item 6. Exhibits

Exhibit Listing



|            |  |                                                                                          
|----------- |  | -----------------------------------------------------------------------------------------
|Exhibit No. |  | Description of Document                                                                  
|11.1(1)     |  | Statement Regarding Computation of Per Share Earnings                                    
|            | 
|21.1        |  | Subsidiaries of the Registrant                                                           
|            | 
|31.1        |  | Chief Executive Officer Certification - Section 302 of the Sarbanes-Oxley Act of 2002    
|            | 
|31.2        |  | Principal Financial Officer Certification - Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|32.1        |  | Chief Executive Officer Certification - Section 906 of the Sarbanes-Oxley Act of 2002    
|            | 
|32.2        |  | Principal Financial Officer Certification - Section 906 of the Sarbanes-Oxley Act of 2002

---

|(1) | See Note 14 to the condensed consolidated financial statements.
|--- | ---------------------------------------------------------------



87



---

##### Table of Contents

SIGNATURES

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

NOVASTAR FINANCIAL, INC.



|                       |  |                                                                                 
|---------------------- |  | --------------------------------------------------------------------------------
|DATE: November 7, 2006 |  | /s/ SCOTT F. HARTMAN                                                            
|                       |  | Scott F. Hartman, Chairman of the Board of Directors
and Chief Executive Officer
|                       |  | (Principal Executive Officer)                                                   
|                       | 
|DATE: November 7, 2006 |  | /s/ GREGORY S. METZ                                                             
|                       |  | Gregory S. Metz, Chief Financial Officer                                        
|                       |  | (Principal Financial Officer)                                                   



88