10-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

(Mark One)
X	ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 2005
	OR
	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File No.: 001-16577

FLAGSTAR BANCORP, INC.

(Exact name of registrant as specified in its charter)

Michigan	38-3150651
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
5151 Corporate Drive, Troy, Michigan	48098-2639
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (248) 312-2000

None

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

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

Title of each class	Name of each exchange on which registered
Common Stock, par value $0.01 per share	New York Stock Exchange

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

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

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

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

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

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

Large Accelerated Filer       Accelerated Filer    X  Non-accelerated Filer      

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

          The estimated aggregate market value of the voting common stock held by non-affiliates of the registrant, computed by reference to the closing sale price ($18.93 per share) as reported on the New York Stock Exchange on June 30, 2005, was approximately $678.3 million. The registrant does not have any non-voting common equity shares.

          As of March 1, 2006, 63,477,117 shares of the registrant’s Common Stock, $0.01 par value, were issued and outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

          Portions of the registrant’s Proxy Statement relating to its 2006 Annual Meeting of Stockholders have been incorporated into Part III of this Report on Form 10-K.

PART I			2
	ITEM 1.	BUSINESS	2
	ITEM 1A.	RISK FACTORS	10
	ITEM 1B.	UNRESOLVED STAFF COMMENTS	16
	ITEM 2.	PROPERTIES	16
	ITEM 3.	LEGAL PROCEEDINGS	17
	ITEM 4.	SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS	17
PART II			18
	ITEM 5.	MARKET FOR THE REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES	18
	ITEM 6.	SELECTED FINANCIAL DATA	20
	ITEM 7.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	22
	ITEM 7A.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	47
	ITEM 8.	FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA	50
	ITEM 9.	CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE	97
	ITEM 9A.	CONTROLS AND PROCEDURES	97
	ITEM 9B.	OTHER INFORMATION	103
PART III			103
	ITEM 10.	DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT	103
	ITEM 11.	EXECUTIVE COMPENSATION	103
	ITEM 12.	SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS	103
	ITEM 13.	CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS	103
	ITEM 14.	PRINCIPAL ACCOUNTING FEES AND SERVICES	103
PART IV			104
	ITEM 15.	EXHIBITS, FINANCIAL STATEMENT SCHEDULES	104
Flagstar Bancorp, Inc. Code of Business Conduct and Ethics
List of Subsidiaries of the Company
Consent of Virchow, Krause and Company, LLP
Consent of Grant Thornton LLP
Section 302 Certification of Chief Executive Officer
Section 302 Certification of Chief Financial Officer
Section 906 Certification of Chief Executive Officer
Section 906 Certification of Chief Financial Officer

Cautions Regarding Forward-Looking Statements

          This report contains certain forward-looking statements with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company and these statements are subject to risk and uncertainty. Forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, include those using words or phrases such as “believes,” “expects,” “anticipates,” “plans,” “trend,” “objective,” “continue,” “remain,” “pattern” or similar expressions or future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “can,” “may” or similar expressions. There are a number of important factors that could cause our future results to differ materially from historical performance and these forward-looking statements. Factors that might cause such a difference include, but are not limited to, those discussed under the heading “Risk Factors” in Part I, Item 1A of this Form 10-K. The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements.

PART I

ITEM 1.  BUSINESS

General

          Flagstar Bancorp, Inc. (“Flagstar” or the “Company”) is a Michigan-based savings and loan holding company founded in 1993. At December 31, 2005, our total assets were $15.1 billion, making us the largest publicly-held savings bank in the Midwest and the twelfth largest thrift holding company in the United States.

          Our business is primarily conducted through our principal subsidiary, Flagstar Bank, FSB (the “Bank”), a federally-chartered stock savings bank. The Bank is a member of the Federal Home Loan Bank of Indianapolis (“FHLB”) and is subject to regulation, examination and supervision by the Office of Thrift Supervision (“OTS”) and the Federal Deposit Insurance Corporation (“FDIC”). The Bank’s deposits are insured by the FDIC through the Savings Association Insurance Fund (“SAIF”).

          At December 31, 2005, we operated 137 banking centers located in Michigan, Indiana and Georgia (of which 41 are located in retail stores such as Wal-Mart) and 101 home loan centers located in 24 states. Our goal over the next five years is continue to increase our earning asset base and banking center network. To do this, we plan to continue to add banking centers and grow our lending channels in an effort to expand our market share in the markets we serve and to penetrate new markets. Toward this goal, during 2006, we expect to expand our banking center network by up to 16 new banking centers and our asset base by 7.7%. Over the past five years, we have increased the total number of banking centers and our earning asset base an average of 21.1% per year. We believe this growth has contributed to the 23.4% per year increase in our total assets and 24.3% per year increase in deposits over the past five years.

          Our earnings are driven by our retail banking activities, which generate net interest income and by non-interest income from sales of residential mortgage loans to the secondary market, the servicing of loans for others, the sale of rights related to mortgage loans and by providing fee-based services to our customers. Approximately 97.6% of our total loan production during 2005 represented either mortgage loans or home equity lines of credit secured by first or second mortgage on single-family residences.

          During 2005, we expanded our banking center network to Georgia by opening five banking centers in the north Atlanta metropolitan area. During 2006, we expect to open an additional nine branches in Georgia and six branches in Michigan.

          We also completed our first non-agency securitization, which is a securitization of loans to an entity other than Federal National Mortgage Association (“Fannie Mae”) or Federal Home Loan Mortgage Corporation (“Freddie Mac”). For more information, see Note 9 of the Notes to the Consolidated Financial Statements, Item 8. Financial Statements and Supplemental Data, herein.

          At December 31, 2005, we had 2,405 full-time equivalent employees.

Operating Segments

          We operate the business of the Bank through two distinct operating segments— banking and home lending. Our banking operation offers a comprehensive line of consumer and commercial financial products and services to individuals and to small and middle market businesses through a network of banking centers (i.e., our bank branches) in Michigan, Indiana, and Georgia. Our home lending operation originates, acquires, sells and services mortgage loans on one-to-four family residences. Each operating segment supports and complements the operations of the other, with funding for the home lending operation primarily provided by deposits and borrowings obtained through the banking operation. Financial information regarding our two operating segments is set forth in Note 28 to our financial statements included in this report under Item 8. Financial Statements and Supplementary Data. A more detailed discussion of our two operating segments is set forth below.

          Banking Operation. Our banking operation collects deposits and offers a broad base of banking services to consumer and commercial customers. We collect deposits at our 137 banking centers and via the Internet. We also sell certificates of deposit through independent brokerage firms. We also borrow funds by obtaining advances from the FHLB and by entering into repurchase agreements using our mortgage-backed securities that we hold as investments. The banking operation invests these funds in a variety of consumer and commercial loan products. The Company also obtains funds by selling trust preferred securities and invests most of those funds in the Bank.

2

          We have developed a variety of deposit products ranging in maturity from demand-type accounts to certificates with maturities of up to ten years, savings accounts and money market accounts. We primarily rely upon our network of banking centers, their strategic locations, the quality and efficiency of our customer service, and our pricing policies to attract deposits. A significant amount of our deposit liabilities are higher-priced jumbo accounts which we attribute to the highly competitive market currently for deposits and our practice of using attractive deposit rates when we open new banking centers in new markets. These account holders are more sensitive to the interest rate paid on their account than most depositors. There is no guarantee that in a changing rate environment we will be able to retain all of these depositors’ accounts. We call on local municipal agencies as another source for deposit funding. While a valuable source of liquidity, municipal deposits are usually extremely rate sensitive and therefore prone to withdrawal if higher interest rates are offered elsewhere. Because of the interest rate sensitivity of these depositors, there is no guarantee that in a changing rate environment we will be able to retain all funds in these accounts.

          Our national accounts division garners funds through nationwide advertising of deposit rates and the use of investment banking firms. Typically, we do not accept funds from brokers, but instead solicit certificates of deposit through regional investment firms. These deposit accounts are typically for larger amounts and for terms longer than we have been able to garner in our retail market. They are also usually priced below our retail rates because of the absence of any potential for a long-term customer relationship. On the other hand, our retail rates are most often designed to attract new depositors to our banking centers. Without any face-to-face relationship, these certificates are usually more interest rate sensitive and harder to retain.

          While our primary investment vehicle is single-family first mortgage loans originated or acquired by our home lending operation, our banking operation offers a comprehensive line of consumer and commercial financial products and services to individuals and to small to middle market businesses. During the past three years, we have placed increasing emphasis on commercial real estate lending in our Michigan and Indiana market areas and on second mortgage lending as an add-on to our national mortgage lending platform, and we expanded these offerings to Georgia in 2005.

          The following consumer loan products are available through our banking operation:

• second mortgage loans, including home-equity lines of credit;

• automobile loans, including loans for used cars;

• boat loans;

• student loans; and

• personal loans and lines of credit, both secured and unsecured.

          During 2005, we originated a total of $1.2 billion in consumer loans versus $627.3 million originated in 2004. At December 31, 2005, our consumer loan portfolio contained $700.5 million of second mortgage loans, $331.2 million of home equity lines of credit, and $79.8 million of various other consumer loans. Consumer loans, including second mortgage loans, comprise 10.5% of the Bank’s total investment loan portfolio at December 31, 2005.

          During 2005, we completed our first non-agency securitization. In this process, we securitized home equity lines of credit with an unpaid principal balance outstanding of approximately $600 million through a special purpose entity we formed for this purpose and sold the resulting securities into the secondary market for a gain. We expect to continue our development of this non-agency securitization channel to enhance our ability to obtain the best pricing for our mortgage and other loans that we choose to sell into the secondary market.

          We also offer a full line of commercial loan products and banking services especially developed for our commercial customers, which are primarily small and mid-sized companies in Michigan, Indiana and Georgia. Our core commercial customers are companies with $5 million to $100 million in total sales. Among the commercial loan products we offer are the following:

• business lines of credit, including warehouse lines of credit to other mortgage lenders;

• loans secured by real estate; and

• working capital loans.

          Commercial loans are made on a secured or unsecured basis. Assets providing collateral for secured commercial loans require an appraised value sufficient to satisfy our loan-to-value ratio requirements of no

3

higher than 90%. We also generally require that our commercial customers maintain a minimum debt-service coverage ratio of 1.2 to 1. In addition, we consider the creditworthiness and managerial ability of our borrowers, the enforceability and collectibility of any relevant guarantees and the quality of the collateral.

          At December 31, 2005, our commercial real estate loan portfolio totaled $995.4 million, or 9.4% of our investment loan portfolio. At December 31, 2005, our non-real estate commercial loan portfolio was $8.4 million, or 0.1% of our investment loan portfolio. During 2005, we originated $555.5 million commercial loans versus $368.1 million in 2004. At December 31, 2004, our commercial real estate portfolio totaled $751.7 million and our non-real estate commercial loan portfolio totaled $9.1 million.

          In January 2006, federal banking regulators issued a joint interagency proposal on lending guidelines that would apply to commercial loans secured by real estate. Under the proposal, an institution would need to hold additional capital for regulatory purposes if its origination and holding of commercial real estate loans (“CREs”) rise above certain asset levels and contain certain risk characteristics. Our amount of CREs at December 31, 2005 fell well below these asset levels and therefore we do not anticipate that these proposed guidelines would apply to us. However, we expect to continue monitoring this proposal.

          We also offer warehouse lines of credit to other mortgage lenders. These lines allow the lender to fund the closing of a mortgage loan that is often acquired by us. Each extension or drawdown on the line is collateralized by a mortgage loan. These lines of credit are, in most cases, personally guaranteed by a qualified principal officer of the borrower. It is not a requirement that the loan collateralizing the borrowing be sold to us or that the borrower have a correspondent relationship with us. The aggregate amount of warehouse lines of credit granted to other mortgage lenders during 2005 was $1.3 billion of which $146.7 million was outstanding at December 31, 2005. At December 31, 2004, $1.5 billion in warehouse lines of credit had been granted, of which $249.3 million was outstanding.

          In March 2004, we discovered that a series of warehouse loans totaling $22.4 million we made to two related borrowers were fraudulently obtained. Upon discovery of the fraud, we seized cash and real property with an estimated value of $13.4 million. The United States government has also identified approximately $6 million of additional cash and assets, and has been able to recover approximately $2.1 million through civil litigation. The cash, real property and other assets are the subject of competing claims from another mortgage company that was also defrauded and from the United States Government through a forfeiture action. In addition to any loss mitigation efforts, we have filed a claim pursuant to a fidelity bond that we maintain to cover losses from fraud. Management believes that the fidelity bond should cover any loss incurred from this situation that is in excess of what we recover through our loss mitigation efforts. While there can be no assurance that our efforts to recover the remaining balance will be successful or that we will not suffer any further loss from these loans, management believes that any losses that might be sustained would not be material to our operations.

          Our banking operation offers a variety of other value-added, fee-based banking services. Fee-based services include, but are not limited to:

• payment choices, including debit card, pay-by-phone, online money orders, bank checks, and traveler’s checks;

• a membership program featuring free checks, a variety of product discounts, shopping and travel services, and credit card protection service; and

• safety deposit box rentals.

          Home Lending Operation. Our home lending operation originates, acquires, sells and services single-family residential mortgage loans. The origination or acquisition of residential mortgage loans constitutes our most significant lending activity. At December 31, 2005, approximately 71.9% of our earning assets consisted of first mortgage loans on single-family residences.

          During 2005, we were again one of the country’s top 20 largest mortgage loan originators. We utilize three production channels to originate or acquire mortgage loans — Retail, Broker and Correspondent. Each production channel produces similar mortgage loan products and applies the same underwriting standards.

• Retail. In a retail transaction, we originate the loan through our nationwide network of 101 home loan centers as well as from our 137 banking centers located in Michigan, Indiana and Georgia and our national call center located in Troy, Michigan. When we originate loans on a retail basis, we complete all the loan paperwork and other aspects of the lending process and fund the transaction ourselves. During 2005, we closed $4.0 billion utilizing this origination channel, which

4

	equaled 14.2% of total originations versus the $3.9 billion originated in 2004 and $6.1 billion originated in 2003. In general, mortgage loans originated in our own offices must be delivered to us. However, our offices are allowed to broker away a small portion of their originations when we do not provide the loan program needed to complete the transaction. During 2005, less than 2.8% of retail originations resulted in non-Flagstar loan products.
•	Broker. In a broker transaction, an unaffiliated mortgage brokerage company completes all of the loan paperwork, but we supply the funding for the loan at closing (also known as “table funding”) and become the lender of record. At closing, the broker may receive an origination fee from the borrower and we may also pay the broker a fee to acquire the mortgage servicing rights on the loan. We currently have active broker relationships with over 6,000 mortgage brokerage companies located in all 50 states. Brokers remain our largest loan production channel. During 2005, we closed $16.1 billion utilizing this origination channel, which equaled 57.1% of total originations versus $19.7 billion in 2004 and $32.0 billion in 2003.
•	Correspondent. In a correspondent transaction, an unaffiliated mortgage company completes all of the loan paperwork and also supplies the funding for the loan at closing. We acquire the loan after the mortgage company has funded the transaction, usually paying the mortgage company a market price for the loan plus a fee to acquire the servicing rights to the loan. We have correspondent relationships with over 1,000 mortgage companies located in all 50 states. During 2005, we closed $8.1 billion utilizing this origination channel, which equaled 28.7% of total originations versus the $10.4 billion originated in 2004 and $18.3 billion originated in 2003.

          We maintain 11 sales support offices that assist our brokers and correspondents nationwide. We also continue to make increasing use of the Internet as a tool to facilitate the mortgage loan origination process through our broker and correspondent production channels. Our brokers and correspondents are able to register loans, lock the interest rates on loans, and check their in-process inventory, production statistics, and underwriting status through the Internet. During 2005, virtually all mortgage loans closed utilized the Internet in the completion of the mortgage origination or acquisition process. We expect to continue to utilize technology to streamline the mortgage origination process and bring service and convenience to our correspondent partners and customers.

          In December 2005, the federal banking agencies, including the OTS, issued proposed lending guidelines that would effectively require increased capital for holding loans in portfolio that were considered “non-traditional.” Under these guidelines, such loans included interest-only loans and payment option adjustable rate mortgage loans which permit a borrower to make regular payments less than the amount of the scheduled principal amortization, thereby increasing the loan balance (known as negative amortization). At December 31, 2005, approximately 41% of our mortgage loan portfolio was comprised of adjustable rate loans with interest-only payments required during the first ten years. Although the guidelines are only in proposed form, we have reviewed our existing portfolio to determine their potential applicability. Based on this initial review, we do not anticipate that these guidelines will materially affect our current operations. However, our assessment may change as the guidelines are finalized.

          We offer permanent mortgage loans, which are either fixed-rate or adjustable-rate loans with terms ranging from one year to thirty years. Mortgage loans originated or acquired are made either for the purpose of purchasing a one-to-four family residence or the refinancing of an existing mortgage on a one-to-four family residence.

          Mortgage loans acquired or originated by the home lending operation are underwritten on a loan-by-loan basis rather than on a pool basis. In general, mortgage loans produced through any of our production channels are reviewed by one of our in-house loan underwriters or by a contract underwriter employed by a mortgage insurance company. However, certain of our correspondents have delegated underwriting authority. Any loan not underwritten by a Flagstar employed underwriter must be warranted by the underwriter’s employer, whether it is a mortgage insurance company or correspondent mortgage brokerage company.

          We believe that our underwriting process, which relies on the electronic submission of data and images, allows for underwriting at a higher level of accuracy and timeliness than exists with processes that rely on paper submissions. We also provide our underwriters with integrated quality control tools, such as AVMs, BPOs and access to IRS Form 4506s to ensure underwriters have the information that they need to make informed decisions. The process begins with the submission of an electronic application and an initial determination of eligibility. Application and required documents are then faxed or uploaded and all documents are identified by

5

optical character recognition and staff. The underwriter is responsible for checking the data integrity and reviewing credit. The file is then reviewed in accordance with the applicable guidelines established by us for the particular product. Quality control checks are performed as necessary using the tools outlined above, and a decision is made and notice communicated to the prospective borrower.

          All such mortgage loans are secured by a mortgage on a one-to-four family residential property and a large majority of our mortgage loan products conform to the respective underwriting guidelines established by Fannie Mae, the Government National Mortgage Association (“Ginnie Mae”) or Freddie Mac, and together with Fannie Mae and Ginnie Mae, (“the Agencies”). We generally require that any first mortgage loan with a loan-to-value ratio in excess of 80% must carry mortgage insurance. A loan-to-value ratio is the percentage that the original principal amount of a loan bears to the appraised value of the mortgaged property at the time of underwriting. In the case of a purchase money mortgage, we use the lower of the appraised value of the property or the purchase price of the property securing the loan in determining this ratio. We also verify the reasonableness of the appraised value of loans by utilizing an automated valuation model (AVM). We generally require a lower loan-to-value ratio, and thus a higher down payment, for loans on homes that are not occupied as a principal residence by the borrower. In addition, all first mortgage loans originated are subject to requirements for title, fire, and hazard insurance. Real estate taxes are generally collected and held in escrow for disbursement. We are also protected against fire or casualty loss on home mortgage loans by a blanket mortgage impairment insurance policy that insures us when the mortgagor’s insurance is inadequate.

          Our home lending operation also makes loans for the construction of one-to-four family residential housing throughout the United States, with a large concentration in our southern Michigan market area. These construction loans usually convert to permanent financing upon completion of construction. All construction loans are secured by a first lien on the property under construction. Loan proceeds are disbursed in increments as construction progresses and as inspections warrant. Construction/permanent loans may have adjustable or fixed interest rates and are underwritten in accordance with the same terms and requirements as permanent mortgages, except during a construction period of generally up to nine months, in which the borrower is required to make interest-only monthly payments. Monthly payments of principal and interest commence one month from the date the loan is converted to permanent financing. Borrowers must satisfy all credit requirements that would apply to permanent mortgage loan financing prior to receiving construction financing for the subject property. During 2005, we originated a total of $103.9 million in construction loans versus $112.3 million originated in 2004 and $99.8 million originated in 2003. At December 31, 2005, our portfolio of loans held for investment included $65.6 million of loans secured by properties under construction, or 0.6% of total loans held for investment.

          We sell a majority of the mortgage loans we produce into the secondary market on a whole loan basis or by securitizing the loans into mortgage-backed securities. As a part of our overall mortgage banking strategy, we securitize a majority of our mortgage loans through the Agencies. We generally securitize our longer-term, fixed-rate loans for sale while we hold the shorter duration and adjustable rate loans for investment. Securitization is the process by which mortgage loans are aggregated and used to collateralize mortgage-backed securities that are issued or guaranteed by the Agencies. These mortgage-backed securities are generally sold to a secondary market investor. We generally retain the servicing of the securitized loans, but we may also sell these mortgage servicing rights, which we also refer to as MSRs, to other secondary market investors. In general, we do not sell the servicing rights to mortgage loans that we originate for our own portfolio or that we privately securitize.

          When we sell mortgage loans, we make customary representations and warranties to the purchasers about various characteristics of each loan, such as the manner of origination, the nature and extent of underwriting standards applied and the types of documentation being provided. If a defect in the origination process is identified, we may be required to either repurchase the loan or indemnify the purchaser for losses it sustains on the loan. If there are no such defects, we have no liability to the purchaser for losses it may incur on such loan. We maintain a secondary market reserve to account for the expected losses related to loans we may be required to repurchase (or the indemnity payments we may have to make to purchasers). The secondary market reserve takes into account both our estimate of expected losses on loans sold during the current accounting period, as well as adjustments to our previous estimates of expected losses on loans sold during the preceding five years. In each case, these estimates are based on our most recent data regarding loan repurchases, actual credit losses on repurchased loans and recovery history, among other factors. Changes in the secondary market reserve due to current loan sales decrease our gain on loan sales. Adjustments to our previous estimates are recorded as an increase or decrease in our other fees and charges. The amount of our secondary market reserve equaled $17.6 million and $19.0 million at December 31, 2005 and 2004, respectively.

6

          The home lending operation also services mortgage loans for others. Servicing residential mortgage loans for third-parties generates fee income and represents a significant business activity for us. During 2005, 2004 and 2003, we serviced portfolios of mortgage loans that averaged $26.8 billion, $26.4 billion and $26.4 billion, respectively. The servicing generated gross revenue of $103.3 million, $106.2 million and $104.3 million in 2005, 2004, and 2003, respectively. This revenue stream was offset by the amortization of $94.5 million, $76.1 million and $123.0 million in previously capitalized values of MSRs in 2005, 2004, and 2003, respectively. When a loan is prepaid or refinanced, any remaining MSR for that loan is fully amortized. During a period of falling or low interest rates, the rate of amortization of the capitalized value of MSRs typically increases because of prepayments and refinancings of the underlying mortgage loans. During a period of higher or rising interest rates, payoffs and refinancing typically slows reducing the rate of amortization.

          We sell MSRs to the secondary market if we determine that market prices provide us with an opportunity for appropriate profit. Over the past five years, we sold 71.6% of the MSRs for the loans we originated. During 2005, we sold 42.1% of the portfolio we originated. The MSRs are sold in separate transactions from the sale of the underlying loans. At the time of the sale, we record a gain or loss on such sale based on the selling price of the MSRs less the carrying value and transaction costs. MSRs do not trade in an active open market with readily observable market prices. The market price of MSRs changes with demand and the general level of interest rates.

Other Business Activities

          We conduct business through a number of wholly-owned subsidiaries in addition to the Bank.

          Douglas Insurance Agency, Inc. (“Douglas”) acts as an agent for life insurance and health and casualty insurance companies. Douglas’ primary purpose is to act as the agent that provides group life and health insurance to Flagstar Bancorp, Inc. employees. Douglas also acts as a broker with regard to certain insurance product offerings to employees and customers. Douglas’ activities are not material to our business.

          Flagstar Credit Corporation. Flagstar Credit Corporation (“Credit”), a wholly owned subsidiary of the Company, participates in private mortgage insurance operations with unaffiliated private mortgage insurers. Credit collects up to 25% of the mortgage insurance premiums paid by the borrowers in exchange for providing certain performance guarantees on certain pools of loans underwritten and originated by our home lending operation. As such, Credit provides second tier loss protection when foreclosure losses on the pool of loans exceeds 5% of the original principal balances. The loans are insured for any loss greater than 10% by third party insurance carriers.

          Other Flagstar Subsidiaries. In addition to the Bank, Douglas and Credit, we have a number of wholly-owned subsidiaries that are inactive. We also own seven statutory trusts that are not consolidated with our operations. For additional information, see Notes 2 and 17 of the Notes to the Consolidated Financial Statements, in Item 8. Financial Statements and Supplemental Data, herein.

          Flagstar Bank. The Bank, our primary subsidiary, is a federally chartered, stock savings bank headquartered in Troy, Michigan. The Bank is the sole shareholder of Flagstar Intermediate Holding Company (“IHC”). IHC is the holding company for Flagstar LLC.

          Flagstar LLC. Flagstar LLC (“LLC”) is a Michigan based limited liability corporation whose membership interest is owned by Flagstar Intermediate Holding Company and the Bank. LLC holds a portfolio of mortgage loans for state tax purposes.

          Flagstar ABS LLC. Flagstar ABS LLC (“ABS”) is a bankruptcy remote special purpose entity that has been created to hold trust certificates in connection with our private securitization offerings.

          Other Bank Subsidiaries. The Bank, in addition to IHC, also wholly owns several subsidiaries, all of which are inactive.

Regulation and Supervision

          Both the Company and the Bank are subject to regulation by the OTS. Also, the Bank is a member of the FHLB and our deposits are insured by the FDIC through the SAIF. Accordingly, we are subject to an extensive regulatory framework which imposes restrictions on our activities, minimum capital requirements, lending and deposit restrictions and numerous other requirements primarily intended for the protection of depositors, federal deposit insurance funds and the banking system as a whole, rather than for the protection of shareholders and creditors. Many of these laws and regulations have undergone significant change in recent

7

years and are likely to change in the future. Future legislative or regulatory change, or changes in enforcement practices or court rulings, may have a significant and potentially adverse impact on our operations and financial condition. Our nonbank financial subsidiaries are also subject to various federal and state laws and regulations.

          Federal Home Loan Bank System. The primary purpose of the Federal Home Loan Banks (the “FHLBs”) is to provide funding to their members, in the form of repayable advances, for making housing loans as well as for affordable housing and community development lending. The FHLBs are generally able to make advances to their member institutions at interest rates that are lower than the members could otherwise obtain. The FHLB System consists of 12 regional FHLBs; each is federally chartered but privately owned by its member institutions. The Federal Housing Finance Board (“Finance Board”), a government agency, is generally responsible for regulating the FHLB System. The Bank is currently a member of the FHLB located in Indianapolis.

          Holding Company Status and Acquisitions. We are a savings and loan holding company, as defined by federal law. We may not acquire control of another savings association unless the OTS approves such transaction and we may not be acquired by a company other than a bank holding company unless the OTS approves such transaction, or by an individual unless the OTS does not object after receiving notice. We may not be acquired by a bank holding company unless the Board of Governors of the Federal Reserve System (the “Federal Reserve”) approves such transaction. In any case, the public must have an opportunity to comment on any such proposed acquisition, and the OTS or Federal Reserve must complete an application review. Without prior approval from the OTS, we may not acquire more than 5% of the voting stock of any savings institution. In addition, the federal Gramm-Leach-Bliley Act generally restricts any non-financial entity from acquiring us unless such non-financial entity was, or had submitted an application to become, a savings and loan holding company on or before May 4, 1999. Also, because we were a savings and loan holding company prior to that date, we may engage in nonfinancial activities and acquire nonfinancial subsidiaries.

          Capital Adequacy. The Bank must maintain a minimum amount of capital to satisfy various regulatory capital requirements under OTS regulations and federal law. There is no such requirement that applies to the Company. Federal law and regulations establish five levels of capital compliance: well-capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized. As of December 31, 2005, the Bank met all capital requirements to which it was subject and satisfied the requirements to be treated as “well-capitalized” under OTS regulations. An institution is treated as well-capitalized if its ratio of total risk-based capital to risk-weighted assets is 10.00% or more, its ratio of Tier 1 capital to risk-weighted assets is 6.00% or more, its leverage ratio is 5.00% or more, and it is not subject to any federal supervisory order or directive to meet a specific capital level. In contrast, an institution is only considered to be “adequately capitalized” if its capital structure satisfies lesser required levels, such as a total risk-based capital ratio of not less than 8.00%, a Tier 1 risk-based capital ratio of not less than 4.00%, and (unless it is in the most highly-rated category) a leverage ratio of not less than 4.00%. Any institution that is neither well-capitalized nor adequately capitalized will be considered undercapitalized. Any institution with a tangible equity ratio of 2.00% or less will be considered critically undercapitalized.

          The various U.S. banking agencies and the Basel Committee on Banking Supervision are developing a new set of regulatory risk-based capital requirements that would apply to the 20 largest banks in the United States, initially and to us soon afterwards. The Basel Committee on Banking Supervision is a committee established by the central bank governors of certain industrialized nations, including the United States. The new requirements are commonly referred to as Basel II or The New Basel Capital Accord. We are assessing the potential impact that the New Basel Capital Accord may have on our business practices as well as the broader competitive effects within the industry.

          In October 2005, the various U.S. banking agencies issued an advance rulemaking notice that contemplated possible modifications to the risk-based capital framework applicable to those domestic banking organizations that would not be affected by Basel II. These possible modifications, known colloquially as Basel 1A, are intended to avoid future competitive inequalities between Basel I and Basel II organizations and include: (i) increasing the number of risk-weight categories; (ii) expanding the use of external ratings for credit risk; (iii) expanding the range of collateral and guarantors to qualify for a lower risk weight; and (iv) basing residential mortgage risk ratings on loan-to-value ratios. The banking regulators indicated an intention to publish proposed rules for implementation of Basel I and Basel II in similar time frames, which we currently expect may occur during 2006.

          Payment of Dividends. The Company is a legal entity separate and distinct from the Bank and our nonbanking subsidiaries. The Company’s principal sources of funds are cash dividends paid by the Bank and

8

these other subsidiaries, including Flagstar Credit Corporation, investment income and borrowings. Federal laws limit the amount of dividends or other capital distributions that the Bank can pay us. The Bank has a policy to remain “well-capitalized” under OTS capital adequacy regulations (discussed immediately above). Accordingly, the Bank will not pay dividends to the Company if it would result in the Bank not being well-capitalized. In addition, the Bank must file a notice with the OTS at least 30 days before it can pay a dividend to the Company.

          Deposit Insurance. The FDIC insures the deposits of the Bank and such insurance is backed by the full faith and credit of the United States government. The FDIC administers two separate deposit insurance funds, the Bank Insurance Fund (the “BIF”) and the Savings Association Insurance Fund (the “SAIF”). The SAIF is the deposit insurance fund for most savings associations, including the Bank. The FDIC has established a risk-based system for setting deposit insurance assessments. Under the risk-based assessment system, an institution’s insurance assessments vary according to the level of capital the institution holds and the degree to which it is the subject of supervisory concern. During 2005, the assessment rate for SAIF deposits ranged from zero to 0.27% of assessable deposits. In February 2006, President Bush signed into law the Federal Deposit Insurance Reform Conforming Amendments Act of 2005, which among other things, will merge the BIF and the SAIF. It is not yet clear what impact, if any, the law will have on our cost of deposit insurance.

          If the Bank were to fail, claims for administrative expenses of the receiver and for deposits in all of our branches (including claims of the FDIC as subrogee) would have priority over the claims of general unsecured creditors and shareholders.

          Affiliate Transaction Restrictions. The Bank is subject to the affiliate and insider transaction rules applicable to member banks of the Federal Reserve System as well as additional limitations imposed by the OTS. These provisions prohibit or limit a banking institution from extending credit to, or entering into certain transactions with, affiliates, principal stockholders, directors and executive officers of the banking institution and its affiliates.

          Federal Reserve, Consumer and Other Regulation. Numerous regulations promulgated by the Federal Reserve Board affect the business operations of the Bank. These include regulations relating to equal credit opportunity, electronic fund transfers, collection of checks, truth in lending, truth in savings and availability of funds.

          Under Federal Reserve Board regulations, the Bank is required to maintain a reserve against its transaction accounts (primarily interest-bearing and non-interest-bearing checking accounts). Because reserves must generally be maintained in cash or in non-interest-bearing accounts, the effect of the reserve requirements is to increase the Bank’s cost of funds.

          The federal Gramm-Leach-Bliley Act includes provisions that protect consumers from the unauthorized transfer and use of their nonpublic personal information by financial institutions. In addition, states are permitted under the Gramm-Leach-Bliley Act to have their own privacy laws, which may offer greater protection to consumers than the Gramm-Leach-Bliley Act. Numerous states in which we do business have enacted such laws.

          The USA PATRIOT Act, which was enacted following the events of September 11, 2001, included numerous provisions designed to detect and prevent international money laundering and to block terrorist access to the U.S. financial system. We have established policies and procedures intended to fully comply with the USA PATRIOT Act’s provisions, as well as other aspects of anti-money laundering legislation and the Bank Secrecy Act.

          Community Reinvestment Act. The Community Reinvestment Act (“CRA”) requires the Bank to ascertain and help meet the credit needs of the communities it serves, including low- to moderate-income neighborhoods, while maintaining safe and sound banking practices. The primary federal regulatory agency assigns one of four possible ratings to an institution’s CRA performance and is required to make public an institution’s rating and written evaluation. The four possible ratings of meeting community credit needs are outstanding, satisfactory, needs to improve and substantial noncompliance. In 2005, the Bank received an “outstanding” CRA rating from the OTS.

          Regulatory Enforcement. The OTS and the FDIC may take regulatory enforcement actions against any of their regulated institutions that do not operate in accordance with applicable regulations, policies and directives. Proceedings may be instituted against any banking institution, or any “institution-affiliated party,” such as a director, officer, employee, agent or controlling person, who engages in unsafe and unsound practices, including violations of applicable laws and regulations. Each of the OTS and the FDIC has authority under

9

various circumstances to appoint a receiver or conservator for an insured institution that it regulates, to issue cease and desist orders, to obtain injunctions restraining or prohibiting unsafe or unsound practices, to revalue assets and to require the establishment of reserves. The FDIC has additional authority to terminate insurance of accounts, after notice and hearing, upon a finding that the insured institution is or has engaged in any unsafe or unsound practice that has not been corrected, is operating in an unsafe or unsound condition or has violated any applicable law, regulation, rule, or order of, or condition imposed by, the FDIC.

Environmental Regulation

          Our business and properties are subject to federal and state laws and regulations governing environmental matters, including the regulation of hazardous substances and wastes. For example, under the federal Comprehensive Environmental Response, Compensation, and Liability Act and similar state laws, owners and operators of contaminated properties may be liable for the costs of cleaning up hazardous substances without regard to whether such persons actually caused the contamination. Such laws may affect us both as an owner or former owner of properties used in or held for our business, and as a secured lender on property that is found to contain hazardous substances or wastes. If we foreclose on a defaulted mortgage loan to recover our investment in such mortgage loan, we may be subject to environmental liabilities in connection with the underlying real property. We may also have to pay for the entire cost of any removal and clean-up without the contribution of any other third parties. These liabilities and costs could exceed the fair value of the real property and may make the property impossible to sell. Our general policy is to obtain an environmental assessment prior to foreclosing on commercial property. We may elect not to foreclose on properties that contain such hazardous substances or wastes, thereby limiting, and in some instances precluding, the liquidation of such properties.

Competition

          We face substantial competition in attracting deposits, especially in our Michigan and Indiana market areas, and in making loans. Our most direct competition for deposits has historically come from other savings institutions, commercial banks and credit unions in our local market areas. Money market funds and full-service securities brokerage firms also compete with us for deposits. We compete for deposits by offering high quality and convenient banking services at a large number of convenient locations, including longer banking hours and “sit-down” banking in which a customer is served at a desk rather than in a teller line. We also compete by offering competitive interest rates on our deposit products.

          From a lending perspective, there are a large number of institutions offering mortgage loans, consumer loans and commercial loans, including many mortgage lenders that operate on a national scale, as well as local savings institutions, commercial banks, and other lenders. We compete by offering competitive interest rates, fees and other loan terms and by offering efficient and rapid service.

Additional information

          Our executive offices are located at 5151 Corporate Drive, Troy, Michigan 48098, and our telephone number is (248) 312-2000. Our stock is traded on the New York Stock Exchange under the symbol “FBC”.

          We make our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Exchange Act available free of charge on our website at www.flagstar.com as soon as reasonably practicable after we electronically file such material with the Securities and Exchange Commission.

ITEM 1A. RISK FACTORS

          Our financial condition and results of operations may be adversely affected by various factors, many of which are beyond our control. These risk factors include the following:

General business, economic and political conditions may significantly affect our earnings.

          Our business and earnings are sensitive to general business and economic conditions in the United States. These conditions include short-term and long-term interest rates, inflation, fluctuations in both debt and equity capital markets, and the strength of the U.S. economy, as well as the local economies in which we conduct business. If any of these conditions worsen, our business and earnings could be adversely affected. For example, business and economic conditions that negatively impact household incomes could decrease the

10

demand for our home loans and increase the number of customers who become delinquent or default on their loans; or, a rising interest rate environment could decrease the demand for loans.

          In addition, our business and earnings are significantly affected by the fiscal and monetary policies of the federal government and its agencies. We are particularly affected by the policies of the Federal Reserve, which regulates the supply of money and credit in the United States. The Federal Reserve’s policies influence the size of the mortgage origination market, which significantly impacts the earnings of our mortgage lending operation and the value of our investment in MSRs and other retained interests. The Federal Reserve’s policies also influence the yield on our interest-earning assets and the cost of our interest-bearing liabilities. Changes in those policies are beyond our control and difficult to predict and could have a material adverse effect on our business, results of operations and financial condition.

          Political conditions can also impact our earnings. Acts or threats of war or terrorism, as well as actions taken by the U.S. or other governments in response to such acts or threats, could adversely impact business and economic conditions in the United States.

If we cannot effectively manage the volatility of interest rates, our earnings could be adversely affected.

          Our main objective in managing interest rate risk is to moderate the impact of changes in interest rates on our earnings over an extended period of time. As such, our interest rate risk management strategies may result in significant earnings volatility in the short term.

          Our profitability depends in substantial part on our “net interest spread,” which is the difference between the rates we receive on loans and investments and the rates we pay for deposits and other sources of funds. Our profitability also depends in substantial part on the volume of loan originations in our mortgage banking operations. Our net interest spread and our volume of mortgage originations will depend on many factors that are partly or entirely outside our control, including competition, federal economic, monetary and fiscal policies, and economic conditions generally. Historically, net interest spreads and the mortgage origination volumes for the Bank and for other financial institutions have widened and narrowed in response to these and other factors. Our goal has been to structure our asset and liability management strategies to mitigate the impact of changes in market interest rate on our net interest spread and gains related to mortgage origination volume. However, we can not give any assurance that a sudden or significant change in prevailing interest rates will not have a material adverse effect on our operating results.

          Our profitability levels on loan sales may be adversely affected in a rapidly rising interest rate environment. We manage the strategic interest rate risk in our home lending operation primarily through the natural counterbalance of our loan production and servicing operations. Increasing interest rates may decrease our mortgage loan originations and sales. Generally, the volume of mortgage loan originations is inversely related to the level of long-term interest rates. During periods of low interest rates, a significant number of our customers may elect to refinance their mortgages (i.e., pay off their existing higher rate mortgage loans with new mortgage loans obtained at lower interest rates). Our profitability levels and those of others in the mortgage banking industry have generally been strongest during periods of low and/or declining interest rates, as we have historically been able to sell the increased volume of loans into the secondary market at a gain. If interest rates rise after we fix a price for a loan or commitment but before we close or sell such loan, the value of the loan will decrease and the amount we receive from selling the loan may be less than its cost to originate.

          Conversely, the market value of, and earnings from, our mortgage loan servicing portfolio may be adversely affected by declines in interest rates. When mortgage rates rise, we would generally expect reduced payoffs in our servicing portfolio, which increases the fair value of our MSR. When mortgage interest rates decline, mortgage loan prepayments usually increase as customers refinance their loans. When this happens, the income stream from our current mortgage loan servicing portfolio may decline. In that case, we may be required to amortize the portfolio over a shorter period of time or reduce the carrying value of our mortgage loan servicing portfolio.

          Changes in interest rates may cause a mismatch in our mortgage origination flow of loans, or “pipeline” and adversely affect our profitability. In our mortgage banking operation, we are exposed to interest rate risk from the time we commit to an interest rate on a mortgage loan application through the time we sell or commit to sell the mortgage loan. On a daily basis, we analyze various economic and market factors to estimate the percentage of mortgage loans we expect to sell for delivery at a future date. The actual amount of loans we sell will be a percentage computed as (1) the number of mortgage loans on which we have issued binding commitments (and thereby locked in the interest rate) but have not yet closed (“pipeline loans”), divided by

11

(2) actual closings. If interest rates change in an unanticipated fashion, the actual percentage of pipeline loans that close may differ from the projected percentage. The resulting mismatch of commitments to fund mortgage loans and commitments to sell mortgage loans may have an adverse effect on the results of operations in any such period. We may not have made commitments to sell these additional pipeline loans and therefore may incur significant losses upon their sale if the market rate of interest is higher than the mortgage interest rate we committed to on such additional pipeline loans. Our profitability may be adversely affected to the extent our economic hedging strategy is not successful.

          Prepayment Risk. We could be adversely affected by our policy not to impose prepayment penalties on certain loans we originate for sale or for our own portfolio. As a result, these borrowers could be more inclined to prepay their loans in a rapidly changing interest rate environment than those borrowers that face a prepayment penalty cost. Such prepayment of loans we held in our portfolio could increase our interest rate risk above our desired levels, and it could significantly reduce the value of our MSRs and the amount of our loan servicing income.

          Repricing Risk. Repricing risks arise from the timing difference in the maturity and/or repricing of assets, liabilities and off-balance sheet positions. While such repricing mismatches are fundamental to our business, they can expose us to fluctuations in income and economic value as interest rates vary. For example, if a long-term, fixed-rate loan is funded with a short-term deposit, future net interest income would be susceptible to a decline as interest rates increase. This decline would occur because the interest income from the loan would remain unchanged, while the interest paid on the deposit would increase each time the deposit matures. The internal risk management process, however, does not eliminate repricing risk.

          Yield Curve Risk. The value of certain loans, securities and hedges we hold is based on a number of factors, including the shape or slope of the appropriate yield curve, as the market values financial assets and hedge instruments based on expectations for interest rates in the future. Yield curves typically reflect the market’s expectations for future interest rates. In valuing our assets and related hedge instruments, in formulating our hedging strategies and in evaluating the interest rate sensitivity for risk management purposes, our models use market yield curves, which are constantly changing. If the shape or slope of the market yield curves change unexpectedly, the market values of our assets and related hedges may be negatively impacted and/or changes in the value of the hedges may not be effectively correlated with the changes in the value of the hedged assets or liabilities.

Our home lending profitability will be significantly reduced if we are not able to resell mortgages.

          Currently, we sell a substantial portion of the mortgage loans we originate. The profitability of our mortgage banking operations depends in large part upon our ability to originate or purchase a high volume of loans and to quickly sell them in the secondary market. Thus, we are dependent upon (1) the existence of an active secondary market and (2) our ability to sell loans into that market.

          Our ability to sell mortgage loans readily is dependent upon the availability of an active secondary market for single-family mortgage loans, which in turn depends in part upon the continuation of programs currently offered by Fannie Mae, Freddie Mac, Ginnie Mae and other institutional and non-institutional investors. These entities account for a substantial portion of the secondary market in residential mortgage loans. Some of the largest participants in the secondary market, including Fannie Mae, Freddie Mac and Ginnie Mae, are government-sponsored enterprises whose activities are governed by federal law. Any future changes in laws that significantly affect the activity of such government-sponsored enterprises could, in turn, adversely affect our operations.

          In addition, our ability to sell mortgage loans readily is dependent upon our ability to remain eligible for the programs offered by Fannie Mae, Freddie Mac, Ginnie Mae and other institutional and non-institutional investors. We expect to remain eligible to participate in such programs but any significant impairment of our eligibility could materially and adversely affect our operations. Further, the criteria for loans to be accepted under such programs may be changed from time to time by the sponsoring entity. The profitability of participating in specific programs may vary depending on a number of factors, including our administrative costs of originating and purchasing qualifying loans.

12

The potential for negative amortization in our option adjustable rate mortgage product could have an adverse effect on our credit.

          Our option adjustable-rate mortgage loan (“Option ARM”) is a unique adjustable-rate mortgage that can provide the borrower with up to four payment options each month and an introductory rate of interest (“start rate”) that is usually much lower than the loan’s fully-indexed interest rate and will last from one month to three months, depending on the type of Option ARM selected by the borrower. Under one of the payment options, the minimum monthly payment may not be sufficient to pay all the interest that accrued during the previous month. When this occurs and the borrower selects the minimum payment option, the unpaid interest is added to the principal balance. This is called negative amortization.

          We continually monitor the credit risk inherent in the Option ARM and assess the adequacy of our loan loss allowance for our portfolio of Option ARMs in light of prevailing circumstances and the historical and current levels of negative amortization in our Option ARM portfolio. If credit risks associated with the Option ARM were to increase in severity, our earnings could be adversely affected.

We have substantial credit risk in connection with qualifying special purpose entities and loan sales.

          Loan sales and securitization transactions comprise a significant source of our overall funding. Our sales channels include whole loan sales, sales to government-sponsored enterprises and sales through private-label securitizations. Private-label securitizations involve transfers of loans to off-balance sheet qualifying special purpose entities. In our only transaction of this type to date, which occurred in December 2005, we retained residual issued by the qualifying special purpose entity. Residuals that are created in a mortgage loan securitization represent the first loss position and are not typically rated by a nationally recognized rating agency. We are, therefore, at risk for the initial losses that might occur with the securitization.

          In addition, we retain limited credit exposure from the sale of mortgage loans. We make standard representations and warranties to the transferee in connection with all such dispositions. These representations and warranties do not insure against credit risk associated with the transferred loans, but if individual mortgage loans are found not to have fully complied with the associated representations and warranties, we may be required to repurchase the loans from the transferee. We have established a secondary market reserve for losses that arise in connection with representations and warranties for loans sold.

          See Note 9 in the accompanying notes to the consolidated financial statements for further disclosure of credit exposure associated with securitizations.

Rising unemployment or a decrease in housing prices could adversely affect our credit performance.

          The performance of our loan portfolio reflects our underwriting policies and a generally favorable economic environment for real estate lending. We continually monitor changes in the economy, particularly unemployment rates and housing prices. If unemployment were to rise and either a slowdown in housing price appreciation or outright declines in housing prices were to occur, borrowers may be unable to repay their loans. As a result, we could experience higher credit losses in our loan portfolio, which could adversely affect our earnings.

Our ability to borrow funds and raise capital could be limited, which could adversely affect our earnings.

          Our ability to make mortgage loans depends largely on our ability to secure financing on acceptable terms. Our primary sources of funds to meet our financing needs include loan sales and securitizations, consumer deposits, borrowings from the FHLB, borrowings from investment and commercial banks through repurchase agreements and capital. Our ability to maintain borrowing facilities is subject to renewal of these facilities. If we are unable to renew any of these financing arrangements or arrange for new financing on terms acceptable to us, or if we default on any of the restrictions imposed upon us by our borrowing facilities, then we may have to reduce the number of loans we are able to originate for sale in the secondary market or for our statement of financial condition. A sudden and significant reduction in loan originations could adversely impact our earnings. Additionally, we are required to maintain adequate capital to be regarded as “well capitalized” by the OTS. See Note 22 in the accompanying notes to the consolidated financial statements. There is no guarantee that we will be able to adequately access capital markets when or if a need for additional capital arises.

13

We face competition from banking and nonbanking companies.

          We operate in a highly competitive environment and expect competition to continue as financial services companies combine to produce larger companies that are able to offer a wide array of financial products and services at competitive prices. In addition, customer convenience and service capabilities, such as product lines offered and the accessibility of services, are significant competitive factors.

          Our most direct competition for loans comes from commercial banks, other savings institutions and national mortgage companies. Our most direct competition for deposits comes from commercial banks, other savings institutions and credit unions doing business in our market areas. As with all banking organizations, we have also experienced competition from nonbanking sources, including mutual funds, corporate and government debt securities and other investment alternatives offered within and outside of our primary market areas. In addition, technological advances and the growth of e-commerce have made it possible for non-depository institutions to offer products and services that were traditionally offered only by banks. Many of these competitors have fewer regulatory constraints and some have lower cost structures.

Changes in the regulation of housing government-sponsored enterprises could adversely affect our business.

          Fannie Mae, Freddie Mac, Ginnie Mae and the FHLBs are housing government-sponsored enterprises (“GSEs”), which play a powerful role in the mortgage industry. We have significant business relationships with these GSEs, particularly the sale of loans to these entities. Proposals being considered in Congress include establishing a new independent agency to regulate GSEs, imposing new regulatory restrictions on the activities and operations of GSEs and reducing or limiting certain business benefits GSEs receive from the federal government. The enactment of any of these proposals could increase the costs incurred by, or otherwise adversely affect the business of, the GSEs, which in turn could have an adverse impact on our business.

          If we are unable to sell our loans to the GSEs due to limitations imposed on their business, our liquidity in the secondary market could be substantially reduced in the short-term and our earnings could be adversely affected. For further discussion of the FHLB System and the regulation of financial services, see “Regulation and Supervision” above.

Negative public opinion could damage our reputation and adversely affect our earnings.

          Reputational risk, which is the risk to our earnings and capital from negative public opinion, is inherent in our business. Negative public opinion can result from the actual or perceived manner in which we conduct our business activities, including our sales and trading practices, including practices in our origination and servicing operations and retail banking operations; our management of actual or potential conflicts of interest and ethical issues; and our protection of confidential customer information. Negative public opinion can adversely affect our ability to keep and attract customers and can expose us to litigation and regulatory action.

Our accounting policies and methods are fundamental to how we report our financial condition and results of operations, and they may require management to make estimates about matters that are inherently uncertain.

          We have identified several accounting policies as being “critical” to the presentation of our financial condition and results of operations because they require management to make particularly subjective or complex judgments about matters that are inherently uncertain and because of the likelihood that materially different amounts would be recorded under different conditions or using different assumptions. These critical accounting policies relate to our allowance for loan losses, valuations of MSRs, derivative accounting and secondary market reserve. For more information, please refer to the “Critical Accounting Policies” below. For instance, we use estimates in determining the fair value of certain assets such as mortgage servicing rights and residual securities that we retain in connection with the sale or securitization of mortgage loans. These estimates are based in part on assumptions regarding prepayment speeds and loan loss levels. If loans in our investment portfolio, or loans underlying our MSRs or residuals prepay faster than estimated or loan loss levels are higher than anticipated, we may be required to write down the value of certain assets which could adversely impact our earnings. Because of the inherent uncertainty of the estimates associated with these critical accounting policies, we cannot provide any assurance that we will not make significant adjustments at the later date to the related amounts recorded at December 31, 2005.

14

          Our financial condition and results of operations are reported in accordance with U.S. GAAP. While not impacting economic results, future changes in accounting principles issued by the Financial Accounting Standards Board could impact our operational results as reported under U.S. GAAP.

We depend on the accuracy and completeness of information about customers and counterparties.

          In deciding whether to extend credit or enter into other transactions with customers and counterparties, we may rely on information furnished to us by or on behalf of customers and counterparties, including financial statements and other financial information. We also may rely on representations of customers and counterparties as to the accuracy and completeness of that information and, with respect to financial statements, on reports of independent auditors. For example, in deciding whether to extend credit to institutional customers, we may assume that a customer’s audited financial statements conform with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and present fairly, in all material respects, the financial condition, results of operations and cash flows of the customer. Our financial condition and results of operations could be negatively impacted to the extent we rely on financial statements that do not comply with U.S. GAAP or are materially misleading.

We may not be able to replace key members of senior management or attract and retain qualified relationship managers in the future.

          We depend on the services of existing senior management to carry out its business and investment strategies. As we expand and as we continue to refine our business model, we will need to continue to attract and retain additional senior management and to recruit qualified individuals to succeed existing key personnel as they retire. In addition, as we increase our commercial lending and plans to continue to expand our locations, products and services, we will need to continue to attract and retain qualified banking personnel. Competition for such personnel is especially keen in our geographic market areas. The loss of the services of any senior management personnel, or the inability to recruit and retain qualified personnel in the future, could have an adverse effect on our results of operations, financial conditions and prospects.

Our internal control systems could fail to detect certain events.

          We are subject to certain operations risks, including but not limited to data processing system failures and errors and customer or employee fraud. We maintain a system of internal controls to mitigate such occurrences and maintain insurance coverage for such risks, but should such an event occur that is not prevented or detected by our internal controls, uninsured or in excess of applicable insurance limits, it could have a significant adverse impact on our business, financial condition or results of operations. See “Item 9A. Controls and Procedures” herein.

The network and computer systems on which we depend could fail or experience a security breach.

          Our computer systems could be vulnerable to unforeseen problems. Because we conduct part of our business over the Internet and outsource several critical functions to third parties, operations will depend on the ability, as well as that of third-party service providers, to protect computer systems and network infrastructure against damage from fire, power loss, telecommunications failure, physical break-ins or similar catastrophic events. Any damage or failure that causes interruptions in operations could have a material adverse effect on our business, financial condition and results of operations.

          In addition, a significant barrier to online financial transactions is the secure transmission of confidential information over public networks. Our Internet banking system relies on encryption and authentication technology to provide the security and authentication necessary to effect secure transmission of confidential information. Advances in computer capabilities, new discoveries in the field of cryptography or other developments could result in a compromise or breach of the algorithms our third-party service providers use to protect customer transaction data. If any such compromise of security were to occur, it could have a material adverse effect on our business, financial condition and results of operations.

          Market acceptance of Internet banking depends substantially on widespread adoption of the Internet for general commercial and financial services transactions. If another provider of commercial services through the Internet were to suffer damage from physical break-in, security breach or other disruptive problems caused by the Internet or other users, the growth and public acceptance of the Internet for commercial transactions could suffer. This type of an event could deter our potential customers or cause customers to leave us and thereby materially adversely affect our business, financial condition and results of operations.

15

Our business is highly regulated.

          The banking industry in general is extensively regulated at the federal and state levels. Insured depository institutions and their holding companies are subject to comprehensive regulation and supervision by financial regulatory authorities covering all aspects of their organization, management and operations. The OTS and the FDIC are primarily responsible for the federal regulation and supervision of the Bank and its affiliated entities. In addition to their regulatory powers, these two agencies also have significant enforcement authority that they can use to address unsafe and unsound banking practices, violations of laws, and capital and operational deficiencies. Enforcement powers can be exercised in a number of ways, through either formal or informal actions. Informal enforcement actions customarily remain confidential between the regulator and the financial institution, while more formal enforcement actions are customarily publicly disclosed. Further, the Bank’s business is affected by regulation at the state level, including a variety of consumer protection provisions, many of which provide for a private right of action and pose a risk of class action lawsuits. Banking institutions also are affected by the various monetary and fiscal policies of the U.S. government, including those of the Federal Reserve Board, and these policies can influence financial regulatory actions. Accordingly, the actions of those governmental authorities responsible for regulatory, fiscal and monetary affairs can have a significant impact on the activities of financial services firms such as ours. See further information in “Item 1. Business — Regulation and Supervision.”

Our business is cyclical.

          The home lending segment of our business is a cyclical business that generally performs better in a low interest rate environment such as the current one. The environment of historically low interest rates over the past three years has been very favorable for mortgage bankers such as us. As the industry transitions to a higher interest rate environment, the demand for mortgage loans is expected to decrease, which would cause a lower level of growth, or even a reduction, in earnings per share, in the short run. In addition, other external factors, including tax laws, the strength of various segments of the economy and demographics of our lending markets, could influence the level of demand for mortgage loans. Gain on sale of loans is a large component of our revenue and would be adversely impacted by a significant decrease in our mortgage loan volume.

Geographic concentrations pose a higher risk of loan losses.

          A significant portion of our mortgage loan portfolio is geographically concentrated in certain states, including Michigan, California, Florida, Colorado and Washington, that represent approximately 60% of our mortgage loans held for investment balance at December 31, 2005. In addition, a large concentration of our commercial real estate loans are in Michigan. Any adverse economic conditions in these markets could cause the number of loans originated to decrease, likely resulting in a corresponding decline in revenues and an increase in credit risk. Also, we could be adversely affected by business disruptions triggered by natural disasters, including the effects of the Gulf Coast Hurricanes and the effects of any future hurricanes, or acts of war or terrorism in these geographic areas.

Other Risk Factors.

          The above description of risk factors is not exhaustive. Other risk factors are described elsewhere herein as well as in other reports and documents that we file with or furnish to the SEC. Other factors that could also cause results to differ from our expectations may not be described in any such report or document. Each of these factors could by itself, or together with one or more other factors, adversely affect our business, results of operations and/or financial condition.

ITEM 1B. UNRESOLVED STAFF COMMENTS

          None.

ITEM 2. PROPERTIES

          At December 31, 2005, we operated from 137 banking centers in Michigan, Indiana and Georgia and 101 home lending centers in 24 states. We also maintain 11 wholesale lending offices. Our banking centers consist of 70 free-standing office buildings, 41 in-store banking centers and 26 centers in buildings in which there are other tenants, typically strip malls and similar retail centers.

16

          We own the buildings and land for 58 of our offices, own the building but lease the land for one of our offices, and lease the remaining 190 offices. The offices that we lease have lease expiration dates ranging from 2006 to 2019. At December 31, 2005, the total net book value of all of our offices and land was approximately $200.8 million.

ITEM 3. LEGAL PROCEEDINGS

          From time to time, we are party to legal proceedings incident to our business. However, at December 31, 2005, there were no legal proceedings that we anticipate will have a material adverse effect on the Company. See Note 21 of the Notes to Consolidated Financial Statements in Item 8. Financial Statements and Supplementary Data.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

          No items were submitted during the fourth quarter of the year covered by this Report to be voted on by security holders through a solicitation of proxies or otherwise.

17

PART II

ITEM 5.  MARKET FOR THE REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

          Our common stock trades on the New York Stock Exchange under the trading symbol FBC. At March 1, 2006, there were 63,477,117 shares of our common stock outstanding held by approximately 2,800 shareholders of record.

Dividends

          The following table shows the high and low closing prices for the Company’s common stock during each calendar quarter during 2005 and 2004, and the cash dividends per common share declared during each such calendar quarter. We declare dividends on our common stock on a quarterly basis and currently expect to continue to do so. However, the amount of and nature of any dividends declared on our common stock in the future will be determined by our Board of Directors in their sole discretion.

	Highest		Lowest
	Closing		Closing		Dividends Declared
Quarter Ending	Price		Price		In the Period
December 31, 2005	$	16.07	$	12.69	$	0.15
September 30, 2005		19.26		16.00		0.25
June 30, 2005		20.39		18.10		0.25
March 31, 2005		22.69		19.18		0.25
December 31, 2004		22.74		19.97		0.25
September 30, 2004		22.35		18.81		0.25
June 30, 2004		25.59		18.98		0.25
March 31, 2004		27.55		20.75		0.25

Equity Compensation Plan Information

          The following table sets forth certain information with respect to securities to be issued under the Company’s equity compensation plans as of December 31, 2005.

	Number of
	Securities				Number of Securities
	To Be Issued		Weighted-Average		Remaining Available
	Upon Exercise of		Exercise Price of		for Future Issuance
	Outstanding		Outstanding		Under Equity
Plan Category	Options		Options		Compensation Plans
Equity Compensation Plans approved by security holders(1)		3,417,366	$	13.02		5,685,646
Equity Compensation Plans not approved by security holders		—		—		—
Total		3,417,366	$	13.02		5,685,646

(1) Consists of our 1997 Employees and Directors Stock Option Plan and our 2000 Stock Incentive Plan which provide for the granting of non-qualified stock options, incentive stock options, restricted stock awards, performance stock awards, stock bonuses and other awards to our employees, officers and directors. Awards are granted at the market price of our common stock on the grant date, vest over varying periods generally beginning six months from the date of grant, and expire ten years from the date of grant. All securities remaining for future issuance represent options and stock awards available for award under the 1997 Employees and Directors Stock Option Plan and the 2000 Stock Incentive Plan.

18

Sale of Unregistered Securities

          The Company made no unregistered sales of its common stock during the quarter ended December 31, 2005.

Issuer Purchases of Equity Securities

          The following table shows shares of our common stock that we purchased in the fourth quarter of 2005.

							Maximum
					Total Number of		Approximate
					Shares		Dollar Value (in
					Purchased		millions) of Shares
					as Part of		that May Yet
					Publicly		Be Purchased
	Shares		Average Price		Announced		Under the Plans
	Purchased		Paid Per		Plans or		or Programs
Period	(a)		Share		Programs		(b)
October 2005		—	$	—		—	$	25.0
November 2005		—		—		—	$	25.0
December 2005		418		15.27		—	$	25.0
Total		418	$	15.27		—

(a)

All of the shares purchased by the Company during the fourth quarter of 2005 were in connection with the tax withholding of restricted stock granted under the 2000 Stock Incentive Plan. These purchases are not included against the maximum number of shares that may yet be purchased under the Board of Directors authorization.

(b)

On October 29, 2002, the Board of Directors of the Company adopted a Stock Repurchase Program pursuant to which the Company is empowered to repurchase up to $25 million worth of outstanding common stock. No shares have been repurchased under this plan. If the Company repurchases shares, they will be held as treasury stock and may be available for later reissue in connection with future stock dividends, dividend reinvestment plans, employee benefit plans, and other general corporate purposes.

19

ITEM 6.  SELECTED FINANCIAL DATA

	At or for the Years Ended December 31,
	2005		2004		2003		2002		2001
	(In thousands, except per share data)
Summary of Consolidated
Statements of Earnings(1):			As Restated			As Restated		As Restated
Interest income		$708,663		$563,437		$503,068		$441,796		$425,135
Interest expense		462,393		340,146		308,482		263,880		325,041
Net interest income		246,270		223,291		194,586		177,916		100,094
Provision for loan losses		18,876		16,077		20,081		27,126		25,572
Net interest income after provision for loan losses		227,394		207,214		174,505		150,790		74,522
Other income		159,448		256,121		465,877		242,737		213,999
Operating and administrative expenses		262,887		243,005		252,915		226,121		173,290
Earnings before federal income tax provision		123,955		220,330		387,467		167,406		115,231
Provision for federal income taxes		44,090		77,592		135,481		59,280		35,578
Earnings before a change in accounting principle		79,865		142,738		251,986		108,126		79,653
Cumulative effect of a change in accounting principle		—		—		—		18,716		—
Net earnings		$ 79,865		$142,738		$251,986		$126,842		$ 79,653
Earnings per share before a change in accounting principle
Basic		$1.29		$2.34		$4.21		$1.85		$1.44
Diluted		$1.25		$2.22		$3.95		$1.75		$1.34
Earnings per share from cumulative effect of a change in accounting principle
Basic		—		—		—		$0.32		—
Diluted		—		—		—		$0.30		—
Net earnings per share — basic		$1.29		$2.34		$4.21		$2.17		$1.44
Net earnings per share — diluted		$1.25		$2.22		$3.95		$2.05		$1.34
Dividends per common share		$0.90		$1.00		$0.50		$0.12		$0.09

(1) During 2005, we identified errors in the computation of our state tax liabilities, which resulted in the restatement of our consolidated financial statements for 2004, 2003 and 2002.

20

	At or For the Years Ended December 31,
	2005			2004			2003			2002			2001
	(In thousands, except per share data)
Summary of Consolidated Statements of Financial Condition:					As Restated			As Restated			As Restated
Total assets	$	15,075,430		$	13,143,014		$	10,553,246		$	8,195,840		$	6,619,851
Mortgage-backed securities held to maturity		1,414,986			20,710			30,678			39,110			—
Loans receivable		12,349,865			12,065,465			9,599,803			7,287,338			5,911,875
Mortgage servicing rights		315,678			187,975			260,128			230,756			168,469
Total deposits		7,979,000			7,379,655			5,680,167			4,373,889			3,608,103
FHLB advances		4,225,000			4,090,000			3,246,000			2,222,000			1,970,505
Security repurchase agreements		1,060,097			—			—			—			—
Stockholders’ equity		771,883			728,954			638,801			405,430			280,473
Other Financial and Statistical Data:
Tangible capital ratio		6.26	%		6.19	%		7.34	%		6.61	%		5.98	%
Core capital ratio		6.26	%		6.19	%		7.34	%		6.61	%		5.98	%
Total risk-based capital ratio		11.09	%		10.97	%		13.30	%		11.81	%		11.18	%
Equity-to-assets ratio (at the end of the period)		5.12	%		5.54	%		6.05	%		4.95	%		4.24	%
Equity-to-assets ratio (average for the period)		5.07	%		5.68	%		5.17	%		4.68	%		3.61	%
Book value per share	$	12.21		$	11.88		$	10.53		$	6.85		$	4.88
Shares outstanding		63,208			61,358			60,675			59,190			57,420
Average shares outstanding		62,128			61,057			59,811			58,350			55,446
Mortgage loans originated or purchased	$	28,244,561		$	34,248,988		$	56,550,735		$	43,391,116		$	33,245,157
Other loans originated or purchased		1,706,246			995,429			609,092			388,006			203,349
Loans sold		23,451,430			28,937,576			51,922,757			40,495,894			30,879,271
Mortgage loans serviced for others		29,648,088			21,354,724			30,395,079			21,586,797			14,222,802
Capitalized value of mortgage servicing rights		1.06	%		0.88	%		0.86	%		1.07	%		1.18	%
Interest rate spread		1.74	%		1.87	%		2.01	%		2.76	%		1.73	%
Net interest margin		1.82	%		1.99	%		2.16	%		2.80	%		1.74	%
Return on average assets		0.54	%		1.17	%		2.50	%		1.76	%		1.26	%
Return on average equity		10.66	%		20.60	%		48.35	%		37.61	%		34.97	%
Efficiency ratio		64.8	%		50.7	%		38.3	%		53.8	%		55.0	%
Net charge off ratio		0.16	%		0.16	%		0.35	%		0.51	%		0.35	%
Ratio of allowance to investment loans		0.37	%		0.36	%		0.55	%		0.99	%		0.93	%
Ratio of non-performing assets to total assets		0.98	%		0.99	%		1.01	%		1.51	%		1.89	%
Ratio of allowance to non-performing loans		60.7	%		67.2	%		64.9	%		57.9	%		35.8	%
Number of banking centers		137			120			98			86			70
Number of home loan centers		101			112			128			92			69

Note: All per share data has been restated for the 2 for 1 stock split on May 15, 2003, and for the 3 for 2 stock splits completed on May 31, 2002 and July 13, 2001.

21

ITEM 7.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

          We have no significant business other than that of our wholly owned subsidiary, Flagstar Bank, FSB, which we also refer to as the Bank. Operations of the Bank are categorized into two business segments: banking and home lending. Each segment operates under the same banking charter, but is reported on a segmented basis for financial reporting purposes. For certain financial information concerning the results of operations of our banking and home lending operations, see Note 28 of the Notes to Consolidated Financial Statements, in Item 8, Financial Statements, herein.

          Banking Operation. We provide a full range of banking services to consumers and small businesses in Michigan, Indiana and beginning in July 2005, Georgia. Our banking operation involves the gathering of deposits and investing those deposits in duration-matched assets consisting primarily of mortgage loans originated by our home lending operation. The banking operation holds these loans in its loans held for investment portfolio in order to earn income based on the difference, or “spread,” between the interest earned on loans and the interest paid for deposits and other borrowed funds. At December 31, 2005, we operated a network of 137 banking centers and provided banking services to approximately 256,000 customers. We continue to focus on expanding our branch network in order to increase our access to retail deposit funding sources. As we open new branches, we believe that the growth in deposits will continue over time. During 2005, we opened 17 banking centers, including five banking centers in Georgia. During 2006, we expect to open nine additional branches in the Atlanta, Georgia area and six branches in Michigan.

          Home Lending Operation. Our home lending operation originates, packages and sells residential mortgage loans in order to generate transactional income. The home lending operation also services mortgage loans on a fee basis for others and sells mortgage servicing rights into the secondary market. Funding for our home lending operation is provided by deposits and borrowings obtained by our banking operation.

          The following tables present certain financial information concerning the results of operations of our banking operation and home lending operation during the past three years.

BANKING OPERATION

	At or for the Years Ended December 31,
	2005		2004		2003
	(In thousands)
				As Restated		As Restated
Net interest income	$	185,276	$	175,403		$  166,060
Net gain on sale revenue		—		—		—
Other income		55,813		63,227		42,519
Earnings before federal taxes		123,726		135,080		100,447
Identifiable assets		14,176,340		12,136,082		8,455,552

22

HOME LENDING OPERATION

	At or for the Years Ended December 31,
	2005		2004		2003
	(In thousands)
				As Restated		As Restated
Net interest income	$	60,994		$  47,888		$  28,526
Net gain on sale revenue		81,737		169,559		428,042
Other income		21,898		23,335		(4,684	)
Earnings before federal taxes		229		85,250		287,020
Identifiable assets		2,379,090		2,245,932		3,347,695

Net Earnings Summary

          Our net earnings for 2005 of $79.9 million ($1.25 per diluted share) represents a 44.0% decrease from the $142.7 million ($2.22 per diluted share) we achieved in 2004 and a decrease of 68.3% from the $252.0 million ($3.95 per diluted share) earned in 2003. The net earnings during 2005 were affected by the following factors:

• Lower non-interest income due to a significant reduction in the sales of MSRs, reflected in a $73.5 million reduction in the gain on sale of MSRs in 2005 as compared to 2004. Throughout most of 2005, we believed that the current market for these servicing rights did not fully reflect their value. Accordingly, we retained more MSRs than in prior periods.

• Lower non-interest income due to a decrease in loan fees and charges as a result of a reduction in loan originations. During the year ended December 31, 2005, loan originations were down 14.5% compared to 2004. To a large degree, the decrease in loan originations during 2005 was attributable to a decline in mortgage refinancings in the overall market as a result of stabilizing or increasing interest rates on single family mortgage loans.

• Lower non-interest income due to a reduced amount of net gain from loan sales in the secondary market.

• Higher net interest income due to the average higher interest rate that we earned on our interest-earning assets and the higher average balance of interest-earning assets offset by the increase in the average interest rate that we paid on our deposits and interest-bearing liabilities.

• Higher overhead costs in our banking group attributable in part to the 17 new banking centers that were opened during the year.

• A reduction in overhead costs in our home lending operation due to reduction in the number of salaried and commissioned personnel in response to decreased loan demand.

See “Results of Operations,” below.

Critical Accounting Policies

          Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America and reflect general practices within our industry. Application of these principles requires management to make estimates or judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates are based on information available to management as of the date of the consolidated financial statements. Accordingly, as this information changes, future financial statements could reflect different estimates or judgments. Certain policies inherently have a greater reliance on the use of estimates, and as such have a greater possibility of producing results that could be materially different than originally reported. The most significant accounting policies followed by us are presented in Note 2 to the consolidated financial statements included in Item 8 herein. These policies, along with the disclosures presented in the other financial statement notes and other information presented herein, provide information on how significant assets and liabilities are valued in the financial statements and how these values are determined. Management views critical accounting policies to be those that are highly dependent on subjective or complex judgments, estimates or assumptions, and where changes in those estimates and assumptions could have a significant impact on our consolidated financial statements. Management currently

23

views the determination of the allowance for loan losses, the valuation of MSRs, the valuation of derivative instruments, and secondary market reserve to be our critical accounting policies.

          Allowance for Loan Losses. The allowance for loan losses represents management’s estimate of probable losses that are inherent in our loans held for investment portfolio, but which have not yet been realized as of the date of our consolidated statement of financial condition. We recognize these losses when (a) available information indicates that it is probable that a loss has occurred and (b) the amount of the loss can be reasonably estimated. We believe that the accounting estimates related to the allowance for loan losses are critical because they require us to make subjective and complex judgments about the effect of matters that are inherently uncertain. As a result, subsequent evaluations of the loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance for loan losses. Our methodology for assessing the adequacy of the allowance involves a significant amount of judgment based on various factors such as general economic and business conditions, credit quality and collateral value trends, loan concentrations, recent trends in our loss experience, new product initiatives and other variables. Although management believes its process for determining the allowance for loan losses adequately considers all of the factors that could potentially result in loan losses, the process includes subjective elements and may be susceptible to significant change. To the extent actual outcomes differ from management estimates, additional provision for loan losses could be required that could adversely affect earnings or financial position in future periods.

          Valuation of Mortgage Servicing Rights. When our home lending operation sells mortgage loans in the secondary market, it usually retains the right to continue to service these loans and earn a servicing fee. At the time the loan is sold on a servicing retained basis, we record the mortgage servicing right as an asset at its relative fair value. From time to time, we sell some of these mortgage servicing rights (“MSRs”) to unaffiliated purchasers in transactions that are separate from the sale of the underlying loans. At the time of the sale, we record a gain or loss based on the selling price of the MSRs less our carrying value and associated transaction costs. A misstatement of the carrying value of this asset could adversely affect our earnings during the period in which an incorrect valuation was determined. Determining the fair value of MSRs involves a calculation of the present value of a set of market driven and MSR specific cash flows. MSRs do not trade in an active market with readily observable market prices. However, the market price of MSRs are generally a function of demand and interest rates. When mortgage interest rates decline, mortgage loan prepayments usually increase as customers refinance their loans. When this happens, the income stream from a MSR portfolio will decline. In that case, we may be required to amortize the portfolio over a shorter period of time or reduce the carrying value of our MSR portfolio. Accordingly, we must make assumptions about future interest rates and other market conditions in order to estimate the current fair value our MSR portfolio. On an going basis, we compare our fair value estimates to observable market data where available. On an annual basis, the value of our MSR portfolio is reviewed by an outside valuation expert.

          Derivative Accounting. We utilize certain derivative instruments in the ordinary course of our business to manage our exposure to changes in interest rates. These derivative instruments include forward sale commitments and interest rate swaps. We also issue interest rate lock commitments to borrowers in connection with single family mortgage loan originations. We recognize all derivative instruments on our consolidated statement of financial position at fair value. The valuation of derivative instruments is considered critical because most are valued using discounted cash flow modeling techniques in the absence of market value quotes. Therefore, we must make estimates regarding the amount and timing of future cash flows, which are susceptible to significant change in future periods based on changes in interest rates. Our interest rate assumptions are based on current yield curves, forward yield curves and various other factors. Internally generated valuations are compared to third party data where available to validate the accuracy of our valuation models.

          Derivative instruments may be designated as either fair value or cash flow hedges under hedge accounting principles or may be undesignated. A hedge of the exposure to changes in the fair value of a recognized asset, liability or unrecognized firm commitment is referred to as a fair value hedge. A hedge of the exposure to the variability of cash flows from a recognized asset, liability or forecasted transaction is referred to as a cash flow hedge. In the case of a qualifying fair value hedge, changes in the value of the derivative instruments that are highly effective are recognized in current earnings along with the changes in value of the designated hedged item. In the case of a qualifying cash flow hedge, changes in the value of the derivative instruments that are highly effective are recognized in accumulated other comprehensive income, until the hedged item is recognized in earnings. The ineffective portion of a derivative’s change in fair value is recognized through earnings. Derivatives that are non-designated hedges are adjusted to fair value through earnings. At December 31, 2005, we had no derivatives designated as fair value hedges.

24

          Secondary Market Reserve. We sell most of the residential mortgage loans that we originate into the secondary mortgage market. When we sell mortgage loans, we make customary representations and warranties to the purchasers about various characteristics of each loan, such as the manner of origination, the nature and extent of underwriting standards applied and the types of documentation being provided. If a defect in the origination process is identified, we may be required to either repurchase the loan or indemnify the purchaser for losses it sustains on the loan. If there are no such defects, we have no liability to the purchaser for losses it may incur on such loan. We maintain a secondary market reserve to account for the expected credit losses related to loans we may be required to repurchase (or the indemnity payments we may have to make to purchasers). The secondary market reserve takes into account both our estimate of expected losses on loans sold during the current accounting period, as well as adjustments to our previous estimates of expected losses on loans sold during the preceding five years. In each case, these estimates are based on our most recent data regarding loan repurchases, actual credit losses on repurchased loans and recovery history, among other factors. Changes in the secondary market reserve due to current loan sales decrease our gain on loan sales. Adjustments to our previous estimates are recorded as an increase or decrease in our other fees and charges.

Results of Operations

Net Interest Income

          2005. During 2005, we recognized $246.3 million in net interest income, which represented an increase of 10.3% compared to the $223.3 million reported in 2004. Net interest income represented 60.7% of our total revenue in 2005 as compared to 46.6% in 2004. Net interest income is primarily the dollar value of the average yield we earn on the average balances of our interest-earning assets, less the dollar value of the average cost of funds we incur on the average balances of our interest-bearing liabilities. At December 31, 2005, we had approximately a $13.6 billion average balance of interest earning assets, of which approximately $13.1 billion were residential mortgage loans. Interest income recorded on these loans included the amortization of net premiums and net deferred loan origination costs. Partially offsetting the increase in earning assets was an increase in our cost of funds. Our interest earning assets are funded with deposits and other short-term liabilities, primarily borrowings from the FHLB and security repurchase agreements. Typically, there is a spread between the long-term rates we earn on these mortgage loans and the short-term rates we pay on our funding sources. During 2005, the spread between these interest rates narrowed as short-term rates increased. The average cost of interest-bearing liabilities increased 10.4% from 3.16%, during 2004 to 3.49% in 2005, while the average yield on interest earning assets increased only 4.0%, from 5.03% during 2004 to 5.23% in 2005. As a result, our interest rate spread during 2005 was 1.74% at year-end. The compression of our interest rate spread during the year caused our interest rate margin for 2005 to decrease to 1.82% from 1.99% during 2004. This is also reflected in the decline in our ratio of interest-earning assets to interest-bearing liabilities, from 104% in 2004 to 102% in 2005.

          2004. During 2004, we recognized $223.3 million in net interest income, which represented an increase of 14.7% compared to the $194.6 million reported in 2003. Net interest income represented 46.6% of our total revenue in 2004 as compared to 29.5% in 2003 reflecting both an increase in such income and a decrease in revenue from our home lending operation. The increase in net interest income in 2004 was mainly driven by the $2.2 billion, or 24.4%, increase in average earning assets. Offsetting the increase in average earning assets was a decline in the average yield earned on our earning assets from 5.59% during 2003 to 5.03% in 2004. This 0.56% decrease was greater than the 0.42% decrease in the cost of our interest-bearing liabilities during 2004. As a result, our interest rate margin decreased to 1.99% of average earning assets from 2.16% during 2003.

Average Yields Earned and Rates Paid

          The following table presents interest income from average earning assets, expressed in dollars and yields, and interest expense on average interest-bearing liabilities, expressed in dollars and rates. Interest income from earning assets includes the $29.6 million, $15.8 million and $6.4 million of amortization of net premiums

25

and net deferred loan origination costs in 2005, 2004 and 2003, respectively. Non-accruing loans were included in the average loans outstanding.

		For the Years Ended December 31,
									As Restated							As Restated
		2005							2004							2003
						Average							Average							Average
		Average				Yield/			Average				Yield/			Average				Yield/
		Balance		Interest		Rate			Balance		Interest		Rate			Balance		Interest		Rate
		(In thousands)
Interest-earning assets:
Loans receivable, net		$	13,128,224	$	688,791		5.25	%	$	11,103,829	$	559,902		5.04	%	$	8,648,332	$	494,773		5.72	%
Mortgaged backed securities			370,405		19,019		5.13			25,893		1,459		5.63			40,508		2,634		6.50
Other			51,737		853		1.65			66,627		2,076		3.12			309,084		5,661		1.83
	Total interest-earning assets	$	13,550,366	$	708,663		5.23	%	$	11,196,349	$	563,437		5.03	%	$	8,997,924	$	503,068		5.59	%
Other assets			1,240,143							1,002,029							1,074,529
Total assets		$	14,790,509						$	12,198,378						$	10,072,453
Interest-bearing liabilities:
Deposits		$	7,971,506	$	253,292		3.18	%	$	6,724,568	$	167,765		2.49	%	$	5,310,614	$	138,625		2.61	%
FHLB advances			4,742,079		182,377		3.85	%		3,631,851		143,914		3.96			2,711,119		127,044		4.69
Security Repurchase agreements			187,585		7,953		4.24	%		—		—		—			—		—		—
Other			347,224		18,771		5.41	%		413,913		28,467		6.88			613,635		42,813		6.98
Total interest-bearing liabilities		$	13,248,394	$	462,393		3.49	%	$	10,770,332	$	340,146		3.16	%		8,635,368	$	308,482		3.57	%
Other liabilities			792,781							734,994							915,908
Stockholders’ equity			749,334							693,052							521,177
Total liabilities and stockholders’ equity		$	14,790,509						$	12,198,378						$	10,072,453
Net interest-earning assets		$	301,972						$	426,017						$	362,556
Net interest income				$	246,270						$	223,291						$	194,586
Interest rate spread(1)							1.74	%						1.87	%						2.01	%
Net interest margin(2)							1.82	%						1.99	%						2.16	%
Ratio of average interest-earning assets to interest-bearing liabilities							102	%						104	%						104	%

(1)	Interest rate spread is the difference between rates of interest earned on interest-earning assets and rates of interest paid on interest-bearing liabilities.
(2)	Net interest margin is net interest income divided by average interest-earning assets.

Rate/Volume Analysis

          The following table presents the dollar amount of changes in interest income and interest expense for the components of earning assets and interest-bearing liabilities that are presented in the preceding table. The table below distinguishes between the changes related to average outstanding balances (changes in volume while holding the initial rate constant) and the changes related to average interest rates (changes in average rates while

26

holding the initial balance constant). Changes attributable to both a change in volume and a change in rates were included as changes in rate.

	For the Years Ended December 31,
	2005 versus 2004 Increase									2004 versus 2003 Increase
	(Decrease) Due to:									(Decrease) Due to:
	Rate			Volume			Total			Rate			Volume			Total
	(In millions)
INTEREST-EARNING ASSETS:
Loans receivable, net	$	26.9		$	102.0		$	128.9		$	(75.4	)	$	140.5		$	65.1
Mortgage-backed securities		(1.9	)		19.4			17.5			(0.3	)		(0.9	)		(1.2	)
Other		(0.6	)		(0.6	)		(1.2	)		1.6			(5.2	)		(3.6	)
Total	$	24.4		$	120.8		$	145.2		$	(74.1	)	$	134.4		$	60.3
INTEREST-BEARING LIABILITIES:
Total deposits	$	54.5		$	31.0		$	85.5		$	(7.8	)	$	36.9		$	29.1
FHLB advances		(5.5	)		44.0			38.5			(26.4	)		43.2			16.8
Security repurchase agreements		—			7.9			7.9			—			—			—
Other		(5.1	)		(4.6	)		(9.7	)		(0.4	)		(13.9	)		(14.3	)
Total	$	43.9		$	78.3		$	122.2		$	(34.6	)	$	66.2		$	31.6
Change in net interest income	$	(19.5	)	$	42.5		$	23.0		$	(39.5	)	$	68.2		$	28.7

Provision for Loan Losses

          During 2005, we recorded a provision for loan losses of $18.9 million as compared to $16.1 million recorded during 2004 and $20.1 million recorded in 2003. The provisions reflect our estimates to maintain the allowance for loan losses at a level to cover probable and inherent losses in the portfolio for each of the respective periods. Net charge-offs in 2005 totaled $18.1 million compared to $15.6 million and $21.6 million in 2004 and 2003, respectively. Net charge-offs in 2005 totaled 0.16% of average investment loans compared to 0.16% and 0.35% in 2004 and 2003, respectively.

Non-Interest Income

          Our non-interest income consists of (i) loan fees and charges, (ii) deposit fees and charges, (iii) loan administration fees, (iv) net gains from loan sales, (v) net gains from sales of MSRs and (vi) other fees and charges. Our total non-interest income equaled $159.4 million during 2005, which was a 37.7% decrease from the $256.1 million of non-interest income that we earned in 2004. The primary reasons for the decline were reductions in 2005 of net gains from sales of MSRs and sales of loans.

          Deposit Fees and Charges. Our banking operation collects deposit fees and other charges such as fees for non-sufficient funds checks, cashier check fees, ATM fees, overdraft protection, and other account fees for services we provide to our banking customers. The amount of these fees tend to increase as a function of the growth in our deposit base. Total deposit fees and charges increased 39.7% during 2005 to $16.9 million compared to $12.1 million during 2004 and $7.0 million during 2003. During that time, total customers grew from 155,000 at January 1, 2003 to 256,000 at December 31, 2005. We also implemented a new overdraft protection program in December 2003, which increased deposit fees in 2004 and 2005.

          Loan Fees and Charges. Both our home lending operation and banking operation earn loan origination fees and collect other charges in connection with originating residential mortgages and other types of loans. In each period, we recorded fee income net of any fees deferred for the purposes of complying with Statement of Financial Accounting Standard (“SFAS”) No. 91, “Accounting for Non-Refundable Fees and Costs Associated with Originating or Acquiring Loans and Initial Direct Costs of Leases.” During 2005, we recorded gross loan fees and charges of $71.6 million, a decrease of $11.4 million from the $83.0 million earned in 2004 and the $136.9 million earned in 2003. The decline in loan fees and charges resulted from a reduction in the volume of

27

loans originated during 2005 compared to 2004 and 2003. To a large degree, the decrease in loan originations during 2005 was attributable to a continuing decline in mortgage refinancings in the overall market as a result of stabilizing or increasing interest rates on single family mortgage loans.

          In accordance with SFAS 91, certain loan origination fees are capitalized and added as an adjustment to the basis of the individual loans originated. These fees are accreted into income as an adjustment to the loan yield over the life of the loan or when the loan is sold. During 2005, we deferred $59.0 million of fee revenue for SFAS 91 purposes, compared to $65.0 million and $119.5 million, respectively, in 2004 and 2003.

          Loan Administration Fees. When our home lending operation sells mortgage loans in the secondary market, it usually retains the right to continue to service these loans and earn a servicing fee. When an underlying loan is prepaid or refinanced, the mortgage servicing right for that loan is extinguished and no further fees will be earned for servicing that loan. During periods of falling interest rates, prepayments and refinancings generally increase and, unless we provide replacement loans, it will usually result in a reduction in loan servicing fees and increases in amortization recorded on the MSR portfolio.

          During 2005, the volume of loans serviced for others averaged $26.8 billion, which represented a 1.5% increase from the $26.4 million during 2004. During 2005, we recorded $103.3 million in servicing fee revenue. The fee revenue recorded in 2005 was offset by $94.5 million of MSR amortization. During 2005, the amount of loan principal payments and payoffs received on serviced loans equaled $4.2 billion, a 40.0% decrease over the 2004 total of $7.0 billion. The decrease was primarily attributable to the continuing increase in interest rates and the related decline in mortgage loan refinancing in 2005.

          During 2004, the volume of loans serviced for others averaged $26.4 billion, essentially unchanged from 2003. During 2004, we recorded $106.2 million in servicing fee revenue. The fee revenue recorded in 2004 was offset by $76.1 million of MSR amortization. During 2004, the amount of loan principal payments and payoffs received on serviced loans equaled $7.0 billion, a 26.0% decrease over the 2003 total of $10.0 billion. The decrease was primarily attributable to the rising interest rates and the slow down of mortgage loan refinances experienced in 2004.

          During 2003, our loan servicing operation produced negative net fee income from the loans it serviced for others of $18.7 million, reflecting the offset of fee income by a substantial increase in amortization expense of MSRs as loan payoffs increased due to a surge in refinances. During 2003, we recorded $104.3 million in fee revenue. This fee revenue recorded in 2003 was offset by $123.0 million of MSR amortization.

          Net Gain on Loan Sales. Our home lending operation records the transaction fee income it generates from the origination, securitization, and sale of mortgage loans in the secondary market. The amount of net gain on loan sale recognized is a function of the volume of mortgage loans sold and the gain on sale spread achieved. The volatility in the gain on sale spread is attributable to market pricing, which changes with demand and the general level of interest rates. Generally, we are able to sell loans into the secondary market at a gain during periods of low or decreasing interest rates, and profitability levels have been greatest during these periods. Typically, as the volume of acquirable loans increases in a lower or falling interest rate environment, we are able to pay less to acquire loans and are then able to achieve higher spreads on the eventual sale of the acquired loans. In contrast, when interest rates rise, the volume of acquirable loans decreases and therefore we may need to pay more in the acquisition phase, thus decreasing our net gain achievable. During 2005, our net gain was also affected by declining spreads available from Fannie Mae and Freddie Mac, which collectively acquire most of our loans that we sell. Net gain on loan sales is also increased or decreased by any mark to market pricing adjustments in accordance with SFAS No. 133, Accounting for Derivative Instruments (“SFAS 133”).

28

          The following table provides a reconciliation of our net gain on loan sales reported in our consolidated financial statements to our total gain on loans sold within the period shown for the years ended December 31 (in thousands):

	2005			2004			2003
Net gain on loan sales	$	63,580		$	77,819		$	360,740
Add: SFAS 133 adjustments		2,902			357			10,695
Add: provision to secondary market reserve		5,328			5,932			10,696
Total gain on loans sold	$	71,810		$	84,108		$	382,131
Loans sold and securitized	$	23,451,430		$	28,937,576		$	51,922,757
Spread achieved		0.31	%		0.29	%		0.74	%

          During February 2006, we modified our presentation of this table to reflect each year’s provision to the secondary market reserve relating to loans sold in those years, with subsequent adjustments to a particular year’s provision now reflected in other fees and charges. See Note 19, of the Notes to the Consolidated Financial Statements, in Item 8. Financial Statements and Supplemental Data, herein.

          2005. Net gains on loan sales totaled $63.6 million during 2005, an 18.3% decrease from the $77.8 million realized during 2004. During 2005, the volume of loans sold and securitized totaled $23.5 billion, a 18.7% decrease from the $28.9 billion of loan sales in 2004. Notwithstanding the lower volume of loans sold in 2005, we received an average gain on sale spread of 0.31% in 2005 compared to 0.29% in 2004. During 2005, we recorded a provision of $5.3 million to our secondary market reserve for loans sold in the current year.

          2004. Net gains on loan sales totaled $77.8 million during 2004, a 78.4% decrease from the $360.7 million realized during 2003. During 2004, the volume of loans sold totaled $28.9 billion, a 44.3% decrease from the $51.9 billion of loan sales in 2003. In addition to the lower volume of loans sold in 2004, we received an average gain on sale spread of only 0.29% in 2004 compared to 0.74% in 2003. During 2004 and 2003, we recorded a provision of $5.9 million and $10.7 million, respectively, to our secondary market reserve for loans sold in the current year.

          Net Gain on Mortgage Servicing Rights. Our home lending operation sells MSRs from time to time in transactions separate from the sale of the underlying loans. At the time of the sale, we record a gain or loss based on the selling price of the MSRs less our carrying value and transaction costs. Accordingly, the amount of net gains on MSR sales is attributable to the gain on sale spread and the volume of MSRs sold. The spread is attributable to market pricing which changes with demand and the general level of interest rates. In general, if a MSR is sold in a “flow transaction” shortly after it is acquired, little or no gain will be realized on the sale. If a MSR is more seasoned at the time it is sold, a MSR created in a lower interest rate environment generally will have a higher market value because the underlying loan is less likely to be prepaid. Conversely, a MSR created in a higher interest rate environment will generally sell at a market price below the original fair value recorded, because of the increased likelihood of prepayment of the underlying loans, resulting in a loss.

          2005. During 2005, the net gain on the sale of MSRs totaled only $18.2 million compared to a net gain of $91.7 million in 2004. The $73.5 million decrease in net gain on the sale of MSRs is primarily due to a significant reduction in the volume of MSRs as sold in 2005. Throughout most of 2005, we believed that the current market for these MSRs did not fully reflect their value. Accordingly, we retained more MSRs in 2005 than in prior periods. We sold $1.9 billion of MSRs on a servicing released basis and $7.2 billion in bulk servicing sales in 2005.

          2004. During 2004, the net gain on the sale of MSR totaled $91.7 million. The 2004 gain was a $24.4 million increase from the $67.3 million recorded in 2003. The increase in net gains from MSR sales in 2004 was due primarily to the increased volume of MSRs generated in 2003 from record-level mortgage loan originations by the Bank. The gain was also attributable to the increased value of those MSRs generated in 2003 as the interest rate levels began increasing in 2004. We sold $1.4 billion on a servicing released basis, $18.8 billion of bulk servicing sales, and $10.8 billion of flow servicing in 2004 versus $2.4 billion on a servicing released basis, $10.4 billion of bulk servicing sales, and $20.3 billion of flow servicing in 2003.

          Other Fees and Charges. Other fees and charges include certain miscellaneous fees, including dividends received on FHLB stock and income generated by our subsidiaries Flagstar Credit Corporation and Douglas Insurance Agency, Inc. Flagstar Title Insurance Company also earned fees in 2003 and 2004 prior to its closing.

29

During 2005, we recorded $11.1 million in dividends on an average outstanding balance of FHLB stock of $264.2 million. We recorded $9.9 million and $8.1 million in dividends on an average balance of FHLB stock outstanding of $225.1 million and $169.6 million in 2004 and 2003, respectively. During 2005, Flagstar Credit earned fees of $4.9 million versus $5.0 million and $8.0 million in 2004 and 2003, respectively. The amount of fees earned by Flagstar Credit varies with the volume of loans that were insured during the respective periods. Flagstar Title reported revenues of $108,000 and $2.0 million in 2004 and 2003, respectively.

Non-Interest Expense

          The following table sets forth detailed information regarding our non-interest expenses during the past three years.

NON-INTEREST EXPENSES

	For the Years Ended
	December 31,
				As			As
				Restated			Restated
	2005			2004			2003
	4 -
	(In thousands)
Compensation and benefits	$	150,738		$	154,111		$	175,470
Commissions		87,746			105,607			142,406
Occupancy and equipment		69,121			66,233			66,186
Advertising		7,550			10,174			12,242
Federal insurance premium		1,146			1,050			1,708
Communication		7,181			6,975			8,293
Other taxes		10,127			12,999			21,286
Other		46,362			39,926			51,803
Total		379,971			397,075			479,394
Less: capitalized direct costs of loan closings, under SFAS 91		(117,084	)		(154,070	)		(226,479	)
Total, net	$	262,887		$	243,005		$	252,915
Efficiency ratio(1)		64.8	%		50.7	%		38.3	%

(1) Total operating and administrative expenses divided by the sum of net interest income and non-interest income.

          2005. Non-interest expenses, before the capitalization of direct costs of loan closings, totaled $380.0 million in 2005 compared to $397.1 million in 2004. The 4.3% decrease in non-interest expense in 2005 was due to lower compensation expense and lower commissions resulting from a decrease in the volume of loan originations in our home lending operations and from our general cost containment efforts. Offsetting the savings in our home lending operation were certain expenses associated with the increase in the number of banking centers operated by our banking operation. During 2005, we opened 17 banking centers, which brings the banking center network total to 137. As we shift our funding sources to more those retail in nature and increase the size of the banking center network, we expect that the operating expenses associated with the banking center network will continue to increase.

          Our gross compensation and benefit expense, before the capitalization of direct costs of loan closings, totaled $150.7 million. The 2.2% decrease from 2004 is primarily attributable to the staff reductions due to the decrease in loan production offset with normal salary increases and the employees hired at the new banking centers. Our full-time equivalent (“FTE”) employees only increased by nine to 2,405 at December 31, 2005. Commission expense, which is a variable cost associated with loan production, totaled $87.7 million, equal to 29 basis points (0.29%) of total loan production in 2005. Occupancy and equipment totaled $69.1 million during 2005, which reflects the continuing expansion of our deposit banking center network, offset in part by the closing of various non- profitable home loan centers. Advertising expense, which totaled $7.6 million at December 31, 2005, decreased $2.5 million, or 25.7%, from the $10.1 million reported in 2004. Our FDIC premiums remained the same at $1.1 million as compared to 2004. The calculation of the premiums is based on

30

our deposit portfolio and escrow accounts. We paid $7.2 million in communication expense for the year-ended December 31, 2005. These expenses typically include telephone, fax and other types of electronic communication. The slight increase in communication expenses is reflective of additional branch locations. We pay taxes in the various states and local communities in which we are located. For the year ended December 31, 2005 our state and local taxes totaled $10.1 million, a decrease of $1.9 million, which is the result of a decrease in taxable earnings. Other expense totaled $46.4 million during 2005. The fluctuation in the expenses is reflective of the varied levels of loan production, the expansion undertaken in our banking operation offset by the closing of the non-profitable home loan centers.

          2004. Non-interest expenses, before the capitalization of direct costs of loan closings, totaled $397.1 million in 2004 compared to $479.4 million in 2003. The 17.2% decrease in non-interest expense in 2004 was due to lower compensation expense and lower commissions resulting from a decrease in the volume of mortgage originations in our home lending operation and from general cost containment efforts. Offsetting the savings in our home lending operation, we increased expenses associated with the increase in the number of banking centers operated by our banking operation. During 2004, we opened 22 banking centers, bringing the banking center network total to 120.

          Our gross compensation and benefits expense, before the capitalization of direct costs of loan closings, totaled $154.1 million. The 12.2% decrease in 2004 is primarily attributable to the staff reductions due to the decreased mortgage loan production offset with normal salary increases and the employees hired at the new banking centers. Our FTE employees decreased 127, to 2,396 at December 31, 2004, a 5.0% decrease from December 31, 2003. Commission expense, which is a variable cost associated with loan production, totaled $105.6 million. Commission expense totaled 0.31% of total loan production in 2004. Occupancy and equipment expense totaled $66.2 million during 2004. The continued increase in these expenses was reflective of the expansion undertaken in our banking operation network offset by the closing of some of the non-profitable home loan centers. Advertising expense, which totaled $10.2 million during the year ended, December 31, 2004, decreased $2.0 million, or 16.4%, over the prior year. The decrease was reflective of management’s cost containment strategies offset by the expansion undertaken in our banking network. Our FDIC premiums decreased to $1.1 million for 2004. The calculation of the premiums is based on our deposit portfolio and escrow accounts. During 2004, our escrow accounts decreased $2.1 million and the result was a decrease in our premium. We paid $7.0 million in communication expenses for the year ended December 31, 2004. These expenses typically include telephone, fax and other types of electronic communication. The decrease in communication expense is the result of enhanced technology and the reduction of home loan centers. We pay taxes in the various states and local communities we are located in. For the year ended December 31, 2004, our state and local taxes decreased to $13.0 million. The decrease in taxes is the direct result of a decrease in taxable earnings. Other expense totaled $39.9 million during 2004. The fluctuation in these expenses was reflective of the varied levels of mortgage production, the expansion undertaken in our banking operation offset by the closing of the non-profitable home loan centers, and the decreased amount of loans in a delinquency status.

SFAS 91

          Certain loan origination fees and costs are capitalized and recorded as an adjustment of the basis of the individual loans originated. These fees and costs are amortized or accreted into income as an adjustment to the loan yield over the life of the loan or expensed when the loan is sold. Accordingly, during 2005, we deferred $117.1 million of gross loan origination costs; while during 2004 and 2003 the deferred expenses totaled $154.1 million and $226.5 million, respectively. These costs have not been offset by the revenue deferred for SFAS 91 purposes. During 2005, 2004, and 2003, we deferred $59.0 million, $65.0 million, and $119.5 million in qualifying loan fee revenue, respectively. For further information, see “Loan Fees and Charges,” above.

          On a per loan basis, the cost deferrals totaled $816, $815, and $663 during 2005, 2004, and 2003, respectively. Net of deferred fee income, the cost deferred per loan totaled $405, $471, and $313 during 2005, 2004, and 2003, respectively. While revenue per loan has remained somewhat constant on a per loan basis, our loan origination costs have increased over the three-year period. Inflationary increases and the increased costs associated with our shift to retail and correspondent funding versus wholesale funding are the major reasons for these increases. This shift can also be seen in the cost of commissions, which is a deferrable item. On a per loan basis, the cost deferrals for commissions totaled $566, $559, and $417 during 2005, 2004, and 2003, respectively.

Provision for Federal Income Taxes

          For the year ended December 31, 2005, our provision for federal income taxes as a percentage of pretax earnings was 35.6% compared to 35.2% in 2004 and 35.0% in 2003. For each period, the provision for federal

31

income taxes varies from statutory rates primarily because of certain non-deductible corporate expenses. Refer to Note 18 of the Notes to the Consolidated Financial Statements, in Item 8. Financial Statements and Supplementary Data herein for further discussion of our federal income taxes.

Analysis of Items on Statement of Financial Condition

          Mortgage-Backed Securities Held to Maturity. Mortgage-backed securities held to maturity increased from $20.7 million at December 31, 2004 to $1.4 billion at December 31, 2005. The increase was due to the recharacterization of certain of our mortgage loans held for investment to mortgage-backed securities through a process known as guaranteed mortgage securitization. This allowed us to obtain credit enhancement on these loans and thereby reduce our credit risk. During the latter half of 2005, we converted approximately $1.4 billion of mortgage loans in our portfolio to mortgage-backed securities through government sponsored entities.

          At December 31, 2005, approximately $1.2 billion of these mortgage-backed securities were pledged as collateral under security repurchase agreements and $2.9 million under interest rate swap agreements. This allowed us to obtain funds at a lower cost than our FHLB advances. At December 31, 2004, $2.9 million of the mortgage-backed securities were pledged as collateral for interest rate swap agreements.

          Securities Available for Sale. Securities available for sale increased from $0 at December 31, 2004 to $26.1 million at December 31, 2005. These securities represent the residual interests in a trust created for the purpose of our $600 million securitization of home equity lines of credit during the fourth quarter of 2005.

          Other Investments. Our investment portfolio increased from $18.4 million at December 31, 2004 to $22.0 million at December 31, 2005. Investment securities consist of contractually required collateral, regulatory required collateral, and investments made by our non-bank subsidiaries.

          Loans Available for Sale. We sell a majority of the mortgage loans we produce into the secondary market on a whole loan basis or by securitizing the loans into mortgage-backed securities. We generally sell or securitize our longer-term, fixed-rate mortgage loans, while we hold the shorter duration and adjustable rate mortgage loans for investment. At December 31, 2005, we held loans available for sale of $1.8 billion, which was an increase of $0.3 billion from the $1.5 billion held at December 31, 2004. Our loan production is typically inversely related to the level of long-term interest rates. As long-term rates decrease, we tend to originate an increasing number of mortgage loans. A significant amount of the loan origination activity during periods of falling interest rates is derived from refinancing of existing mortgage loans. Conversely, during periods of increasing long-term rates increase, loan originations tend to decrease.

          The following table shows the activity in our portfolio of mortgage loans available for sale during the past five years.

LOANS AVAILABLE FOR SALE ACTIVITY SCHEDULE

	For the Years Ended December 31,
	2005			2004			2003			2002			2001
	(In thousands)
Balance at beginning of year	$	1,506,311		$	2,759,551		$	3,302,212		$	2,746,791		$	1,437,799
Loans originated, net		25,172,510			31,891,486			55,866,218			43,703,804			33,276,507
Loans sold servicing retained, net		(21,608,937	)		(27,749,138	)		(49,681,387	)		(39,261,704	)		(30,333,464	)
Loans sold servicing released, net		(1,855,700	)		(1,352,789	)		(2,461,326	)		(1,297,372	)		(364,579	)
Loan amortization/ prepayments		(1,040,315	)		(1,745,708	)		(1,652,811	)		(461,983	)		(919,577	)
Loans transferred to various loan portfolios, net		(400,475	)		(2,297,091	)		(2,613,355	)		(2,127,324	)		(349,895	)
Balance at end of year	$	1,773,394		$	1,506,311		$	2,759,551		$	3,302,212		$	2,746,791

32

          Loans Held for Investment. Our largest category of earning assets consists of our loans held for investment portfolio. Loans held for investment consists of residential mortgage loans that we do not hold for resale (usually shorter duration and adjustable rate loans and second mortgages), other consumer loans, commercial real estate loans, construction loans, warehouse loans to other mortgage lenders, and various types of commercial loans such as business lines of credit, working capital loans and equipment loans. Loans held for investment remained approximately the same in the aggregate, at $10.6 billion at December 31, 2004 and 2005, although there were fluctuations throughout the various loan types. Mortgage loans held for investment decreased $0.5 billion to $8.2 billion, second mortgage loans increased $0.5 billion to $0.7 billion, commercial real estate loans increased $0.2 billion to $1.0 billion and consumer loans decreased $0.2 billion to $0.4 billion. During 2005, we began to securitize loans from our loans held for investment portfolio and classify the resulting securities as mortgage-backed securities held to maturity. At December 31, 2005, approximately $1.4 billion of loans held for investment had been securitized in this manner and are not reflected in our year end 2005 balance of loans held for investment. The following table sets forth a breakdown of our loans held for investment portfolio at December 31, 2005:

LOANS HELD FOR INVESTMENT BY TYPE

	Fixed		Adjustable
	Rate		Rate		Total
	(In thousands)
Mortgage loans	$	506,588	$	7,742,309	$	8,248,897
Second mortgage loans		700,492		—		700,492
Commercial real estate		188,345		807,066		995,411
Construction		37,384		28,262		65,646
Warehouse lending		—		146,694		146,694
Consumer		74,655		336,265		410,920
Non-real estate commercial		1,246		7,165		8,411
Total	$	1,508,710	$	9,067,761	$	10,576,471

          The two tables below provide detail for the activity and the balance in our loans held for investment portfolio over the past five years.

LOANS HELD FOR INVESTMENT

	At December 31,
	2005			2004			2003			2002			2001
	(In thousands)
Mortgage loans	$	8,248,897		$	8,693,768		$	5,478,200		$	2,579,448		$	2,193,473
Second mortgage loans		700,492			196,518			141,010			214,485			232,466
Commercial real estate loans		995,411			751,730			549,456			445,668			314,247
Construction loans		65,646			67,640			58,323			54,650			53,505
Warehouse lending		146,694			249,291			346,780			558,782			298,511
Consumer loans		410,920			591,107			259,656			124,806			63,965
Non-real estate commercial loans		8,411			9,100			8,638			8,912			10,565
Total loans held for investment portfolio		10,576,471			10,559,154			6,842,063			3,986,751			3,166,732
Allowance for loan losses		(39,140	)		(38,318	)		(37,828	)		(39,389	)		(29,417	)
Total loans held for investment portfolio, net	$	10,537,331		$	10,520,836		$	6,804,235		$	3,947,362		$	3,137,315

33

LOANS HELD FOR INVESTMENT PORTFOLIO ACTIVITY SCHEDULE

	For the Years Ended December 31,
	2005			2004			2003			2002			2001
	(In thousands)
Balance at beginning of year	$	10,559,154		$	6,842,063		$	3,986,751		$	3,166,732		$	3,804,361
Loans originated		5,101,206			4,840,028			1,901,105			586,809			521,506
Change in lines of credit		186,041			(189,696	)		1,267,338			331,826			128,310
Loans transferred from various portfolios, net		400,475			2,297,091			2,613,355			2,127,324			349,895
Loan amortization prepayments		(5,622,989	)		(3,190,640	)		(2,890,680	)		(2,177,918	)		(1,594,957	)
Loans transferred to repossessed assets		(47,416	)		(39,692	)		(35,806	)		(48,022	)		(42,383	)
Balance at end of year	$	10,576,471		$	10,559,154		$	6,842,063		$	3,986,751		$	3,166,732

Quality of Earning Assets

          The following table sets forth certain information about our non-performing assets as of the end of the last five years. As of December 31, 2005, we had no other loans outstanding where known information about possible credit problems of borrowers caused management concern regarding the ability of the same borrowers to comply with the loan repayment terms.

NON-PERFORMING ASSETS

	At December 31,
	2005			2004			2003			2002			2001
	(In thousands)
Non-accrual loans	$	64,466		$	57,026		$	58,334		$	68,032		$	82,266
Repurchased non-performing assets, net		34,777			35,013			11,956			10,404			4,156
Real estate and other repossessed assets, net		47,724			37,823			36,778			45,094			38,868
Total non-performing assets, net	$	146,967		$	129,862		$	107,068		$	123,530		$	125,290
Ratio of non-performing assets to total assets		0.98	%		0.99	%		1.01	%		1.51	%		1.89	%
Ratio of non-performing loans to loans held for investment		0.61	%		0.54	%		0.85	%		1.71	%		2.60	%
Ratio of allowance to non-performing loans		60.71	%		67.19	%		64.85	%		57.90	%		35.76	%
Ratio of allowance to loans held for investment		0.37	%		0.36	%		0.55	%		0.99	%		0.93	%
Ratio of net charge-offs to average loans held for investment		0.16	%		0.16	%		0.35	%		0.51	%		0.35	%

          Delinquent Loans. Loans are considered to be delinquent when any payment of principal or interest is past due. While it is the goal of management to work out a satisfactory repayment schedule with a delinquent borrower, we will undertake foreclosure proceedings if the delinquency is not satisfactorily resolved. Our procedures regarding delinquent loans are designed to assist borrowers in meeting their contractual obligations. We customarily mail notices of past due payments to the borrower approximately 15, 30 and 45 days after the due date, and late charges are assessed in accordance with certain parameters. Our collection department makes telephone or personal contact with borrowers after a 30-day delinquency. In certain cases, we recommend that the borrower seek credit-counseling assistance and may grant forbearance if it is determined that the borrower is likely to correct a loan delinquency within a reasonable period of time. We cease the accrual of interest on loans that we classify as “non-performing” because they are more than 90 days delinquent. Such interest is

34

recognized as income only when it is actually collected. At December 31, 2005, we had $115.9 million in loans that were determined to be delinquent. Of those delinquent loans, $64.5 million of loans were non-performing, of which $54.6 million, or 84.7%, were single-family residential mortgage loans.

          The following table sets forth information regarding delinquent loans as of the end of the last three years (in thousands):

DELINQUENT LOANS

Days Delinquent	2005		2004		2003
30	$	30,972	$	34,346	$	32,215
60		20,456		13,247		14,920
90		64,466		57,026		58,334
Total	$	115,894	$	104,619	$	105,469

          The following table sets forth information regarding non-performing loans as of December 31, 2005 as to which we have ceased accruing interest (in thousands):

NON-ACCRUAL LOANS AT DECEMBER 31, 2005

						As a % of			As a % of
	Investment			Non-		Loan			Non-
	Loan			Performing		Specified			Performing
	Portfolio			Loans		Portfolio			Loans
Mortgage loans	$	8,248,897		$	53,036		0.64	%		82.3	%
Second mortgages		700,492			321		0.05			0.5
Commercial real estate		995,411			7,486		0.75			11.6
Construction		65,646			1,220		1.86			1.9
Warehouse lending		146,694			—		—			—
Consumer		410,920			2,071		0.50			3.2
Commercial non-real estate		8,411			332		3.95			0.5
Total loans		10,576,471		$	64,466		0.61	%		100.0	%
Less allowance for loan losses		(39,140	)
Total investment loans (net of allowance)	$	10,537,331

          Allowance for Loan Losses. The allowance for loan losses represents management’s estimate of probable losses in our loans held for investment portfolio as of the date of the consolidated financial statements. The allowance provides for probable losses that have been identified with specific customer relationships and for probable losses believed to be inherent in the loan portfolio, but that have not been specifically identified.

          We perform a detailed credit quality review annually on large commercial loans as well as selected other smaller balance commercial loans and may allocate a specific portion of the allowance to such loans based upon this review. Commercial and commercial real estate loans that are determined to be substandard and exceed $1 million are treated as impaired and individually evaluated to determine the necessity of a specific reserve in accordance with the provisions of SFAS No. 114, Accounting by Creditors for Impairment of a Loan. This pronouncement requires a specific allowance to be established as a component of the allowance for loan losses when it is probable all amounts due will not be collected pursuant to the contractual terms of the loan and the recorded investment in the loan exceeds its fair value. Fair value is measured using either the present value of the expected future cash flows discounted at the loan’s effective interest rate, the observable market price of the loan, or the fair value of the collateral if the loan is collateral dependent, reduced by estimated disposal costs. In estimating the fair value of collateral, we utilize outside fee-based appraisers to evaluate various factors, such as occupancy and rental rates in our real estate markets and the level of obsolescence that may exist on assets acquired from commercial business loans.

35

          A portion of the allowance is allocated to the remaining commercial loans by applying projected loss ratios, based on numerous factors identified below, to the loans within the different risk ratings.

          Additionally, management has sub-divided the homogeneous portfolios, including consumer and residential mortgage loans, into categories that have exhibited a greater loss exposure (such as sub-prime loans and loans that are not salable on the secondary market because of collateral or documentation issues). The portion of the allowance allocated to other consumer and residential mortgage loans is determined by applying projected loss ratios to various segments of the loan portfolio. Projected loss ratios incorporate factors such as recent charge-off experience, current economic conditions and trends, trends with respect to past due and nonaccrual amounts, and are supported by underlying analysis.

          Management maintains an unallocated allowance to recognize the uncertainty and imprecision underlying the process of estimating expected loan losses. Determination of the probable losses inherent in the portfolio, which are not necessarily captured by the allocation methodology discussed above, involve the exercise of judgment.

          As the process for determining the adequacy of the allowance requires subjective and complex judgment by management about the effect of matters that are inherently uncertain, subsequent evaluations of the loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance for loan losses. In estimating the amount of credit losses inherent in our loan portfolio, various assumptions are made. For example, when assessing the condition of the overall economic environment, assumptions are made regarding current economic trends and their impact on the loan portfolio. In the event the national economy were to sustain a prolonged downturn, the loss factors applied to our portfolios may need to be revised, which may significantly impact the measurement of the allowance for loan losses. For impaired loans that are collateral dependent, the estimated fair value of the collateral may deviate significantly form the proceeds received when the collateral is sold.

          The allowance for loan losses totaled $39.1 million at December 31, 2005, an increase of $0.8 million, or 2.1% from the $38.3 million at December 31, 2004. The allowance for loan losses as a percentage of non-performing loans was 60.7% and 67.2% at December 31, 2005 and 2004, respectively. During 2005, we recorded a provision for loan losses of $18.9 million compared to a provision of $16.1 million recorded in 2004 and $20.1 million in 2003. Net charge-offs in 2005 equaled $18.1 million compared to $15.6 million in 2004 and $21.6 million in 2003. Net charge-offs in 2005 equaled 0.16% of average investment loans compared to 0.16% and 0.35% in 2004 and 2003, respectively.

          The following tables set forth certain information regarding our allowance for loan losses as of December 31, 2005 and activity in allowance for loan losses during the past five years.

ALLOWANCE FOR LOAN LOSSES

	December 31, 2005
	Investment		Percent					Percentage
	Loan		of			Reserve		to Total
	Portfolio		Portfolio			Amount		Reserve
	(Dollars in thousands)
Mortgage loans	$	8,248,897		78.0	%	$	20,466		52.3	%
Commercial real estate		995,411		9.4			5,315		13.6
Construction		65,646		0.6			604		1.5
Warehouse lending		146,694		1.4			334		0.8
Consumer		410,920		3.9			3,396		8.7
Second mortgages		700,492		6.6			7,156		18.3
Commercial non-real estate		8,411		0.1			729		1.9
Unallocated		—		—			1,140		2.9
Total	$	10,576,471		100.0	%	$	39,140		100.0	%

36

ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES

	2005					2004					2003					2002					2001
	(Dollars in thousands)
			Loans					Loans					Loans					Loans					Loans
			To					To					To					To					To
	Reserve		Total			Reserve		Total			Reserve		Total			Reserve		Total			Reserve		Total
	Amount		Loans			Amount		Loans			Amount		Loans			Amount		Loans			Amount		Loans
Mortgage loans	$	20,466		78.0	%	$	17,304		82.0	%	$	20,347		80.1	%	$	26,008		64.7	%	$	24,291		69.3	%
Second mortgages		7,156		6.6	%		3,318		1.9	%		2,129		2.1	%		3,502		5.4	%		236		7.4	%
Commercial real estate		5,315		9.4	%		2,319		7.1	%		7,532		8.0	%		2,823		11.2	%		975		9.9	%
Construction		604		0.6	%		3,538		0.6	%		2,380		0.8	%		2,852		1.4	%		153		1.7	%
Warehouse lending		334		1.4	%		5,167		2.4	%		273		5.1	%		385		14.0	%		439		9.4	%
Consumer		3,396		3.9	%		4,924		5.9	%		3,710		3.8	%		2,571		3.1	%		1,608		2.0	%
Commercial non-real estate		729		0.1	%		1,748		0.1	%		1,457		0.1	%		1,248		0.2	%		1,715		0.3	%
Unallocated		1,140		—			—		—			—		—			—		—			—		—
Total	$	39,140		100.0	%	$	38,318		100.0	%	$	37,828		100.0	%	$	39,389		100.0	%	$	29,417		100.0	%

ACTIVITY WITHIN THE ALLOWANCE FOR LOAN LOSSES

	2005			2004			2003			2002			2001
	(In thousands)
Beginning balance	$	38,318		$	37,828		$	39,389		$	29,417		$	14,377
Provision for loan losses		18,876			16,077			20,081			27,126			25,572
Charge-offs
Mortgage loans		(11,853	)		(14,629	)		(20,455	)		(14,263	)		(9,099	)
Consumer loans		(4,713	)		(1,147	)		(881	)		(1,234	)		(675	)
Commercial loans		(3,055	)		(680	)		(1,048	)		(1,067	)		(878	)
Construction loans		—			(2	)		(313	)		(5	)		(20	)
Other		(286	)		(717	)		(298	)		(1,078	)		(429	)
Total charge offs		(19,907	)		(17,175	)		(22,995	)		(17,647	)		(11,101	)
Recoveries
Mortgage loans		1,508			1,081			641			5			221
Consumer loans		247			242			393			78			166
Commercial loans		98			265			114			410			182
Construction loans		—			—			—			—			—
Other		—			—			205			—			—
Total recoveries		1,853			1,588			1,353			493			569
Charge-offs, net of recoveries		(18,054	)		(15,587	)		(21,642	)		(17,154	)		(10,532	)
Ending balance	$	39,140		$	38,318		$	37,828		$	39,389		$	29,417
Net charge-off ratio		0.16	%		0.16	%		0.35	%		0.51	%		0.35	%

          Repossessed Assets. Real property that we acquire as a result of the foreclosure process is classified as “real estate owned” until it is sold. Our foreclosure committee decides whether to rehabilitate the property or sell it “as is,” and whether to list the property with a broker or sell it at auction. Generally, we are able to dispose of a substantial portion of this type of real estate and other repossessed assets during each year, but we invariably acquire additional real estate and other assets through repossession in the ordinary course of business. At December 31, 2005, we had $47.7 million of repossessed assets compared to $37.8 million at December 31, 2004. Over the past five years, we have taken an average loss of 18.8% on all delinquent loans that we have been forced to complete foreclosure proceedings and later sell to a third party.

37

          The following schedule provides the activity for repossessed assets during each of the past five years:

NET REPOSSESSED ASSET ACTIVITY

	2005			2004			2003			2002			2001
	(In thousands)
Beginning balance	$	37,823		$	36,778		$	45,094		$	38,868		$	22,258
Additions		48,546			42,668			38,991			45,488			41,370
Disposals		(38,645	)		(41,623	)		(47,307	)		(39,262	)		(24,760	)
Ending balance	$	47,724		$	37,823		$	36,778		$	45,094		$	38,868

          Repurchased Assets. We sell a majority of the mortgage loans we produce into the secondary market on a whole loan basis or by securitizing the loans into mortgage-backed securities. When we sell mortgage loans, we make customary representations and warranties to the purchasers about various characteristics of each loan, such as the manner of origination, the nature and extent of underwriting standards applied and the types of documentation being provided. When a loan that we have sold fails to perform according to its contractual terms, the purchaser will typically review the loan file to determine whether defects in the origination process occurred and if such defects constitute a violation of our representations and warranties. If there are no such defects, we have no liability to the purchaser for losses it may incur on such loan. If a defect is identified, we may be required to either repurchase the loan or indemnify the purchaser for losses it sustains on the loan. Loans that are repurchased and that are performing according to their terms are included within our loans held for investment portfolio. Repurchased assets are loans we have reacquired because of representation and warranties issues related to loan sales and that are non-performing. During 2005 and 2004, we repurchased $56.5 million and $68.7 million in non-performing loans, respectively. The principal balance of these repurchased assets totaled $13.6 million and $17.1 million at December 31, 2005 and 2004, respectively, and are included within other assets in our consolidated financial statements.

          The following table sets forth the amount of non-performing loans we have repurchased, organized by the year of origination:

REPURCHASED ASSETS

			Total
			Non-performing
	Total Loan Sales		Repurchased		% of
Year	and Securitizations		Loans		Sales
(In thousands)
200	1 $	30,897,271	$	73,516		0.24	%
200		2 40,495,894		42,012		0.10
200		3 51,922,757		20,011		0.04
200		4 28,937,576		8,794		0.03
200		5 24,703,575		1,231		0.00
Tot	als $	176,957,073	$	145,564		0.08	%

          Accrued Interest Receivable. Accrued interest receivable increased from $35.0 million at December 31, 2004 to $48.4 million at December 31, 2005 as our total earning assets increased. We typically collect interest in the month following the month in which it is earned.

          FHLB Stock. Holdings of FHLB stock increased from $234.8 million at December 31, 2004, to $292.1 million at December 31, 2005. This increase was required to accommodate our additional FHLB advances that were used during 2005 to fund the increase in our earning assets. As a member of the FHLB, we are required to hold shares of FHLB stock in an amount at least equal to 1% of the aggregate unpaid principal balance of our mortgage loans, home purchase contracts and similar obligations at the beginning of each year, or 1/20th of our FHLB advances, whichever is greater. Management believes that the volume of our holdings of FHLB stock do not constitute a controlling or significant interest in the FHLB. As such, management does not believe that the FHLB is an affiliate or can in any other way be deemed to be a related party.

38

          Premises and Equipment. Premises and equipment, net of accumulated depreciation, totaled $200.8 million at December 31, 2005, an increase of $20.7 million, or 11.5%, from $180.1 million at December 31, 2004. During 2005, we added 17 new banking centers, and continued to invest in computer equipment. In addition, we acquired lots for future bank expansion.

          Mortgage Servicing Rights. Mortgage servicing rights totaled $315.7 million at December 31, 2005, an increase of $127.7 million, from $188.0 million at December 31, 2004. The increase reflects our capitalization of $328.9 million of MSRs, sales of $106.7 million of MSRs and amortization of $94.5 million of MSRs. The recorded amount of the MSR portfolio at December 31, 2005 and 2004 as a percentage of the unpaid principal balance of the loans we are securing was 1.06% versus 0.88%, respectively. When our home lending operation sells mortgage loans in the secondary market, it usually retains the right to continue to service the mortgage loans for a fee. The weighted average service fee on loans serviced for others is currently 0.35% of the loan principal balance outstanding. The amount of MSRs initially recorded is based on the fair value of the MSRs determined on the date when the underlying loan is sold. Our determination of fair value, and thus the amount we record (i.e., the capitalization amount) is based on estimated values paid by third party buyers in recent servicing rights sale transactions, internal valuations, and market pricing. Estimates of fair value reflect the following variables:

• Anticipated prepayment speeds (also known as the Constant Prepayment Rate)

• Product type (i.e., conventional, government, balloon)

• Fixed or adjustable rate of interest

• Interest rate

• Term (i.e. 15 or 30 years)

• Servicing costs per loan

• Discounted yield rate

• Estimate of ancillary income such as late fees, prepayment fees, etc.

          The most important assumptions used in the MSR valuation model are anticipated annual loan prepayment speeds. During 2005, these speeds ranged between 10% and 25% on new production loans. The factors used for those assumptions are selected based on market interest rates and other market assumptions. Their reasonableness is confirmed through surveys conducted with independent third parties.

          On an ongoing basis, the MSR portfolio is internally valued to assess any impairment in the asset. These impairment analyses consider the same variables that we address in determining the value of the portfolio at the financial statement date. In addition, independent broker appraisals of the fair value of the MSR portfolio are obtained annually to confirm the reasonableness of the value generated by the internal valuation model.

          At December 31, 2005 and 2004, the fair value of the MSR portfolio was $421.1 million and $257.0 million, respectively. At December 31, 2005, the fair value of each MSR was based upon the following weighted-average assumptions: (1) a discount rate of 9.65%; (2) an anticipated loan prepayment rate of 22.9% CPR; and (3) servicing costs per conventional loan of $40 and $55 for each government or adjustable-rate loan, respectively.

39

          The following table sets forth activity in loans serviced for others during the past five years.

LOANS SERVICED FOR OTHERS ACTIVITY SCHEDULE

	For the Years Ended December 31,
	2005			2004			2003			2002			2001
	(In thousands)
Balance at beginning of year	$	21,354,724		$	30,395,079		$	21,586,797		$	14,222,802		$	6,644,482
Loans servicing originated		21,595,729			27,584,787			49,461,431			39,198,521			30,514,703
Loan amortization/ prepayments		(4,220,504	)		(6,985,894	)		(9,982,414	)		(3,329,825	)		(1,446,092	)
Loan servicing sales		(9,081,861	)		(29,639,248	)		(30,670,735	)		(28,504,701	)		(21,490,291	)
Balance at end of year	$	29,648,088		$	21,354,724		$	30,395,079		$	21,586,797		$	14,222,802

          Other Assets. Other assets decreased $36.8 million, or 15.8%, to $195.7 million at December 31, 2005, from $232.5 million at December 31, 2004. The majority of this decrease was attributable to payments received on receivables recorded in conjunction with MSR sales transacted during the latter part of 2004. Upon the sale of MSRs, we typically receive a down payment from the purchaser equivalent to approximately 20% of the total purchase price and record a receivable account for the balance of the purchase price due. This recorded receivable is typically collected within a six-month time frame.

Liabilities

          Deposits. Deposit accounts increased $0.6 billion, or 8.1%, to $8.0 billion at December 31, 2005, from $7.4 billion at December 31, 2004. This increase reflects our strategy of increasing deposits through the opening of additional banking centers. We increased the number of banking centers from 120 at December 31, 2004 to 137 at December 31, 2005. When we enter a new market, we utilize an aggressive pricing strategy in order to rapidly attract new deposits.

          Our deposits can be subdivided into three areas: the retail division, the municipal division, and our national accounts division. Retail deposits accounts increased $0.6 billion, or 14.3%, to $4.8 billion at December 31, 2005, from $4.2 billion at December 31, 2004. Saving and checking accounts totaled 12.7% of total retail deposits. In addition, at December 31, 2005, retail certificates of deposit totaled $3.5 billion, with an average balance of $26,297 and a weighted average cost of 3.94% and money market deposits totaled $781.1 million, with an average cost of 2.98%. Overall, the retail division had an average cost of deposits of 3.41%.

          We call on local municipal agencies as another source for deposit funding. These deposit accounts increased $0.1 billion, or 7.7%, to $1.4 billion at December 31, 2005, from $1.3 billion at December 31, 2004. These deposits had a weighted average cost of 4.30% at December 31, 2005. These deposit accounts include $1.3 billion that are certificates of deposit with maturities typically less than one year and $70.7 million in checking and savings accounts.

          The national accounts division garners funds through nationwide advertising of deposit rates and through investment brokers located across the country. These deposit accounts decreased $0.1 billion, or 5.3%, to $1.8 billion at December 31, 2005, from $1.9 billion at December 31, 2004. These deposits had a weighted average cost of 3.42% at December 31, 2005.

40

          The deposit accounts are as follows December 31, (in thousands):

	2005		2004		2003
Demand accounts	$	374,816	$	376,506	$	390,008
Savings accounts		239,215		884,117		314,452
MMDA		781,087		859,573		1,320,635
Certificates of deposit(1)		3,450,450		2,056,608		1,602,223
Total retail deposits		4,845,568		4,176,804		3,627,318
Municipal deposits		1,353,633		1,264,225		899,123
National accounts		1,779,799		1,938,626		1,153,726
Total deposits	$	7,979,000	$	7,379,655	$	5,680,167

(1)  The aggregate amount of certificates of deposit with a minimum denomination of $100,000 was approximately $2.4 billion, $1.7 billion and $1.3 billion at December 31, 2005, 2004 and 2003, respectively.

          Interest Rate Swaps. In October 2003, we entered into a series of interest rate swaps to offset our exposure to rising rates on a portion of our certificates of deposit portfolio. The notional amount of these swaps totaled $500.0 million. Contractually, we receive a floating rate tied to LIBOR and pay a fixed rate. The swaps are categorized in two groups: the first receiving one-month LIBOR and the second receiving three-month LIBOR. These swaps have maturities ranging from three to five years. These interest rate swaps effectively act as a cash flow hedge against a rise in the cost of our deposits. On December 30, 2004, we extinguished $250.0 million of the swaps for an after-tax gain of $2.6 million. This gain is being reclassified into earnings from accumulated other comprehensive income over three years, which is the original duration of the extinguished swaps.

          On December 19, 2002, we, through our subsidiary Flagstar Statutory Trust II, completed a private placement sale of trust preferred securities. As part of the transaction, we entered into an interest rate swap agreement with the placement agent, where we pay a fixed rate of 6.88% on a notional amount of $25.0 million and receive a floating rate equal to that being paid on the Flagstar Statutory Trust II securities.

          On September 22, 2005, we, through our subsidiary Flagstar Statutory Trust VIII, completed a private placement sale of trust preferred securities. As part of the transaction, we entered into an interest rate swap with the placement agent, under which we are required to pay 4.33% fixed rate on a notional amount of $25.0 million and will receive a floating rate equal to that being paid on the Flagstar Statutory Trust VIII securities. The swap matures on October 7, 2010. The securities are callable after October 7, 2010.

          FHLB Advances. FHLB advances increased $0.1 billion, or 2.4%, to $4.2 billion at December 31, 2005, from $4.1 billion at December 31, 2004. We rely upon advances from the FHLB as a source of funding for the origination or purchase of loans for sale in the secondary market and for providing duration-specific medium-term financing. The outstanding balance of FHLB advances fluctuates from time to time depending upon our current inventory of mortgage loans available for sale and the availability of lower cost funding from our retail deposit base, the escrow accounts we hold, or alternative funding sources such as repurchase agreements. See Note 15 of the Notes to the Consolidated Financial Statements, in Item 8. Financial Statements and Supplemental Data, herein.

41

          The portfolio of FHLB advances includes fixed rate term advances, floating rate daily adjustable advances, and fixed rate putable advances. The following is a breakdown of the advances outstanding (in thousands):

	December 31,
	2005					2004
			Weighted					Weighted
			Average					Average
	Amount		Rate			Amount		Rate
Floating rate daily advances	$	766,000		4.18	%	$	620,000		1.95	%
Fixed rate putable advances		700,000		4.49			1,120,000		5.15
Fixed rate term advances		2,759,000		3.69			2,350,000		3.53
Total	$	4,225,000		3.91	%	$	4,090,000		3.74	%

          The portfolio of putable FHLB advances we hold, which matures in 2011, may be called by the FHLB if LIBOR reaches 7.50%. The corresponding level of this LIBOR index is at 4.54% at December 31, 2005. If these advances are called, we will be forced to find an alternative source of funding, which could be at a higher cost and therefore negatively impact net earnings.

          The following indicates certain information related to the FHLB advances (in thousands):

	For the Years Ended December 31,
	2005			2004			2003
Maximum outstanding at any month end	$	5,373,279		$	4,097,000		$	3,320,000
Average balance		4,742,079			3,631,851			2,711,119
Average interest rate		3.85	%		3.96	%		4.69	%

          Security Repurchase Agreements. Securities sold under agreements to repurchase are generally accounted for as collateralized financing transactions and are recorded at the amounts at which the securities were sold plus accrued interest. Securities, generally mortgage backed securities, are pledged as collateral under these financing arrangements. The fair value of collateral provided to a party is continually monitored, and additional collateral is obtained or requested to be returned, as appropriate. At December 31, 2005, we had $1.1 billion in security repurchase agreements. We began entering into these security repurchase agreements during the fourth quarter of 2005. The maximum borrowings outstanding under these agreements in any month end amounted to $1.1 billion. The weighted-average borrowing rate on security repurchase agreements outstanding as of December 31, 2005 was 4.32%. These repurchase agreements have maturities of less than six months. At December 31, 2005, security repurchase agreements were secured by $1.2 billion of mortgage-backed securities held to maturity.

          Long Term Debt. As part of our overall capital strategy, we may raise capital through the issuance of trust preferred securities by our special purpose financing entities formed for the offerings. The trust preferred securities outstanding mature 30 years from issuance, are callable after five years, pay interest quarterly, and the interest expense is deductible for federal income tax purposes. The majority of the net proceeds from these offerings is contributed to the Bank as additional paid in capital and subject to regulatory limitations, is includable as regulatory capital.

          On April 27, 1999, we, through our subsidiary Flagstar Trust, completed the sale of 2.99 million shares of 9.50% trust preferred securities, providing gross proceeds totaling $74.8 million. On April 30, 2004, the Company redeemed the preferred securities. Trust is currently inactive.

          On December 19, 2002, we, through our subsidiary Flagstar Statutory Trust II, completed a private placement sale of trust preferred securities, providing gross proceeds totaling $25.0 million. The securities pay interest at a floating rate of three-month LIBOR plus 3.25%, adjustable quarterly, after an initial rate of 4.66%. As part of the transaction, we entered into an interest rate swap agreement with the placement agent, where we pay a fixed rate of 6.88% on a notional amount of $25.0 million and receive a floating rate equal to that being paid on the Flagstar Statutory Trust II securities.

          On February 19, 2003, we, through our subsidiary Flagstar Statutory Trust III, completed a private placement sale of trust preferred securities, providing gross proceeds totaling $25.0 million. The securities have

42

an effective cost for the first five years of 6.55% and a floating rate thereafter equal to the three-month LIBOR rate, plus 3.25% adjustable quarterly.

          On March 19, 2003, we, through our subsidiary Flagstar Statutory Trust IV, completed a private placement sale of trust preferred securities, providing gross proceeds totaling $25.0 million. The securities have an effective cost for the first five years of 6.75% and a floating rate thereafter equal to the three-month LIBOR rate, plus 3.25% adjustable quarterly.

          On December 29, 2004, we, through our subsidiary Flagstar Statutory Trust V, completed a private placement sale of trust preferred securities, providing gross proceeds totaling $25.0 million. The securities have a floating rate that reprices quarterly thereafter at three-month LIBOR, plus 2.00%.

          On March 30, 2005, we, through our subsidiary Flagstar Statutory Trust VI, completed a private placement sale of trust preferred securities, providing gross proceeds totaling $25.0 million. The securities have a floating rate that reprices quarterly at three-month LIBOR, plus 2.00%.

          On March 31, 2005, we, through our subsidiary Flagstar Statutory Trust VII, completed a private placement sale of trust preferred securities, providing gross proceeds totaling $50.0 million. The securities have an effective cost for the first five years of 6.47% and a floating rate thereafter equal to the three-month LIBOR rate, plus 2.00% adjustable quarterly.

          On September 22, 2005, we, through our subsidiary Flagstar Statutory Trust VIII, completed a private placement sale of trust preferred securities, providing gross proceeds totaling $25.0 million. The securities have a floating rate that reprices quarterly at three-month LIBOR, plus 1.50%.

          Accrued Interest Payable. Accrued interest payable increased $13.2 million, or 47.0%, to $41.3 million at December 31, 2005 from $28.1 million at December 31, 2004. These amounts represent interest payments that are payable to depositors and other entities from which we borrowed funds. These balances fluctuate with the size of our interest-bearing liability portfolio and the average cost of our interest-bearing liabilities. The interest-bearing liability portfolio increased 22.2% during the period and we had a 33 basis point increase in the average cost of liabilities.

          Undisbursed Payments. Undisbursed payments on loans serviced for others decreased $89.1 million, or 18.0%, to $407.l million at December 31, 2005, from $496.2 million at December 31, 2004. These amounts represent payments received from borrowers for interest, principal and related loan charges, which have not been remitted to loan investors. These balances fluctuate with the size of the servicing portfolio and the transferring of servicing to the purchaser in connection with servicing sales. Loans serviced for others at December 31, 2005, including subservicing of $5.0 billion, equaled $34.6 billion versus $30.5 billion at December 31, 2004.

          Escrow Accounts. The amount of funds in escrow accounts increased $24.5 million, or 12.6%, to $219.0 million at December 31, 2005, from $194.5 million at December 31, 2004. These accounts are maintained on behalf of mortgage customers and include funds collected for real estate taxes, homeowner’s insurance, and other insurance product liabilities. These balances fluctuate with the amount of loans serviced. The balances also fluctuate during the year depending upon the scheduled payment dates for the related liabilities. Total residential mortgage loans serviced at December 31, 2005, equaled $41.8 billion versus $40.7 billion at December 31, 2004, a 2.7% increase.

          Federal Income Taxes Payable. Income taxes payable increased $52.4 million, or 228.8%, to $75.3 million at December 31, 2005, from $22.9 million at December 31, 2004. See Note 18 of the Notes to the Consolidated Financial Statements, in Item 8. Financial Statements and Supplementary Data, herein.

          Secondary Market Reserve. We sell most of the residential mortgage loans that we originate into the secondary mortgage market. When we sell mortgage loans, we make customary representations and warranties to the purchasers about various characteristics of each loan, such as the manner of origination, the nature and extent of underwriting standards applied and the types of documentation being provided. If a defect in the origination process is identified, we may be required to either repurchase the loan or indemnify the purchaser for losses it sustains on the loan. If there are no such defects, we have no liability to the purchaser for losses it may incur on such loan. We maintain a secondary market reserve to account for the expected losses related to loans we may be required to repurchase (or the indemnity payments we may have to make to purchasers). The secondary market reserve takes into account both our estimate of expected losses on loans sold during the current accounting period, as well as adjustments to our previous estimates of expected losses on loans sold during the preceding five years. In each case these estimates are based on our most recent data regarding loan repurchases, actual credit losses on repurchased loans and recovery history, among other factors. Changes in the

43

secondary market reserve due to current loan sales decrease our gain on loan sales. Adjustments to our previous estimates are recorded as an increase or decrease in our other fees and charges. The amount of the secondary market reserve equaled $17.6 million and $19.0 million at December 31, 2005 and 2004, respectively. See Note 19 of the Notes to the Consolidated Financial Statements, in Item 8. Financial Statements and Supplemental Data, herein.

Contractual Obligations and Commitments

          We have various financial obligations, including contractual obligations and commercial commitments, which require future cash payments. Refer to Item 8. Financial Statements Notes 2, 12, 14, 15, 16 and 17. The following table presents the aggregate annual maturities of contractual obligations (based on final maturity dates) at December 31, 2005 (in thousands):

	Less than						More than
	1 Year		1-3 Years		3-5 Years		5 Years		Total
Deposits without stated maturities	$	762,839	$	—	$	—	$	—	$	762,839
Certificates of deposits		4,419,021		1,777,248		304,346		12,572		6,513,187
FHLB Advances		1,625,000		1,450,000		450,000		700,000		4,225,000
Trust preferred securities		—		—		—		206,197		206,197
Operating leases		5,741		6,400		2,607		2,203		16,951
Repurchase agreements		1,060,097		—		—		—		1,060,097
Other debt		25		50		50		1,175		1,300
Total	$	7,872,723	$	3,233,698	$	757,003	$	922,147	$	12,785,571

Liquidity and Capital Resources

          Our principal uses of funds include loan originations, operating expenses, the payment of dividends and stock repurchases. At December 31, 2005, we had outstanding rate-lock commitments to lend $1.6 billion in mortgage loans, along with outstanding commitments to make other types of loans totaling $244.3 million. These commitments may expire without being drawn upon and, therefore, do not necessarily represent future cash requirements. Total commercial and consumer unused collateralized lines of credit totaled $2.0 billion at December 31, 2005. Our operating expenses increase as we continue to expand our banking operations in Michigan, Indiana and Georgia. We generally do not expect new banking centers to operate profitably for a period of up to 18 months, thereby requiring additional funding to cover their initial operating deficits. We paid a total cash dividend of $0.90 on our common stock during 2005 and currently expect to continue to pay cash dividends in the future at the rate of $0.60 per share. Any payment of dividends in the future is subject to the determination of the Board of Directors. Our board of directors adopted a Stock Repurchase Program on October 29, 2002 under which the Company is authorized to repurchase up to $25.0 million worth of outstanding common stock. No shares have been repurchased under this plan.

          The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by regulators about components, risk weightings, and other factors.

          Our primary sources of funds are customer deposits, loan repayments and sales, advances from the FHLB, repurchase agreements, cash generated from operations, and customer escrow accounts. Additionally, we have issued trust preferred securities in seven separate offerings to the capital markets. We believe that these sources of capital will continue to be adequate to meet our liquidity needs for the foreseeable future. The following sets forth certain additional information regarding our sources of liquidity.

44

          Deposits. The following table sets forth information relating to our total deposit flows for each of the years indicated:

	For the Years Ended December 31,
	2005		2004		2003		2002		2001
	-
	(In thousands)
Beginning deposits	$	7,379,655	$	5,680,167	$	4,373,889	$	3,608,103	$	3,407,965
Interest credited		253,292		167,765		138,625		126,977		191,595
Net deposit increase		346,053		1,531,723		1,167,653		638,809		8,543
Total deposits at the end of the year	$	7,979,000	$	7,379,655	$	5,680,167	$	4,373,889	$	3,608,103

          Our low level of net deposit increase in 2005 reflects the heightened competition for deposits in the Michigan and Indiana markets, which contain most of our banking centers.

          Borrowings. The FHLB provides credit for savings institutions and other member financial institutions. We are currently authorized through a board resolution to apply for advances from the FHLB using our mortgage loans as collateral. The FHLB generally permits advances up to 50% of a company’s “adjusted assets,” which are defined as assets reduced by outstanding advances. At December 31, 2005, our advances from the FHLB totaled $4.2 billion, or 37.3% of adjusted assets.

          Security Repurchase Agreements. Securities sold under agreements to repurchase are generally accounted for as collateralized financing transactions and are recorded at the amounts at which the securities were sold plus accrued interest. Securities, generally mortgage backed securities, are pledged as collateral under these financing arrangements. The fair value of collateral provided to a party is continually monitored, and additional collateral is obtained or requested to be returned, as appropriate. At December 31, 2005, repurchase agreements amounted to $1.1 billion. Also at December 31, 2005, security repurchase agreements were secured by $1.2 billion of mortgage-backed securities held to maturity.

          Loan Sales. Our home lending operation sells a significant portion of the mortgage loans that it originates. Sales of loans totaled $23.5 billion, or 78.3% of originations in 2005, compared to $28.9 billion, or 82.1% of originations, in 2004. The reduction in sales during 2005 was attributable to the decrease in originations and the increased amount of loans retained by us for our own portfolio. As of December 31, 2005, we had outstanding commitments to sell $1.6 billion of mortgage loans. These commitments will be funded within 120 days.

          Loan Principal Payments. In our capacity as an investor in loans, we derive funds from the repayment of principal on the loans we hold in portfolio. Payments totaled $7.1 billion during 2005, an increase of $2.1 billion, or 42.0%, when compared with the $5.0 billion received in 2004. This large amount of principal repayments was attributable to the increased loan portfolio offset somewhat from 2004 by the increase in the interest rate environment.

LOAN REPAYMENT SCHEDULE

	Within		1 Year to		2 Years to		3 Years to		5 Years to		10 Years to		Over
	1 Year		2 Years		3 Years		5 Years		10 Years		15 Years		15 Years		Totals
	(In thousands)
Mortgage loans	$	123,846	$	115,460	$	113,804	$	224,342	$	544,764	$	505,692	$	6,544,815	$	8,172,723
Second mortgage		24,399		23,546		22,723		43,856		101,973		84,144		397,111		697,752
Commercial real estate		97,534		88,549		79,351		143,194		288,025		147,304		154,195		998,152
Construction		65,646		—		—		—		—		—		—		65,646
Warehouse lending		146,694		—		—		—		—		—		—		146,694
Consumer		26,953		25,172		23,508		43,909		95,263		63,785		129,250		407,840
Commercial non-real estate		1,348		1,123		936		1,560		2,598		430		85		8,080
Total	$	486,420	$	253,850	$	240,322	$	456,861	$	1,032,623	$	801,355	$	7,225,456	$	10,496,887

45

          Escrow Funds. As a servicer of mortgage loans, we hold funds in escrow for investors, various insurance entities, or for the government taxing authorities. At December 31, 2005, we held $219.0 million in these escrows.

Impact of Off-Balance Sheet Arrangements

          On January 1, 2004, we implemented Financial Interpretation (“FIN”) FIN 46R which required us to separately report, rather than include in our consolidated financial statements, the separate financial statements of our wholly owned subsidiaries Flagstar Trust, Flagstar Statutory Trust II, Flagstar Statutory Trust III, Flagstar Statutory Trust IV, and Flagstar Statutory Trust V. We do this by reporting our investment in these entities under “other assets.” In 2005, Flagstar Statutory Trust VI, Flagstar Statutory Trust VII, and Flagstar Statutory Trust VIII were created to raise $100.0 million in capital, and their financial statements are also reported separately from our consolidated financial statements.

          Asset Securitization. In December 2005, the Bank, in its efforts to diversify its funding sources, transferred loans to a qualified special purpose entity (“QSPE”) in a process known as securitization, in exchange for asset-backed securities. A QSPE is generally a trust that is severely limited in permitted activities, assets it may hold, sell, exchange or distribute. When a company transfers assets to a QSPE, the transfer is generally treated as a sale and the transferred assets are no longer recognized on the transferor’s balance sheet. The QSPE in turn, will offer the sold loans to investors in the form of a security. The proceeds the QSPE receives from investors are used to pay the company for the loans sold. The company will usually recognize a gain or loss on the transfer. Statements of Financial Accounting Standards (SFAS) No. 140, Accounting for the Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, provides specific criteria to meet the definition of a QSPE. QSPE’s are required to be legally isolated from the transferor and bankruptcy remote, insulating investors from the impact of creditors of other entities including the transferor and are not consolidated within the financial statements.

          When a company sells or securitizes loans, it generally retains the servicing rights of those loans and may retain senior, subordinated, residual interests all of which are considered retained interest on the loans sold. Retained interests in securitizations were $26.1 million at December 31, 2005. Additional information concerning securitization transactions is included in Note 9 in the Notes to our Consolidated Financial Statements.

Impact of Inflation and Changing Prices

          The Consolidated Financial Statements and Notes thereto presented herein have been prepared in accordance with U.S. GAAP, which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of our operations. Unlike most industrial companies, nearly all of our assets and liabilities are monetary in nature. As a result, interest rates have a greater impact on our performance than do the effects of general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.

Accounting and Reporting Developments

          In February 2006, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 155 Accounting for Certain Hybrid Financial Instruments. SFAS No. 155 amends SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, and SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. This statement permits the fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that would otherwise require bifurcation. Further, it clarifies which interest-only strips and principal-only strips are not subject to SFAS 133 requirements. It also establishes a requirement to evaluate interests in securitized financial assets to identify interest in freestanding derivatives and clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives. Last, it eliminates the prohibition on a QSPE from holding a derivative financial instrument pertaining to a beneficial interest other than another derivative financial instrument. We will be required to adopt this standard in 2007. The adoption of this standard is not expected to have a material impact on financial condition, results of operations or liquidity.

          In December 2005, the FASB staff issued FSP SOP 94-6-1, Terms of Loan Products That May Give Rise to a Concentration of Credit Risk. This FSP recognizes that certain loan products (e.g., loans subject to significant payment increases, negatively amortizing loans and loans with high loan-to-value ratios) may increase

46

a reporting entity’s exposure to credit risk, that may result in a concentration of credit risk as defined in SFAS No. 107. Disclosures about Fair Value of Financial Instruments that requires separate disclosure within the financial statements. The FSP was effective immediately and the disclosures required have been presented in Note 27.

          In November 2005, the FASB issued FASB Staff Position (“FSP”) 115-1, The Meaning of Other Than Temporary Impairment and Its Application to Certain Investments. This position provides additional guidance when a debt or equity security should be considered impaired and when that impairment should be considered other than temporary with a loss recognized in the statement of earnings. The statement also gives guidance on accounting and disclosure requirements on unrealized losses that have not been recognized as other-than-temporary impairments. We have applied the guidance in this FSP in 2005. The adoption of this standard was not material to our financial condition, results of operations or liquidity.

          In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections — a replacement of APB Opinion No. 20, Accounting Changes and FASB Statement No. 3, Reporting Accounting Changes in Interim Financial Statements. This changes the requirements for the accounting for and reporting of a change of accounting principle. It applies to all voluntary changes in accounting principles and applies to changes required by an accounting pronouncement when the pronouncement does not include specific transition provisions. This statement is effective for accounting changes and correction of errors made in fiscal years beginning after December 15, 2005. The adoption of this standard is not expected to have a material impact on financial condition, results of operations or liquidity.

          In March 2005, the FASB issued Interpretation No. 47 (“FIN 47”), Accounting for Conditional Asset Retirement Obligations — an interpretation of FASB Statement No. 143, which clarifies that the term conditional asset retirement obligation refers to a legal obligation to perform an asset retirement activity which the time and or the method of settlement are conditional upon a future event that may or may not be in control of the entity. The entity is required to recognize a liability for the fair value of a conditional asset retirement obligation if the fair value of the liability can be reasonably estimated. The standard is required to be adopted beginning in 2006. The adoption of this standard is not expected to have a material impact on financial condition, results of operations or liquidity.

          In March 2005, the Securities Exchange Commission (“SEC”) issued Staff Accounting Bulletin No. 107 (“SAB 107”). SAB 107 expresses the views of the SEC regarding the interaction between SFAS No. 123R, Accounting for Stock Based Compensation and certain SEC rules and regulations and provides their view regarding share based payment arrangements for public companies. This statement focuses on share-based payments with non-employees, transition from non-public entity status to public status, valuation methods and first time adoption of SFAS 123R during an interim period. The adoption of this standard in conjunction with SFAS 123R is not expected to have a material impact on financial condition, results of operations or liquidity.

          In December 2004, the FASB issued FASB No. 123R, Accounting for Stock Based Compensation. SFAS 123R requires all share based payment to employees, including grants of employee stock options, to be recognized as expense in the statement of earnings based on their fair values. Prior to SFAS 123R, only certain pro forma disclosures of fair value were required. The amount of compensation is measured at the fair value of the options when granted, and this cost is expensed over the required service period, which is normally the vesting period of the options. SFAS 123R will apply to awards granted or modified after January 1, 2006 or any unvested awards outstanding at December 31, 2005. Compensation cost will also be recorded for prior option grants that vest after the date of adoption. The future effect of the adoption of the new accounting principle on results of operations will depend on the level of future option grants, the vesting period for those grants, and the fair value of the options granted at such future date. Existing options that are scheduled to vest after the adoption date are expected to result in additional compensation expense of approximately $1.3 million in 2006.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

          Market risk is the risk of loss arising from adverse changes in the fair value of financial instruments due to changes in interest rates, currency exchange rates, or equity prices. We do not have any material foreign currency exchange risk or equity price risk. Interest rate risk is our primary market risk and results from timing differences in the repricing of assets and liabilities, changes in the relationships between rate indices, and the potential exercise of explicit or embedded options.

47

          Interest rate risk is managed by the Executive Investment Committee (“EIC”), which is composed of several of our executive officers and other members of management, in accordance with policies approved by our Board of Directors. The EIC formulates strategies based on appropriate levels of interest rate risk. In determining the appropriate level of interest rate risk, the EIC considers the impact projected interest rate scenarios on earnings and capital, potential changes in interest rates, the economy, liquidity, business strategies, and other factors. The EIC meets monthly or as deemed necessary to review, among other things, the sensitivity of assets and liabilities to interest rate changes, the book and fair values of assets and liabilities, unrealized gains and losses, purchase and sale activity, loans available for sale and commitments to originate loans, and the maturities of investments, borrowings and time deposits. Any decision or policy change that requires implementation is directed to the Asset and Liability Committee (“ALCO”). The ALCO implements any directive from the EIC and meets weekly to monitor liquidity, cash flow flexibility and deposit activity.

          Financial instruments used to manage interest rate risk include financial derivative products such as interest rate swaps and forward sales commitments. Further discussion of the use of and the accounting for derivative instruments is included in Notes 2 and 26 to the consolidated financial statements in Item 8 of this report. All of our derivatives are accounted for at fair market value. Although we have and will continue to economically hedge a portion of our mortgage loans available for sale, on October 1, 2005, for financial reporting purposes, we dedesignated all fair value hedges that solely related to our mortgage lending operation. This means that changes in the fair value of our forward sales commitments will not necessarily be offset by corresponding changes in the fair value of our mortgage loans available for sale because the mortgage loans available for sale are recorded at the lower of cost or market. In the future, additional volatility may be introduced into our consolidated financial statements.

          To effectively measure and manage interest rate risk, we use sensitivity analysis to determine the impact on net market value of various interest rate scenarios, balance sheet trends, and strategies. From these simulations, interest rate risk is quantified and appropriate strategies are developed and implemented. Additionally, duration and net interest income sensitivity measures are utilized when they provide added value to the overall interest rate risk management process. The overall interest rate risk position and strategies are reviewed by our executive management and our Board of Directors on an ongoing basis. We have traditionally managed our business to reduce our overall exposure to changes in interest rates. However, management has the latitude to increase our interest rate sensitivity position within certain limits if, in management’s judgment, the increase will enhance profitability. We manage our exposure to interest rates by hedging ourselves primarily from rising rates.

          In the past, the savings and loan industry measured interest rate risk by using Gap analysis. Gap analysis is one indicator of interest rate risk; however it only provides a glimpse into expected asset and liability repricing in segmented time frames. Today the thrift industry utilizes the concept of Net Portfolio Value (“NPV”). NPV analysis provides a fair value of the balance sheet in alternative interest rate scenarios. The NPV does not take into account management intervention and assumes the new rate environment is constant and the change is instantaneous.

          The following table is a summary of the changes in our NPV that are projected to result from hypothetical changes in market interest rates. NPV is the market value of assets, less the market value of liabilities, adjusted for the market value of off-balance sheet instruments. The interest rate scenarios presented in the table include interest rates at December 31, 2005 and 2004 and as adjusted by instantaneous parallel rate changes upward to 300 basis points and downward of up to 100 basis points. The 2005 and 2004 scenarios are not comparable due to differences in the interest rate environments, including the absolute level of rates and the shape of the yield curve.

          The positive effect of a decline in market interest rates is reduced by the estimated effect of prepayments on the value of single-family loans and MSRs. Further, this analysis is based on our interest rate exposure at December 31, 2005 and 2004, and does not contemplate any actions that we might undertake in response to changes in market interest rates, which could impact NPV. Each rate scenario shows unique prepayment, repricing, and reinvestment assumptions. Management derives these assumptions considering published market prepayment expectations, the repricing characteristics of individual instruments or groups of similar instruments, our historical experience, and our asset and liability management strategy. Further, this analysis assumes that certain instruments would not be affected by the changes in interest rates or would be partially affected due to the characteristics of the instruments.

          There are limitations inherent in any methodology used to estimate the exposure to changes in market interest rates. It is not possible to fully model the market risk in instruments with leverage, option, or

48

prepayment risks. Also, we are affected by basis risk, which is the difference in repricing characteristics of similar term rate indices. As such, this analysis is not intended to be a precise forecast of the effect a change in market interest rates would have on us.

          While each analysis involves a static model approach to a dynamic operation, the NPV model is the preferred method. If NPV rises in an up or down interest rate scenario, that would dictate an up direction for the margin in that hypothetical rate scenario. The same would be seen in a falling scenario. A perfectly matched balance sheet would possess no change in the NPV, no matter what the rate scenario. The following table presents the NPV in the stated interest rate scenarios (in millions):

December 31, 2005												December 31, 2004
Scenario	NPV		NPV%			$ Change			% Change			Scenario	NPV		NPV%			$ Change			% Change
+300	$	1,022.4		7.10	%	$	(287.6	)		(22.0	)%	+ 300	$	859.2		6.90	%	$	(378.4	)		(30.6	)%
+200	$	1,166.3		7.93	%	$	(143.7	)		(11.0	)%	+ 200	$	1,079.8		8.41	%	$	(157.8	)		(12.8	)%
+100	$	1,277.7		8.54	%	$	(32.3	)		(2.5	)%	+ 100	$	1,165.9		8.90	%	$	(71.7	)		(5.8	)%
Current	$	1,310.0		8.64	%	$	—			—	%	Current	$	1,237.6		9.26	%	$	—			—	%
-100	$	1,192.2		7.83	%	$	(117.7	)		(9.0	)%	-100	$	1,229.5		9.06	%	$	(8.1	)		(0.7	)%

49

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Index to Consolidated Financial Statements

Management’s Report	51
Reports of Independent Registered Public Accounting Firms	52
Consolidated Statements of Financial Condition as of December 31, 2005 and 2004	54
Consolidated Statements of Earnings for the years ended December 31, 2005, 2004 and 2003	55
Consolidated Statements of Stockholders’ Equity and Comprehensive Income for the years ended December 31, 2005, 2004, and 2003	56
Consolidated Statements of Cash Flows for the years ended December 31, 2005, 2004, and 2003	57
Notes to Consolidated Financial Statements	58

50

March 8, 2006

Management’s Report

          Flagstar Bancorp’s management is responsible for the integrity and objectivity of the information contained in this document. Management is responsible for the consistency of reporting this information and for ensuring that accounting principles generally accepted in the United States of America are used.

          In discharging this responsibility, management maintains a comprehensive system of internal controls and supports an extensive program of internal audits, has made organizational arrangements providing appropriate divisions of responsibility and has established communication programs aimed at assuring that its policies, procedures and principles of business conduct are understood and practiced by its employees.

          The consolidated financial statements as of and for the year ended December 31, 2005 included in this document have been audited by Virchow, Krause & Company, LLP, independent registered public accounting firm. The consolidated financial statements as of and for the years ended December 31, 2004 and 2003 were audited by Grant Thornton, LLP, independent registered public accounting firm. All audits were conducted using standards of the Public Company Accounting Oversights Board (United States) and the independent registered public accounting firms’ reports and consents are included herein.

          The Board of Directors’ responsibility for these consolidated financial statements is pursued mainly through its Audit Committee. The Audit Committee is composed entirely of directors who are not officers or employees of Flagstar Bancorp, Inc., meets periodically with the internal auditors and independent registered public accounting firm, both with and without management present, to assure that their respective responsibilities are being fulfilled. The internal auditors and independent registered public accounting firm have full access to the Audit Committee to discuss auditing and financial reporting matters.

/s/ Mark T. Hammond

Mark T. Hammond

President and Chief Executive Officer

/s/ Paul D. Borja

Paul D. Borja

Executive Vice-President and Chief Financial Officer

51

Report of Independent Registered Public Accounting Firm

Board of Directors and Shareholders

Flagstar Bancorp, Inc.

          We have audited the accompanying consolidated statement of financial condition of Flagstar Bancorp, Inc. and subsidiaries (the Company) as of December 31, 2005, and the related consolidated statements of earnings, stockholders’ equity and comprehensive income, and cash flows for the year then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audit.

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

          In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Flagstar Bancorp, Inc. and subsidiaries as of December 31, 2005, and the consolidated results of their operations and their cash flows for the year then ended in conformity with U.S. generally accepted accounting principles.

          We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Flagstar Bancorp, Inc.’s internal control over financial reporting as of December 31, 2005, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 8, 2006 expressed an unqualified opinion on management’s assessment of internal control over financial reporting and an adverse opinion on the effectiveness of internal control over financial reporting.

/s/ Virchow, Krause & Company, LLP

Bingham Farms, Michigan

March 8, 2006

52

Report of Independent Registered Public Accounting Firm

Board of Directors and Stockholders

Flagstar Bancorp, Inc.

          We have audited the accompanying consolidated statement of financial condition of Flagstar Bancorp, Inc. and Subsidiaries as of December 31, 2004, and the related consolidated statements of earnings, stockholders’ equity and comprehensive income, and cash flows for each of the two years in the period ended December 31, 2004. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

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

          In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Flagstar Bancorp, Inc. and Subsidiaries as of December 31, 2004, and the consolidated results of their operations and cash flows for each of the two years in the period ended December 31, 2004, in conformity with accounting principles generally accepted in the United States of America.

          As discussed in Note 3, the accompanying consolidated statement of financial condition as of December 31, 2004 and the consolidated statements of earnings, stockholders’ equity and comprehensive income, and cash flows for each of the two years in the period ended December 31, 2004 have been restated to reflect the effects of an understatement of state tax expense.

/s/ Grant Thornton LLP

Southfield, Michigan

March 21, 2005, except for Note 3

as to which the date is January 27, 2006

53

Flagstar Bancorp, Inc.

Consolidated Statements of Financial Condition

(In thousands)

	At December 31,
	2005			2004
	2,2			As Restated
Assets
Cash and cash equivalents	$	201,163		$	168,442
Mortgage backed securities held to maturity — (fair value $1.4 billion and $21.9 million at December 31, 2005 and 2004, respectively)		1,414,986			20,710
Securities available for sale		26,148			—
Other investments		21,957			18,391
Loans available for sale		1,773,394			1,506,311
Loans held for investment		10,576,471			10,559,154
Less: allowance for loan losses		(39,140	)		(38,318	)
Loans held for investment, net		10,537,331			10,520,836
Total earning assets		13,773,816			12,066,248
Accrued interest receivable		48,399			35,047
Repossessed assets, net		47,724			37,823
Federal Home Loan Bank stock		292,118			234,845
Premises and equipment, net		200,789			180,095
Mortgage servicing rights, net		315,678			187,975
Other assets		195,743			232,539
Total assets	$	15,075,430		$	13,143,014
Liabilities and Stockholders’ Equity
Liabilities
Deposits	$	7,979,000		$	7,379,655
Federal Home Loan Bank advances		4,225,000			4,090,000
Security repurchase agreements		1,060,097			—
Long term debt		207,497			104,427
Total interest-bearing liabilities		13,471,594			11,574,082
Accrued interest payable		41,288			28,145
Undisbursed payments on loans serviced for others		407,104			496,210
Escrow accounts		219,028			194,507
Liability for checks issued		23,222			18,941
Federal income taxes payable		75,271			22,947
Secondary market reserve		17,550			19,002
Other liabilities		48,490			60,226
Total liabilities		14,303,547			12,414,060
Commitments and Contingencies		—			—
Stockholders’ Equity
Common stock — $.01 par value, 150,000,000 shares authorized, 63,208,038 shares issued and outstanding at December 31, 2005; 61,357,614 shares issued and outstanding at December 31, 2004		632			614
Additional paid in capital		57,304			40,754
Accumulated other comprehensive income		7,834			5,343
Retained earnings		706,113			682,243
Total stockholders’ equity		771,883			728,954
Total liabilities and stockholders’ equity	$	15,075,430		$	13,143,014

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

54

Flagstar Bancorp, Inc.

Consolidated Statements of Earnings

(In thousands, except per share data)

	For the Years Ended December 31,
	2005		2004		2003
			As Restated		As Restated
Interest Income
Loans	$	688,791	$	559,902	$	494,773
Mortgage-backed securities held to maturity		19,019		1,459		2,634
Other		853		2,076		5,661
Total interest income		708,663		563,437		503,068
Interest Expense
Deposits		253,292		167,765		138,625
FHLB advances		182,377		143,914		127,044
Security repurchase agreements		7,953		—		—
Other		18,771		28,467		42,813
Total interest expense		462,393		340,146		308,482
Net interest income		246,270		223,291		194,586
Provision for loan losses		18,876		16,077		20,081
Net interest income after provision for loan losses		227,394		207,214		174,505
Non-Interest Income
Loan fees and charges		12,603		18,003		17,440
Deposit fees and charges		16,918		12,125		7,006
Loan administration		8,761		30,097		(18,660	)
Net gain on loan sales		63,580		77,819		360,740
Net gain on sales of mortgage servicing rights		18,157		91,740		67,302
Other fees and charges		39,429		26,337		32,049
Total non-interest income		159,448		256,121		465,877
Non-Interest Expense
Compensation and benefits		126,139		112,512		104,310
Occupancy and equipment		69,007		64,692		65,033
Communication		4,840		6,975		8,293
Other taxes		7,844		12,999		21,286
General and administrative		55,057		45,827		53,993
Total non-interest expense		262,887		243,005		252,915
Earnings before federal tax provision		123,955		220,330		387,467
Provision for federal income taxes		44,090		77,592		135,481
Net Earnings	$	79,865	$	142,738	$	251,986
Earnings per share
Basic	$	1.29	$	2.34	$	4.21
Diluted	$	1.25	$	2.22	$	3.95

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

55

Flagstar Bancorp, Inc.

Consolidated Statements of Stockholders’ Equity and Comprehensive Income

(In thousands, except per share data)

						Accumulated
			Additional			Other						Total
	Common		Paid in			Comprehensive			Retained			Stockholders’
	Stock		Capital			Income			Earnings			Equity
Previously reported balance at January 1, 2003	$	592	$	29,147		$	—		$	378,192		$	407,931
Adjustment		—		—			—			(2,501	)		(2,501	)
Restated balance at January 1, 2003		592		29,147			—			375,691			405,430
Net earnings		—		—			—			251,986			251,986
Net unrealized gain on swaps used in cash flow hedges		—		—			2,173			—			2,173
Total comprehensive income		—		—			—			—			254,159
Issuance costs of Flagstar Capital Preferred Stock		—		(3,127	)		—			—			(3,127	)
Stock options exercised and grants issued, net		15		429			—			—			444
Tax benefit from stock-based compensation		—		8,945			—			—			8,945
Dividends paid ($0.50 per share)		—		—			—			(27,050	)		(27,050	)
Balance at December 31, 2003		607		35,394			2,173			600,627			638,801
Net earnings		—		—			—			142,738			142,738
Net realized gain on swap extinguishment		—		—			2,650			—			2,650
Net unrealized gain on swaps used in cash flow hedges		—		—			520			—			520
Total comprehensive income		—		—			—			—			145,908
Stock options exercised and grants issued, net		7		3,311			—			—			3,318
Tax benefit from stock-based compensation		—		2,049			—			—			2,049
Dividends paid ($1.00 per share)		—		—			—			(61,122	)		(61,122	)
Balance at December 31, 2004		614		40,754			5,343			682,243			728,954
Net earnings		—		—			—			79,865			79,865
Reclassification of gain on swap extinguishment		—		—			(1,335	)		—			(1,335	)
Net unrealized gain on swaps used in cash flow hedges		—		—			3,328			—			3,328
Net unrealized gain on securities available for sale		—		—			498			—			498
Total comprehensive income		—		—			—			—			82,356
Stock options exercised and grants issued, net		18		8,171			—			—			8,189
Tax benefit from stock-based compensation		—		8,379			—			—			8,379
Dividends paid ($0.90 per share)		—		—			—			(55,995	)		(55,995	)
Balance at December 31, 2005	$	632	$	57,304		$	7,834		$	706,113		$	771,883

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

56

Flagstar Bancorp, Inc.

Consolidated Statements of Cash Flows

(In thousands)

		For the Years Ended December 31,
		2005			2004			2003
					As Restated			As Restated
Operating Activities
Net earnings		$	79,865		$	142,738		$	251,986
Adjustments to net earnings to net cash used in operating activities
Provision for loan losses			18,876			16,077			20,081
Depreciation and amortization			125,978			106,124			154,149
FHLB stock dividends			(5,035	)		(9,909	)		(6,167	)
Net gain on the sale of assets			(1,623	)		(2,608	)		(3,787	)
Net gain on loan sales			(63,580	)		(77,819	)		(360,740	)
Net gain on sales of mortgage servicing rights			(18,157	)		(91,740	)		(67,302	)
Proceeds from sales of loans available for sale			23,445,645			29,497,773			53,010,307
	Origination and repurchase of mortgage loans available for sale, net of principal repayments		(24,558,415	)		(30,463,805	)		(54,720,261	)
Increase in accrued interest receivable			(13,352	)		(7,013	)		(1,701	)
Decrease (increase) in other assets			45,379			(117,956	)		54,659
Increase in accrued interest payable			13,143			7,817			3,478
Increase (decrease) liability for checks issued			4,281			(8,555	)		(96,797	)
Increase (decrease) in federal income taxes payable			49,696			(39,780	)		(110	)
Decrease in other liabilities			(16,656	)		12,099			(73,325	)
Net cash used in operating activities			(893,955	)		(1,036,557	)		(1,835,530	)
Investing Activities
Net change in other investments			(3,566	)		(4,247	)		(2,378	)
Change in mortgage backed securities held to maturity			71,478			9,968			8,432
Origination of portfolio loans, net of principal repayments			(666,145	)		(1,476,858	)		(299,500	)
Purchase of Federal Home Loan Bank stock			(52,238	)		(26,580	)		(48,356	)
Investment in unconsolidated subsidiary			3,095			3,102			—
Proceeds from the disposition of repossessed assets			39,078			42,845			48,707
Acquisitions of premises and equipment, net of proceeds			(51,337	)		(49,112	)		(43,257	)
Increase in mortgage servicing rights			(328,954	)		(318,028	)		(497,340	)
Proceeds from the sale of mortgage servicing rights			124,860			405,864			412,252
Net cash used in investing activities			(863,729	)		(1,413,046	)		(421,440	)
Financing Activities
Net increase in deposit accounts			599,345			1,699,488			1,306,278
Net increase in security repurchase agreements			1,060,097			—			—
Issuance of junior subordinated debt			100,000			25,000			50,000
Redemption of preferred securities			—			(74,750	)		—
Net increase in Federal Home Loan Bank advances			135,000			844,000			1,024,000
Net (decrease) increase in other long term debt			(25	)		(25	)		1,350
Net receipt (disbursement) of payments of loans serviced for others			(89,106	)		20,949			(119,946	)
Net (disbursement) receipt of escrow payments			24,521			2,224			36,235
Proceeds from the exercise of stock options			8,189			3,318			444
Net tax benefit for stock grants issued			8,379			2,049			8,945
Dividends paid to stockholders			(55,995	)		(61,122	)		(27,050	)
Net cash provided by financing activities			1,790,405			2,461,131			2,280,256
Net increase in cash and cash equivalents			32,721			11,528			23,286
Beginning cash and cash equivalents			168,442			156,914			133,628
Ending cash and cash equivalents		$	201,163		$	168,442		$	156,914
Supplemental disclosure of cash flow information:
Loans held for investment transferred to repossessed assets		$	47,416		$	39,692		$	36,901
Total interest payments made on deposits and other borrowings		$	449,250		$	347,964		$	305,005
Federal income taxes paid		$	—		$	119,500		$	130,500
Recharacterization of loans held for investment to mortgage-backed securities held to maturity		$	1,466,477		$	—		$	—
Mortgage loans available for sale transferred to held for investment		$	883,119		$	2,297,091		$	2,613,355

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

57

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements

Note 1 – Nature of Business

          Flagstar Bancorp, Inc. (“Flagstar” or the “Company”), is the holding company for Flagstar Bank, FSB (the “Bank”), a federally chartered stock savings bank founded in 1987. With $15.1 billion in assets at December 31, 2005, Flagstar is the largest savings institution and second largest banking institution headquartered in Michigan.

          The Company’s principal business is obtaining funds in the form of deposits and borrowings and investing those funds in single-family mortgages and other types of loans. The acquisition or origination of single-family mortgage loans is the Company’s primary lending activity. The Company also originates consumer loans, commercial real estate loans, and non-real estate commercial loans.

          The Company sells or securitizes most of the mortgage loans that it originates. The Company generally retains the right to service the mortgage loans that it sells. These mortgage servicing rights (“MSRs”) are sometimes sold by the Company in transactions separate from the sale of the underlying mortgages. The Company may also invest in a significant amount of its loan production in order to maximize the Company’s leverage ability and to receive the interest spread between earning assets and paying liabilities. The Company also acquires funds on a wholesale basis from a variety of sources and services a significant volume of loans for others.

          The Bank is a member of the Federal Home Loan Bank System (“FHLB”) and is subject to regulation, examination and supervision by the Office of Thrift Supervision (“OTS”) and the Federal Deposit Insurance Corporation (“FDIC”). The Bank’s deposits are insured by the FDIC through the Savings Association Insurance Fund (“SAIF”).

Note 2 – Summary of Significant Accounting Policies

          The following significant accounting policies of the Company, which are applied in the preparation of the accompanying consolidated financial statements, conform to accounting principles generally accepted in the United States.

Basis of Presentation and Consolidation

          The consolidated financial statements include the accounts of the Company and its consolidated subsidiaries. All significant intercompany balances and transactions have been eliminated. In accordance with current accounting principles, our trust subsidiaries are not consolidated. Certain prior period amounts have been reclassified to conform to the current period presentation.

          Accounting Research Bulletin 51 (“ARB 51”), Consolidated Financial Statements, requires a company’s consolidated financial statements to include subsidiaries in which the company has a controlling financial interest. This requirement usually has been applied to subsidiaries in which a company has a majority voting interest. Currently, all of the Company’s subsidiaries are wholly-owned.

          The voting interest approach defined in ARB 51 is not applicable in identifying controlling financial interests in entities that are not controllable through voting interests or in which the equity investors do not bear the residual economic risks. In such instances, Financial Accounting Standards Board Interpretation 46 (“FIN 46”), Consolidation of Variable Interest Entities (“VIE”), provides guidance on when a company should include in its financial statements the assets, liabilities, and activities of another entity. In general, a VIE is a corporation, partnership, trust, or any other legal structure used for business purposes that either does not have equity investors with voting rights or has equity investors that do not provide sufficient financial resources for the entity to support its activities. FIN 46 requires a VIE to be consolidated by a company if that company is subject to a majority of the risk of loss from the VIE’s activities or entitles it to receive a majority of the entity’s residual returns or both. A company that consolidates a VIE is called the primary beneficiary of that entity. The Company has no consolidated VIE’s.

          The Company uses special-purpose entities (“SPE’s”), primarily securitization trusts, to diversify its funding sources. SPE’s are not operating entities, generally have no employees, and usually have a limited life. The basic SPE structure involves the Bank transferring assets to the SPE. The SPE funds the purchase of those assets by issuing asset-backed securities to investors. The legal documents governing the SPE describe how the

58

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

cash received on the assets held in the SPE must be allocated to the investors and other parties that have rights to these cash flows. The Bank structures these SPEs to be bankruptcy remote, thereby insulating investors from the impact of the creditors of other entities, including the transferor of the assets.

          Where the Bank is a transferor of assets to an SPE, the assets sold to the SPE generally are no longer recorded on the balance sheet and the SPE is not consolidated when the SPE is a qualifying special-purpose entity (“QSPE”). Statement of Financial Accounting Standards (“SFAS”) 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, provides specific criteria for determining when an SPE meets the definition of a QSPE. In determining whether to consolidate non-qualifying SPEs where assets are legally isolated from the Bank’s creditors, the Company considers such factors as the amount of third-party equity, the retention of risks and rewards, and the extent of control available to third parties. The Bank currently services certain home equity loans and lines that were sold to a securitization trust.

Use of Estimates

          The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could materially differ from those estimates.

Cash and Cash Equivalents

          Cash on hand, cash items in the process of collection, and amounts due from correspondent banks and the Federal Reserve Bank are included in cash and cash equivalents.

Securities

          Investments in debt securities and certain equity securities with readily determinable fair values are accounted for under SFAS 115, Accounting for Certain Investments in Debt and Equity Securities. SFAS 115 requires investments to be classified within one of three categories, trading, held to maturity or available for sale based on the type of security and management’s intent with regards to selling the security.

          Mortgage backed securities are classified as held to maturity because management has the positive intent and ability to hold these securities to maturity. Unrealized losses that are deemed to be other-than-temporary are reported in the consolidated statement of earnings. Securities held to maturity are carried at amortized cost.

          Securities available for sale are carried at fair value with unrealized gains and unrealized losses deemed to be temporary being reported in other comprehensive income, net of tax. Any gains or losses realized upon the sale of a security or unrealized losses that are deemed to be other-than-temporary are reported in the consolidated statement of earnings. The securities available for sale represent the non-investment grade residual interests in the home equity line of credit securitization.

          Other investments, which include certain investment in mutual funds that by their nature cannot be held to maturity are carried at fair value. Increases or decreases in fair value are recorded in earnings.

          Interest on securities, including the amortization of premiums and the accretion of discounts using the effective interest method over the period of maturity, is included in interest income. Realized gains and losses on the sale of securities and other-than-temporary impairment charges on securities are determined using the specific-identification method.

Loans

          Loans are designated as held for investment or available for sale or securitization during the origination process. Loans held for investment are carried at amortized cost. The Company has both the intent and the ability to hold all loans held for investment for the foreseeable future. Loans available for sale are carried at the lower of aggregate cost or estimated market value. Loans are stated net of deferred loan origination fees or costs. Interest income on loans is recognized on the accrual basis based on the principal balance outstanding.

59

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Loan origination fees and certain direct origination costs associated with loans are deferred and amortized over the expected life of the loans as an adjustment to the yield using the interest method. Net unrealized losses on loans available for sale are recognized in a valuation allowance that is charged to earnings. Gains or losses recognized upon the sale of loans are determined using the specific identification method.

Loan Sales and Securitizations

          Our recognition of gain or loss on the sale or securitization of loans is accounted for in accordance with SFAS 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. SFAS 140 requires that a transfer of financial assets in which we surrender control over the assets be accounted for as a sale to the extent that consideration other than beneficial interests in the transferred assets is received in exchange. The carrying value of the assets sold is allocated between the assets sold and the retained interests based on their relative fair values.

          SFAS 140 requires, for certain transactions, a “true sale” analysis of the treatment of the transfer under state law if the company was a debtor under the bankruptcy code. The “true sale” analysis includes several legal factors including the nature and level of recourse to the transferor and the nature of retained servicing rights. The “true sale” analysis is not absolute and unconditional but rather contains provisions that make the transferor “bankruptcy remote”. Once the legal isolation of financial assets has been met and is satisfied under SFAS 140, other factors concerning the nature of the extent of the transferor’s control over the transferred financial assets are taken into account in order to determine if the de-recognition of financial assets is warranted, including whether the special purpose entity (“SPE”) has complied with rules concerning qualified special purpose entities.

          The Company is not eligible to become a debtor under the bankruptcy code. Instead, the insolvency of the Company is generally governed by the relevant provisions of the Federal Deposit Insurance Act and the FDIC’s regulations. However, the “true sale” legal analysis with respect to the Company is similar to the “true sale” analysis that would be done if the Company were subject to the bankruptcy code.

          The Company has obtained a legal opinion regarding the legal isolation of the transferred financial assets as part of the securitization process. The “true sale” opinion provides reasonable assurance that the transferred assets would not be characterized as property of the transferor in the event of insolvency and also states the transferor would not be required to substantively consolidate the assets and liabilities of the purchaser SPE with those of the transferor upon such event.

          The securitization process involves the sale of loans to our wholly-owned bankruptcy remote special purpose entity which then sells the loans to a separate, transaction-specific trust in exchange for considerations generated by the sale of the securities issued by the securitization trust. The securitization trust issues and sells debt securities to third party investors that are secured by payments on the loans. We have no obligation to provide credit support to either the third party investors or the securitization trust. Neither the third party investors nor the securitization trust generally have recourse to our assets or us and have no ability to require us to repurchase their securities other than through enforcement of the standard representations and warranties. We do make certain representations and warranties concerning the loans, such as lien status, and if we are found to have breached a representation and warranty, we may be required to repurchase the loan from the securitization trust. We do not guarantee any securities issued by the securitization trust. The securitization trust represents a “qualified special purpose entity”, which meets the certain criteria of SFAS 140, and therefore not consolidated for financial reporting purposes.

          In addition to the cash we receive from the sale or securitization of loans, we retain certain interests in the securitized assets. The retained interests include mortgage servicing rights (“MSR’s”), residual interest and an over collateralization account. The residuals are included in securities available for sale on the consolidated statement of financial condition.

60

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

          We retain the servicing function for securitized loans. As a servicer, we are entitled to receive a servicing fee equal to a specified percentage of the outstanding principal balance of the loans. We may also be entitled to receive additional servicing compensation, such as late payment fees.

          Transaction costs associated with the securitization process are recognized as a component of the gain or loss at the time of sale.

Delinquent Loans

          Loans are placed on non-accrual status when any portion of principal or interest is 90 days delinquent, or earlier when concerns exist as to the ultimate collection of principal or interest. When a loan is placed on non-accrual status, the accrued and unpaid interest is reversed and interest income is recorded as collected. Loans return to accrual status when principal and interest become current and are anticipated to be fully collectible.

Allowance for Loan Losses

          The allowance for loan losses represents management’s estimate of probable losses inherent in the Company’s loans held for investment portfolio as of the date of the consolidated financial statements. The allowance provides for probable losses that have been identified with specific customer relationships and for probable losses believed to be inherent in the loan portfolio, but that have not been specifically identified.

          The Company performs a detailed credit quality review annually on large commercial loans as well as selected other smaller balance commercial loans and may allocate a specific portion of the allowance to such loans based upon this review. Commercial and commercial real estate loans that are determined to be substandard and exceed $1 million are treated as impaired and given an individual evaluation to determine the necessity of a specific reserve in accordance with the provisions of SFAS No. 114, Accounting by Creditors for Impairment of a Loan. This pronouncement requires an allowance to be established as a component of the allowance for loan losses when it is probable that all amounts due will not be collected pursuant to the contractual terms of the loan and the recorded investment in the loan exceeds its fair value. Fair value is measured using either the present value of the expected future cash flows discounted at the loan’s effective interest rate, the observable market price of the loan, or the fair value of the collateral if the loan is collateral dependent, reduced by estimated disposal costs. In estimating the fair value of collateral, we typically utilize outside fee-based appraisers to evaluate various factors, such as occupancy and rental rates in our real estate markets and the level of obsolescence that may exist on assets acquired from commercial business loans.

          A portion of the allowance is allocated to the remaining commercial loans by applying projected loss ratios, based on numerous factors identified below, to the loans within the different risk ratings.

          Additionally, management has sub-divided the homogeneous portfolios, including consumer and residential mortgage loans, into categories that have exhibited a greater loss exposure (such as sub-prime loans and loans that are not salable on the secondary market because of collateral or documentation issues). The portion of the allowance allocated to other consumer and residential mortgage loans is determined by applying projected loss ratios to various segments of the loan portfolio. Projected loss ratios incorporate factors such as recent charge-off experience, current economic conditions and trends, trends with respect to past due and nonaccrual amounts, and are supported by underlying analysis.

          Management maintains an unallocated allowance to recognize the uncertainty and imprecision underlying the process of estimating expected loan losses.

          As the process for determining the adequacy of the allowance requires subjective and complex judgment by management about the effect of matters that are inherently uncertain, subsequent evaluations of the loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance for loan losses. In estimating the amount of credit losses inherent in the Company’s loan portfolio, various assumptions are made. For example, when assessing the condition of the overall economic environment, assumptions are made regarding current economic trends and their impact on the loan portfolio. In the event the national economy were to sustain a prolonged downturn, the loss factors applied to our portfolios may need to be revised, which may significantly impact the measurement of the allowance for loan losses. For impaired loans

61

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

that are collateral dependent, the estimated fair value of the collateral may deviate significantly form the proceeds received when the collateral is sold.

Repossessed Assets

          Repossessed assets include one-to-four family residential property, commercial property, and one-to-four family homes under construction that were acquired through foreclosure. Repossessed assets are initially recorded at fair value, less estimated selling costs. Subsequently, properties are evaluated and any additional declines in value are recorded in current period earnings. The amount the Company ultimately recovers on repossessed assets may differ substantially from the net carrying value of these assets because of future market factors beyond the Company’s control.

Federal Home Loan Bank Stock

          The Bank owns stock in the Federal Home Loan Bank (“FHLB”). No ready market exists for the stock and it has no quoted market value. The stock is redeemable at par and is carried at cost. The investment is required to permit the Bank to borrow from the Federal Home Loan Bank of Indianapolis (“FHLBI”).

Premises and Equipment

          Premises and equipment are stated at cost less accumulated depreciation. Land is carried at historical cost. Depreciation is calculated on the straight-line method over the estimated useful lives of the assets as follows:

Office buildings — 31.5 years

Computer hardware and software — 3 to 5 years

Furniture, fixtures and equipment — 5 to 7 years

Automobiles — 3 years

          Repairs and maintenance costs are expensed in the period they are incurred, unless they are covered by a maintenance contract, which is expensed equally over the stated term of the contract. Repairs and maintenance costs are included as part of occupancy and equipment expenses.

Mortgage Servicing Rights

          The Company purchases and originates mortgage loans for sale to the secondary market and sells the loans on either a servicing-retained or servicing-released basis. Mortgage servicing rights (“MSRs”) are recognized as assets at the time a loan is sold on a servicing-retained basis. The capitalized cost of retained MSRs is amortized in proportion to, and over the period of, estimated net future servicing revenue. The expected period of the estimated net servicing income is based, in part, on the expected prepayment period of the underlying mortgages.

          MSRs are periodically evaluated for impairment. For purposes of measuring impairment, MSRs are stratified based on predominant risk characteristics of the underlying serviced loans. These risk characteristics include loan type (fixed or adjustable rate), term (15 year, 20 year, 30 year or balloon) and interest rate. Impairment represents the excess of amortized cost of an individual stratum over its estimated fair value, and is recognized through a valuation allowance.

          Fair values for individual stratum are based on the present value of estimated future cash flows using a discount rate commensurate with the risks involved. Estimates of fair value include assumptions about prepayment, default and interest rates, and other factors, which are subject to change over time. Changes in these underlying assumptions could cause the fair value of MSRs, and the related valuation allowance, to change significantly in the future.

          From time to time the Company sells certain of its MSRs to investors. At the time of the sale, the Company records a gain or loss on such sale based on the selling price of the MSRs less the carrying value and transaction costs. The MSRs are sold in separate transactions from the sale of the underlying loans.

62

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Financial Instruments and Derivatives

          In seeking to protect its financial assets and liabilities from the effects of changes in market interest rates, the Company has devised and implemented an asset/liability management strategy that seeks, on an economic and accounting basis, to mitigate significant fluctuations in our financial position and results of operations. Loans held for investment generate interest income and MSRs generate fee income. The value of these portfolios and the income they provide tends to be somewhat counter-cyclical to the changes in production volumes and gain on sale of loans that result from changes in interest rates. With regard to the pipeline of mortgage loans held for sale, in general, the Company hedges these assets with forward commitments to sell Fannie Mae or Freddie Mac securities with comparable maturities and weighted-average interest rates. Further, the Company occasionally enters into swap agreements to hedge the cash flows on certain liabilities.

          Statement of Financial Accounting Standards (“SFAS”) No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended and interpreted (“SFAS 133”) requires that we recognize all derivative instruments on the balance sheet at fair value. If certain conditions are met, special hedge accounting may be applied and the derivative instrument may be specifically designated as:

     (a) a hedge of the exposure to changes in the fair value of a recognized asset, liability or unrecognized firm commitment, referred to as a fair value hedge, or

     (b) a hedge of the exposure to the variability of cash flows of a recognized asset, liability or forecasted transaction, referred to as a cash flow hedge.

          In the case of a qualifying fair value hedge, changes in the value of the derivative instruments that are highly effective (as defined in SFAS 133) are recognized in current earnings along with the changes in value of the designated hedged item. In the case of a qualifying cash flow hedge, changes in the value of the derivative instruments that are highly effective are recognized in accumulated other comprehensive income (“OCI”), until the hedged item is recognized in earnings. The ineffective portion of a derivative’s change in fair value is recognized through earnings. Upon the occasional termination of a cash flow hedge, the remaining cost of the hedge is amortized over the remaining life of the hedged item in proportion to the change in the hedged forecasted transaction. We have derivatives in place to hedge the exposure to the variability in future cash flows for forecasted transactions. Derivatives that are non-designated hedges, as defined in SFAS 133 are adjusted to fair value through earnings. We formally document all qualifying hedge relationships, as well as our risk management objective and strategy for undertaking each hedge transaction. We are not a party to any foreign currency hedge relationships. During the fourth quarter of 2005, we derecognized all fair value hedges and consequently have no fair value hedges outstanding at December 31, 2005.

Security Repurchase Agreements

          Securities sold under agreements to repurchase are generally accounted for as collateralized financing transactions and are recorded at the amounts at which the securities were sold plus accrued interest. Securities, generally mortgage backed securities, are pledged as collateral under these financing arrangements. The fair value of collateral provided to a party is continually monitored, and additional collateral is obtained or requested to be returned, as appropriate.

Trust Preferred Securities

          As of December 31, 2005, the Company sponsored seven trusts, of which 100% of the common equity is owned by the Company. Each of the trusts has issued trust preferred securities to third party investors and loaned the proceeds to the Company in the form of junior subordinated notes, which are included in long term debt in these consolidated financial statements. The notes held by each trust are the sole assets of that trust. Distributions on the trust preferred securities of each trust are payable quarterly at a rate equal to the interest being earned by the trust on the notes held by these trusts.

          The trust preferred securities are subject to mandatory redemption upon repayment of the notes. The Company has entered into agreements which, taken collectively, fully and unconditionally guarantee the trust preferred securities subject to the terms of each of the guarantees. The securities are not subject to a sinking fund requirement and are not convertible into any other securities of the Company.

63

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

          The trusts are variable interest entities under accounting principles generally accepted in the United States of America and are not consolidated. The Company’s investment in the common stock of these trusts is included in other assets in the Company’s consolidated statement of financial condition. The trust preferred securities held by the trusts qualify as Tier 1 capital under current banking regulations.

Secondary Market Reserve

          We sell most of the residential mortgage loans that we originate into the secondary mortgage market. When we sell mortgage loans, we make customary representations and warranties to the purchasers about various characteristics of each loan, such as the manner of origination, the nature and extent of underwriting standards applied and the types of documentation being provided. If a defect in the origination process is identified, we may be required to either repurchase the loan or indemnify the purchaser for losses it sustains on the loan. If there are no such defects, we have no liability to the purchaser for losses it may incur on such loan. We maintain a secondary market reserve to account for the expected losses related to loans we may be required to repurchase (or the indemnity payments we may have to make to purchasers). The secondary market reserve takes into account both our estimate of expected losses on loans sold during the current accounting period, as well as adjustments to our previous estimates of expected losses on loans sold during the preceding five years. In each case these estimates are based on our most recent data regarding loan repurchases, actual credit losses on repurchased loans and recovery history, among other factors. Changes in the secondary market reserve due to current loan sales decrease our gain on loan sales. Adjustments to our previous estimates are recorded as an increase or decrease in our other fees and charges.

Income Taxes

          The Company accounts for income taxes on the asset and liability method. Deferred tax assets and liabilities are recorded based on the difference between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes. Current taxes are measured by applying the provisions of enacted tax laws to taxable income to determine the amount of taxes receivable or payable. The Company files a consolidated federal income tax return on a calendar year basis.

Advertising Costs

          Advertising costs are expensed in the period they are incurred and are included as part of general and administrative expenses. Advertising expenses totaled $7.5 million, $10.2 million, and $12.2 million for the years ended December 31, 2005, 2004 and 2003, respectively.

Stock Repurchase Program

          The Board of Directors of the Company adopted a Stock Repurchase Program on October 29, 2002. The Company was empowered to repurchase up to $25.0 million worth of outstanding common stock. No shares have been repurchased under this plan. If the Company repurchases shares, the repurchased shares will be available for later reissue in connection with future stock dividends, dividend reinvestment plans, employee benefit plans, and other general corporate purposes.

Stock-Based Compensation

          The Company has adopted the disclosure requirements permitted by SFAS No. 123, Accounting for Stock-Based Compensation (“SFAS 123”), for transactions entered into during 1996 and thereafter. The Company elected to remain with the former method of accounting (“APB 25”) and has made the pro forma disclosures of net earnings and earnings per share as if the fair value method provided for in SFAS 123 had been adopted. In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation — Transition and Disclosure — an amendment of FASB Statement No. 123, which provides alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. In addition, this Statement amends the disclosure requirements of SFAS 123 to require prominent disclosure in both annual and interim financial statements about the method of accounting for stock-based employee compensation and the effect of the method used on reported results. In December 2004,

64

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

the FASB issued SFAS No. 123R, Accounting for Stock-Based Compensation. See — Recently Issued Accounting Standards for the timing and impact on the Company.

          At December 31, 2005, the Company has two stock-based employee compensation plans, which are described more fully in Note 30. The Company accounts for those plans under the recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations. No stock-based employee compensation cost related to the Stock Option Plan is reflected in net earnings, as all options granted under the Stock Option Plan had an exercise price equal to the market value of the underlying common stock on the date of grant. The following table illustrates the effect on net earnings and earnings per share if the Company had applied the fair value recognition provisions of FASB Statement No. 123, to stock-based employee compensation (in thousands, except per share data):

	For the Years Ended December 31,
	2005		2004		2003
			As Restated		As Restated
Net Earnings	$	79,865	$	142,738	$	251,986
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects		4,540		2,885		3,283
Pro forma net earnings	$	75,325	$	139,853	$	248,703
Basic earnings per share
As reported	$	1.29	$	2.34	$	4.21
Pro forma	$	1.21	$	2.29	$	4.16
Diluted earnings per share
As reported	$	1.25	$	2.22	$	3.95
Pro forma	$	1.18	$	2.18	$	3.90

          The fair value of each option grant is estimated using the Black-Scholes options-pricing model with the following weighted average assumptions used for grants in 2005, 2004, and 2003, respectively: dividend yield of 4.80%, 4.89% and 2.20%; expected volatility of 45.28%, 28.33%, and 57.25%; a risk-free rate of 3.80%, 3.16%, and 2.84%; an expected life of 5 years; and a fair value per option of $5.86, $9.79 and $6.37.

          During the fourth quarter of 2005 and in response to the upcoming change in the accounting treatment of stock awards as required by SFAS 123R, see Recently Issued Accounting Standards below, the Company accelerated the vesting of its unvested and “out-of-the-money” stock options awarded to its employees, executive members and Board members under its stock option plan. The acceleration applied only to unvested options with an exercise price of $19.35 per share or higher. The options considered to be “out-of-the-money” have exercise prices greater than the Company’s stock closing sales price on November 29, 2005, which was $15.20 per share. Outstanding unvested options that are “in-the-money” were not subject to acceleration and will continue to vest on their normal schedule. As a result of the acceleration, options to purchase 829,899 shares of Flagstar common stock, which would otherwise have vested over the next four years, became fully vested. These options represent approximately 24% of the total options outstanding. The total weighted average exercise price per share is $22.16.

Earnings Per Share

          Basic earnings per share excludes dilution and is computed by dividing earnings available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised and converted into common stock or resulted in the issuance of common stock that could then share in the earnings of the Company.

65

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Recently Issued Accounting Standards

          In February 2006, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 155 Accounting for Certain Hybrid Financial Instruments. SFAS No. 155 amends SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities and SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. This statement permits the fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that would otherwise require bifurcation. Further, it clarifies which interest-only strips and principal-only strips are not subject to SFAS 133 requirements. It also establishes a requirement to evaluate interests in securitized financial assets to identify interest in freestanding derivatives and clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives. Last, it eliminates the prohibition on a qualifying special purpose entity from holding a derivative financial instrument pertaining to a beneficial interest other than another derivative financial instrument. We will be required to adopt this standard in 2007. The adoption of this standard is not expected to have a material impact on financial condition, results of operations or liquidity.

          December 2005, the FASB staff issued FSP SOP 94-6-1, Terms of Loan Products That May Give Rise to a Concentration of Credit Risk. This FSP recognizes that certain loan products (e.g., loans subject to significant payment increases, negatively amortizing loans and loans with high loan-to-value ratios) may increase a reporting entity’s exposure to credit risk, that may result in a concentration of credit risk as defined in SFAS No. 107. Disclosures about Fair Value of Financial Instruments that requires separate disclosure within the financial statements. The FSP was effective immediately and the disclosures required have been presented in Note 27.

          In November 2005, the FASB issued FASB Staff Position (“FSP”) 115-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments. This position provides additional guidance when a debt or equity security should be considered impaired and when that impairment should be considered other-than-temporary with a loss recognized in the statement of earnings. The statement also gives guidance on accounting and disclosure requirements on unrealized losses that have not been recognized as other-than-temporary impairments. We have applied the guidance in this FSP in 2005. The adoption of this standard was not material to our financial condition, results of operation or liquidity.

          In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections — a replacement of APB Opinion No. 20, Accounting Changes and FASB Statement No. 3, Reporting Accounting Changes in Interim Financial Statements”. This changes the requirements for the accounting for and reporting of a change of accounting principle. It applies to all voluntary changes in accounting principles and applies to changes required by an accounting pronouncement when the pronouncement does not include specific transition provisions. This statement is effective for accounting changes and correction of errors made in fiscal years beginning after December 15, 2005. The adoption of this standard is not expected to have a material impact on financial condition, results of operations or liquidity.

          In March 2005, the FASB issued Interpretation No. 47 (“FIN 47”), Accounting for Conditional Asset Retirement Obligations — an interpretation of FASB Statement No. 143, which clarifies that the term conditional asset retirement obligation refers to a legal obligation to perform an asset retirement activity which the time and or the method of settlement are conditional upon a future event that may or may not be in control of the entity. The entity is required to recognize a liability for the fair value of a conditional asset retirement obligation if the fair value of the liability can be reasonably estimated. The standard is required to be adopted beginning in 2006. The adoption of this standard is not expected to have a material impact on financial condition, results of operations or liquidity.

          In March 2005, the Securities Exchange Commission (“SEC”) issued Staff Accounting Bulletin No. 107 (“SAB 107”). SAB 107 expresses the views of the SEC regarding the interaction between SFAS No. 123R, Accounting for Stock Based Compensation and certain SEC rules and regulations and provides their view regarding share-based payment arrangements for public companies. This statement focuses on share-based payments with non-employees, transition from non-public entity status to public status, valuation methods and first time adoption of SFAS 123R during an interim period. The adoption of this standard in conjunction with SFAS 123R is not expected to have a material impact on financial condition, results of operations or liquidity.

66

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

          In December 2004, the FASB issued FASB No. 123R, Accounting for Stock-Based Compensation. SFAS 123R requires all share-based payment to employees, including grants of employee stock options, to be recognized as expense in the statement of earnings based on their fair values. Prior to SFAS 123R, only certain pro forma disclosures of fair value were required. The amount of compensation is measured at the fair value of the options when granted, and this cost is expensed over the required service period, which is normally the vesting period of the options. SFAS 123R will apply to awards granted or modified after January 1, 2006 or any unvested awards outstanding at December 31, 2005. Compensation cost will also be recorded for prior option grants that vest after the date of adoption. The future effect of the adoption of the new accounting principle on results of operations will depend on the level of future option grants, the vesting period for those grants, and the fair value of the options granted at such future date. Existing options that are scheduled to vest after the adoption date are expected to result in additional compensation expense of approximately $1.3 million in 2006.

Note 3 – Restatement of Previously Issued Financial Statements

          We identified errors in the computation of our state tax liabilities, which resulted in the understatement of our state tax accrual by an aggregated amount of $9.1 million and a corresponding overstatement of net earnings of $5.9 million. The Company has restated the consolidated financial statements for the years ended December 31, 2004 and December 31, 2003 to reflect the portion of this adjustment affecting those years. Consistent with our policy on presentation, certain prior period amounts have been reclassified to conform to the current period presentation.

          The impact of these restatements on the consolidated financial statements are summarized below (in thousands):

	2004
	Previously
Consolidated Statement of Financial Condition:	Reported		Adjustment			As Restated
Federal income taxes payable	$	26,115	$	(3,168	)	$	22,947
Other liabilities	$	51,175	$	9,051		$	60,226
Total liabilities	$	12,408,177	$	5,883		$	12,414,060
Retained earnings	$	688,126	$	(5,883	)	$	682,243
Total stockholders’ equity	$	734,837	$	(5,883	)	$	728,954

	2004
	Previously					As
Consolidated Statement of Earnings:	Reported		Adjustment			Restated
Other taxes	$	11,436	$	1,563		$	12,999
Total non-interest expense	$	241,442	$	1,563		$	243,005
Earnings before federal income tax provision	$	221,893	$	(1,563	)	$	220,330
Provision for federal income taxes	$	78,139	$	(547	)	$	77,592
Net Earnings	$	143,754	$	(1,016	)	$	142,738
Earnings per share
Basic	$	2.35	$	(0.01	)	$	2.34
Diluted	$	2.24	$	(0.02	)	$	2.22

67

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

	2004
	Previously						As
Regulatory Capital:	Reported			Adjustment			Restated
Tangible Capital:
Capital	$	810,088		$	(5,883	)	$	804,205
Capital %		6.2	%		—			6.1	%
Tier One Capital:
Capital	$	810,088		$	(5,883	)	$	804,205
Capital %		6.2	%		—			6.1	%
Tier One Risked-Based Capital:
Capital	$	810,088		$	(5,883	)	$	804,205
Capital %		10.5	%		—			10.4	%
Total Risked-Based Capital:
Capital	$	848,306		$	(5,883	)	$	842,423
Capital %		11.0	%		—			11.0	%

	2004
	Previously
Segment Reporting:	Reported		Adjustment			As Restated
Banking segment:
Earnings before federal income tax provision	$	135,099	$	(19	)	$	135,080
Home lending segment:
Earnings before federal income tax provision	$	86,794	$	(1,544	)	$	85,250

	2003
	Previously
Consolidated Statement of Earnings:	Reported		Adjustment			As Restated
Other taxes	$	17,646	$	3,640		$	21,286
Total non-interest expense	$	249,275	$	3,640		$	252,915
Earnings before federal income tax provision	$	391,107	$	(3,640	)	$	387,467
Provision for federal income taxes	$	136,755	$	(1,274	)	$	135,481
Net Earnings	$	254,352	$	(2,366	)	$	251,986
Earnings per share
Basic	$	4.25	$	(0.04	)	$	4.21
Diluted	$	3.99	$	(0.04	)	$	3.95

	2003
	Previously
Segment Reporting:	Reported		Adjustment			As Restated
Banking segment:
Earnings before federal income tax provision	$	100,447	$	—		$	100,447
Home lending segment:
Earnings before federal income tax provision	$	290,660	$	(3,640	)	$	287,020

68

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Note 4 – Mortgage-Backed Securities Held to Maturity

          The following table summarizes the amortized cost and estimated fair value of mortgage-backed securities classified as held-to-maturity (in thousands):

	December 31,
	2005		2004
Amortized cost	$	1,414,986	$	20,710
Gross unrealized holding gains		—		1,239
Gross unrealized holding losses		4,346		—
Estimated fair value	$	1,410,640	$	21,949

          The mortgage-backed securities have contractual maturities ranging from 2006 through 2035. Actual maturities will differ from contractual maturities because the underlying mortgages may be prepaid without penalties.

          At December 31, 2005 $1.2 billion of these mortgage-backed securities were pledged as collateral for interest rate swaps and security repurchase agreements. At December 31, 2004, $2.9 million of these mortgage-backed securities were pledged as collateral for interest rate swaps.

          At December 31, 2005, unrealized losses in mortgage-backed securities held to maturity amounted to $4.3 million. Management does not believe that any individual unrealized loss as of December 31, 2005 represents other-than-temporary impairment. Such unrealized losses are less than twelve months in duration. The unrealized losses are attributable to changes in interest rates in relation to their amortized cost basis. Management has both the intent and ability to hold the securities to maturity.

Note 5 – Securities Available for Sale

          At December 31, 2005, the Company had recorded $26.1 million in residual interest as a result of the private securitization of $600.0 million in home equity line of credit loans. These residual interests are required to be accounted for as available for sale securities.

Note 6 – Other Investments

          Other investments are summarized as follows at December 31, (in thousands):

	2005				2004
	Amortized		Fair		Amortized		Fair
Type	Cost		Value		Cost		Value
Mutual Funds	$	21,328	$	21,328	$	17,751	$	17,751
U.S. Treasury Bonds		629		629		640		640
Total	$	21,957	$	21,957	$	18,391	$	18,391

          The Company has invested in these securities because of interim investment strategies in trust subsidiaries; collateral requirements required in swap and deposit transactions, and Community Reinvestment Act investment requirements. U.S. Treasury bonds in the amount of $529,000 and $540,000 are pledged as collateral in association with the issuance of certain trust preferred securities at December 31, 2005 and 2004, respectively.

Note 7 – Loans Available for Sale

          At December 31, 2005, the Company had $1.8 billion in loans that it held available for sale. These loans include $1.7 billion of mortgage loans and $0.1 billion of consumer loans. These loans had a fair value equal to $1.8 billion. The majority of these loans were originated or acquired during the fourth quarter of 2005. At December 31, 2004, the Company had $1.5 billion in mortgage loans available for sale. The loans at

69

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

December 31, 2004, had a fair value of $1.5 billion. No consumer loans were held available for sale at December 31, 2004.

Note 8 – Loans Held for Investment

          Loans held for investment are summarized as follows (in thousands):

	December 31,
	2005			2004
Mortgage loans	$	8,248,897		$	8,693,768
Second mortgage loans		700,492			196,518
Commercial real estate loans		995,411			751,730
Construction loans		65,646			67,640
Warehouse lending		146,694			249,291
Consumer loans		410,920			591,107
Commercial loans		8,411			9,100
Total		10,576,471			10,559,154
Less allowance for loan losses		(39,140	)		(38,318	)
Total	$	10,537,331		$	10,520,836

          Activity in the allowance for loan losses is summarized as follows (in thousands):

	For the Years Ended December 31,
	2005			2004			2003
Balance, beginning of period	$	38,318		$	37,828		$	39,389
Provision charged to earnings		18,876			16,077			20,081
Charge-offs, net of recoveries		(18,054	)		(15,587	)		(21,642	)
Balance, end of period	$	39,140		$	38,318		$	37,828

          Loans on which interest accruals have been discontinued totaled approximately $64.5 million at December 31, 2005 and $57.0 million at December 31, 2004. Interest on these loans is recognized as income when collected. Interest that would have been accrued on such loans totaled approximately $4.1 million, $3.7 million, and $4.1 million during 2005, 2004, and 2003, respectively. There are no loans greater than 90 days past due still accruing interest at December 31, 2005 and 2004.

          A loan is impaired when it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement.

          Impaired loans at December 31, 2005, 2004 and 2003 are as follows (in thousands):

	2005		2004		2003
Impaired loans with no allowance for loan losses allocated	$	27,876	$	5,811	$	1,440
Impaired loans with allowance for loan losses allocated		6,556		708		3,152
Total impaired loans	$	34,432	$	6,519	$	4,592
Amount of the allowance allocated to impaired loans	$	1,618	$	691	$	1,811
Average investment in impaired loans	$	27,048	$	5,903	$	5,376
Cash-basis interest income recognized during impairment	$	2,099		—		—

          No additional funds are committed to be advanced in connection with impaired loans. Those impaired loans not requiring an allowance represent loans for which the fair value exceeded the recorded investments in

70

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

such loans. At December 31, 2005, substantially all of the total impaired loans were evaluated based on fair value of related collateral.

Note 9 – Securitization Activity

          During the fourth quarter of 2005, the Company sold and securitized one pool of home equity line of credit loans. The home equity securitization was structured to achieve sale treatment in accordance with SFAS No. 140, and as a result the loans were removed from the consolidated statement of financial condition, a net gain on sale was recognized and a retained interest was recorded. Proceeds from the securitization amounted to $596.3 million. We recognized a pretax gain of $14.1 million and retained interests of approximately $26.2 million. Transaction costs in the amount of $2.2 million were expensed in conjunction with the sale. The Company receives annual servicing fees equal to a percentage of the outstanding principal balance of the loans being serviced and also retains the right to cash flows remaining after payment to investors in accordance with contractual obligations.

          Key economic assumptions used in measuring the value of retained interests resulting from the securitization completed in 2005, and accounted for as a sale, were as follows:

	Prepayment		Projected Credit
	Speed (CPR)		Losses		Discount Rate
Flagstar Home Equity Loan Trust Series 2005-1		40%		1.25%		15%

          Key economic assumptions and the sensitivity of retain interests to immediate adverse changes in those assumptions follows. These sensitivities are hypothetical. Changes in fair value based on ten percent variation in assumptions generally cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. The effect of a variation in a particular assumption on the fair value of the retained interest is calculated without changing any other assumptions. In reality, changes in one factor may result in changes in other factors, such as increases in market interest rates that may magnify or counteract sensitivities, (in thousands):

			Prepayment			Projected			Discount
	Fair Value		Speed			Credit Losses			Rate
Residual asset as of December 31, 2005	$	26,148		40	%		1.25	%		15	%
Impact on fair value of 10% adverse change of assumptions			$	2,090		$	374		$	815
Impact on fair value of 20% adverse change of assumptions			$	4,059		$	749		$	1,593
Servicing asset as of December 31, 2005	$	2,755		40	%		1.25	%		15	%
Impact on fair value of 10% adverse change of assumptions			$	206			N/A		$	51
Impact on fair value of 20% adverse change of assumptions			$	398			N/A		$	101

Note 10 – FHLB Stock

          The Company’s investment in FHLB stock totaled $292.1 million and $234.8 million at December 31, 2005 and 2004, respectively. As a member of the FHLB, the Company is required to hold shares of FHLB stock in an amount at least equal to 1% of the aggregate unpaid principal balance of its mortgage loans, home purchase contracts and similar obligations at the beginning of each year, or 1/20th of its FHLB advances, whichever is greater. Dividends received on the stock equaled $10.7 million, $9.9 million, and $8.1 million for the years ended December 31, 2005, 2004 and 2003, respectively.

71

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Note 11 – Repossessed Assets

          Repossessed assets include the following (in thousands):

	December 31,
	2005		2004
One-to-four family properties	$	40,687	$	37,458
Commercial properties		7,037		365
Repossessed assets, net	$	47,724	$	37,823

Note 12 – Premises and Equipment

          Premises and equipment balances are as follows (in thousands):

	December 31,
	2005			2004
Land	$	56,646		$	38,303
Office buildings		120,406			109,554
Computer hardware and software		123,598			115,645
Furniture, fixtures and equipment		61,314			47,312
Automobiles		294			350
Total		362,258			311,164
Less accumulated depreciation		(161,469	)		(131,069	)
	$	200,789		$	180,095

          Depreciation expense amounted to approximately $30.7 million, $30.1 million, and $31.1 million, for the years ended December 31, 2005, 2004 and 2003, respectively.

          The Company conducts a portion of its business from leased facilities. Such leases are considered to be operating leases based on their lease terms. Lease rental expense totaled approximately $9.8 million, $9.9 million, and $9.0 million for the years ended December 31, 2005, 2004 and 2003, respectively. The following outlines the Company’s minimum contractual lease obligations as of December 31, 2005 (in thousands):

2006	$	5,741
2007		3,814
2008		2,586
2009		1,614
2010		993
Thereafter		2,203
		16	0
Total	$	16,951
		16	0

72

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Note 13 – Mortgage Servicing Rights

          Mortgage loans serviced for others are not included in the accompanying consolidated financial statements. The unpaid principal balances of these loans at December 31, 2005 and 2004 are summarized as follows (in thousands):

	December 31,
Mortgage loans serviced for:	2005		2004
FHLMC and FNMA	$	27,941,451	$	20,829,556
FHLBI		303,807		230,637
GNMA		821,947		291,828
Flagstar Home Equity Trust		579,752		—
Other investors		1,131		2,703
Total	$	29,648,088	$	21,354,724

          Not included in the above totals are $5.0 billion and $9.1 billion of mortgage loans at December 31, 2005 and 2004, respectively, that are being serviced on a temporary basis in connection with the sale of mortgage servicing rights.

          Custodial accounts maintained in connection with the above mortgage servicing rights (including the above mentioned subservicing) were approximately $537.7 million and $627.1 million at December 31, 2005 and 2004 respectively. These amounts include payments for principal, interest, taxes, and insurance collected on behalf of the individual investor.

          The following is an analysis of the changes in the book value of the Company’s mortgage servicing rights (in thousands):

	For the Years Ended December 31,
	2005			2004			2003
Balance, beginning of period	$	187,975		$	260,128		$	230,756
Capitalization		328,954			318,028			497,340
Sales		(106,703	)		(314,124	)		(344,950	)
Amortization		(94,548	)		(76,057	)		(123,018	)
Balance, end of period	$	315,678		$	187,975		$	260,128

          At December 31, 2005 and 2004 the estimated fair value of the mortgage loan servicing portfolio was $421.1 million and $257.0 million, respectively. At December 31, 2005, the fair value of each MSR was based upon the following weighted-average assumptions: (1) a discount rate of 9.65%; (2) an anticipated loan prepayment rate of 22.9% CPR; and (3) servicing costs per conventional loan of $40 and $55 for each government or adjustable-rate loan.

73

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Note 14 — Deposit Accounts

          The deposit accounts are as follows (in thousands):

	December 31,
	2005		2004
Demand accounts	$	374,816	$	376,506
Savings accounts		239,215		884,117
Money Market Demand Accounts		781,087		859,573
Certificates of deposit		3,450,450		2,056,608
Total retail deposits		4,845,568		4,176,804
Municipal deposits		1,353,633		1,264,225
National accounts		1,779,799		1,938,626
Total deposits	$	7,979,000	$	7,379,655

          At December 31, 2005, municipal deposits included $1.3 billion of certificates of deposit with maturities typically less than one year and $70.7 million in checking and savings accounts. At December 31, 2004, municipal deposits included $1.2 billion of certificates of deposit and $103.2 million in checking and savings accounts.

          Non-interest-bearing deposits included in the demand accounts and money market demand accounts balances at December 31, 2005 and 2004, were approximately $1.1 billion and $407.8 million, respectively.

          The aggregate amount of certificates of deposit with a minimum denomination of $100,000 was approximately $2.4 billion and $1.7 billion at December 31, 2005 and 2004, respectively. The following table indicates the schedule maturities for certificates of deposit with a minimum denomination of $100,000 (in thousands):

	2005		2004
Three months or less	$	1,222,304	$	853,002
Over three months to six months		406,848		258,081
Over six months to twelve months		422,837		199,195
One to two years		190,948		198,134
Thereafter		168,267		239,267
Total	$	2,411,204	$	1,747,679

          The following table indicates the scheduled maturities of the Company’s certificates of deposit by acquisition channel as of December 31, 2005 (in thousands):

	Consumer				National
	Direct		Municipal		accounts		Total
Twelve months or less	$	2,451,169	$	1,258,703	$	709,149	$	4,419,021
One to two years		554,094		23,222		690,225		1,267,541
Two to three years		255,858		1,014		252,835		509,707
Three to four years		129,879		—		127,590		257,469
Four to five years		46,877		—		—		46,877
Thereafter		12,573		—		—		12,573
Total	$	3,450,450	$	1,282,939	$	1,779,799	$	6,513,188

74

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Note 15 – FHLB Advances

          The portfolio of FHLB advances includes fixed rate term advances, floating rate daily adjustable advances, and fixed rate putable advances. The following is a breakdown of the advances outstanding (in thousands):

	December 31,
	2005					2004
			Weighted					Weighted
			Average					Average
	Amount		Rate			Amount		Rate
Floating rate daily advances	$	766,000		4.18	%	$	620,000		1.95	%
Fixed rate putable advances		700,000		4.49			1,120,000		5.15
Fixed rate term advances		2,759,000		3.69			2,350,000		3.53
Total	$	4,225,000		3.91	%	$	4,090,000		3.74	%

          The portfolio of putable FHLB advances we hold, which matures in 2011, may be called by the FHLB if LIBOR reaches 7.50%. The corresponding level of this LIBOR index was at 4.54% at December 31, 2005.

          The following indicates certain information related to the FHLB advances (in thousands):

	For the Years Ended December 31,
	2005			2004			2003
Maximum outstanding at any month end	$	5,373,279		$	4,097,000		$	3,320,000
Average balance		4,742,079			3,631,851			2,711,119
Average interest rate		3.85	%		3.96	%		4.69	%

          The Company has the authority and approval from the FHLB to utilize a total of $6.75 billion in collateralized borrowings. Pursuant to collateral agreements with the FHLB, advances are collateralized by non-delinquent single-family residential mortgage loans.

          The following outlines the Company’s FHLB advance maturity dates as of December 31, 2005 (in millions):

2006	$	1,625
2007		750
2008		700
2009		50
2010		400
Thereafter		700
Total	$	4,225

Note 16 – Security Repurchase Agreements

          At December 31, 2005, security repurchase agreements amounted to $1.1 billion. The Company began entering into these agreements during the fourth quarter of 2005. The maximum borrowings outstanding under these agreements at any month end amounted to $1.1 billion. The weighted-average borrowing rate on repurchase agreements outstanding as of December 31, 2005 was 4.32%. These repurchase agreements have maturities of less than six months.

          At December 31, 2005, repurchase agreements were collateralized by $1.2 billion of mortgage-backed securities held to maturity.

75

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Note 17 – Long Term Debt

          The following table presents long-term debt at December 31, (in thousands):

		2005		2004
Junior subordinated notes related to trust preferred securities
	Floating 3 month LIBOR plus 3.25%(1) (7.40% and 5.8% at December 31, 2005 and 2004, respectively), matures 2032	$	25,774	$	25,774
	Fixed 6.55%(2), matures 2033		25,774		25,774
	Fixed 6.75%(2), matures 2033		25,780		25,780
	Floating 3 month LIBOR plus 2.00% (6.15% at December 31, 2005), matures 2034		25,774		25,774
	Floating 3 month LIBOR plus 2.00% (6.15% at December 31, 2005), matures 2035		25,774		—
	Fixed 6.47%(3), matures 2035		51,547		—
	Floating 3 month LIBOR plus 1.50%(4) (4.15% at December 31, 2005), matures 2035		25,774		—
Subtotal			206,197		103,102
Other Debt
	Fixed 7.00% due 2013		1,300		1,325
Total long-term debt		$	207,497	$	104,427

(1)	As part of the transaction, the Company entered into an interest rate swap with the placement agent, under which the Company is required to pay 6.88% fixed rate on a notional amount of $25 million and will receive a floating rate equal to three month LIBOR plus 3.25%. The swap matures on December 26, 2007. The securities are callable after December 26, 2007.
(2)	After five years the rate converts to a variable rate equal to three month LIBOR plus 3.25%, adjustable quarterly. The securities are callable after February 26, 2008 and March 26, 2008.
(3)	After five years the rate converts to a variable rate equal to three month LIBOR plus 2.00% adjustable quarterly. The securities are callable after March 31, 2010.
(4)	As part of the transaction, the Company entered into an interest rate swap with the placement agent, under which the Company is required to pay 4.33% fixed rate on a notional amount of $25 million and will receive a floating rate equal to three month LIBOR. The swap matures on October 7, 2010. The securities are callable after October 7, 2010.

          The following table presents the aggregate annual maturities of long-term debt obligations (based on final maturity dates) at December 31, 2005 (in thousands):

2006	$	25
2007		25
2008		25
2009		25
2010		25
Thereafter		207,372
Total	$	207,497

76

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Note 18 – Federal Income Taxes

          Total federal income tax provision (benefit) is allocated as follows (in thousands):

	For the Years Ended December 31,
	2005			2004			2003
				As Restated -			As Restated
Income from operations	$	44,090		$	77,592		$	135,481
Stockholders’ equity, for the tax benefit from stock-based compensation		(8,379	)		(2,049	)		(8,945	)
Stockholders’ equity, for the tax effect of other comprehensive income		1,340			1,779			1,170
	$	37,051		$	77,322		$	127,706

          Components of the provision for federal income taxes from operations consist of the following (in thousands):

	For the Years Ended December 31,
	2005			2004			2003
				As Restated-			As Restated
Current provision (benefit)	$	(12,342	)	$	99,462		$	118,854
Deferred provision (benefit)		56,432			(21,870	)		16,627
	$	44,090		$	77,592		$	135,481

          The Company’s effective tax rate differs from the statutory federal tax rate. The following is a summary of such differences (in thousands):

	For the Years Ended December 31,
	2005		2004		2003
			As Restated -		As Restated
Provision at statutory federal income tax rate	$	43,384	$	77,115	$	135,614
Increase (decrease) resulting from other, net		706		477		(133	)
Provision at effective federal income tax rate	$	44,090	$	77,592	$	135,481

77

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

          The details of the net tax liability are as follows (in thousands):

	December 31,
	2005			2004
				As Restated
Deferred tax assets:
Allowance for loan and other losses	$	22,758		$	23,564
Non-accrual interest		1,101			1,119
Purchase accounting valuation adjustments		50			45
Reserve for foreclosure losses		3,535			3,381
Mark-to-market adjustments on earning assets		—			696
Deferred compensation plan		—			3,301
Deferred gain on termination of hedge		683			1,427
Restatement of state tax expense		3,168			3,168
Restatement of accrued interest		5,931			5,931
Vacation pay		1,386			1,649
Other		1,251			558
		39,863			44,839
Deferred tax liabilities:
Mark-to-market adjustments on earning assets		(3,164	)		—
Mark-to-market adjustments-HELOCS		(268	)		—
Mark-to-market adjustment — forward commitments		(1,306	)		(2,321	)
Unrealized hedging gains		(4,669	)		(2,877	)
Deferred loan costs and fees		(5,693	)		(6,484	)
Premises and equipment		(5,131	)		(5,143	)
Mortgage loan servicing rights		(109,523	)		(65,792	)
Federal Home Loan Bank stock dividends		(7,533	)		(5,627	)
HELOC securitization		(4,473	)		—
Other		(19	)		(19	)
		(141,779	)		(88,263	)
Net deferred tax liability		(101,916	)		(43,424	)
Current federal income taxes receivable (payable)		26,645			20,477
Income taxes payable	$	(75,271	)	$	(22,947	)

          The Company has not provided deferred income taxes for the Bank’s pre-1988 tax bad debt reserves of approximately $4 million because it is not anticipated that this temporary difference will reverse in the foreseeable future. Such reserves would only be taken into taxable income if the Bank, or a successor institution, liquidates, redeems shares, pays dividends in excess of earnings and profits, or ceases to qualify as a bank for tax purposes.

78

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Note 19 – Secondary Market Reserve

          The following table shows the activity in the secondary market reserve during the years ended December 31, 2005, 2004 and 2003 (in thousands):

		2005			2004			2003
Balance, beginning of period,		$	19,002		$	10,254		$	9,084
Provision
	Charged to gain on sale for current loan sales		5,328			5,932			10,696
	Charged to other fees and charges for changes in estimates		7,156			18,105			3,464
	Total		12,484			24,037			14,160
Charge-offs, net			(13,936	)		(15,289	)		(12,990	)
Balance, end of period		$	17,550		$	19,002		$	10,254

          Reserve levels are a function of expected losses based on actual pending and expected claims and repurchase requests, historical experience and loan volume. While the ultimate amount of repurchases and claims is uncertain, management believes that reserves are adequate. We will continue to evaluate the adequacy of our reserves and may continue to allocate a portion of our gain on sale proceeds to these reserves going forward.

Note 20 – Employee Benefit Plans

          The Company maintains a 401(k) plan for its employees. Under the plan, eligible employees may contribute up to 60% of their annual compensation, subject to a maximum amount proscribed by law. The maximum annual contribution was $14,000 for 2005, $13,000 for 2004 and $12,000 for 2003. Beginning in 2003, participants who were 50 years old or older prior to the end of the year could make additional “catch-up” contributions of up to $4,000, $3,000, and $2,000 for 2005, 2004, and 2003, respectively. The Company currently provides a matching contribution up to 3% of an employee’s annual compensation up to a maximum of $6,000. The Company’s contributions vest at a rate such that an employee is fully vested after five years of service. The Company’s contributions to the plan for the years ended December 31, 2005, 2004, and 2003 were approximately $3.3 million, $3.2 million, and $3.5 million, respectively. The Company may also make discretionary contributions to the plan; however, none have been made.

          Prior to March 31, 2005, the Company offered a deferred compensation plan to employees. The deferred compensation plan allowed employees to defer up to 25% of their annual compensation and directors to defer all of their compensation. Funds deferred remained the property of the Company. The Company had invested $9.3 million in Company Owned Life Insurance (“COLI”) in order to offset its liability in its deferred compensation program at December 31, 2004. The Company had a deferred liability to the participants of the compensation plan totaling $9.4 million at December 31, 2004. The Company discontinued this compensation plan March 31, 2005.

Note 21 – Contingencies and Commitments

          The Company is involved in certain lawsuits incidental to its operations. Management, after review with its legal counsel, is of the opinion that settlement of such litigation will not have a material effect on the Company’s financial condition.

          A substantial part of the Company’s business has involved the origination, purchase, and sale of mortgage loans. During the past several years, numerous individual claims and purported consumer class action claims were commenced against a number of financial institutions, their subsidiaries and other mortgage lending institutions generally seeking civil statutory and actual damages and rescission under the federal Truth in Lending Act, as well as remedies for alleged violations of various state unfair trade practices laws restitution or unjust enrichment in connection with certain mortgage loan transactions.

          The Company has a substantial mortgage loan servicing portfolio and maintains escrow accounts in connection with this servicing. During the past several years, numerous individual claims and purported consumer class action claims were commenced against a number of financial institutions, their subsidiaries and

79

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

other mortgage lending institutions generally seeking declaratory relief that certain of the lenders’ escrow account servicing practices violate the Real Estate Settlement Practices Act and breach the lenders’ contracts with borrowers. Such claims also generally seek actual damages and attorney’s fees.

          In addition to the foregoing, mortgage lending institutions have been subjected to an increasing number of other types of individual claims and purported consumer class action claims that relate to various aspects of the origination, pricing, closing, servicing, and collection of mortgage loans and that allege inadequate disclosure, breach of contract, or violation of state laws. Claims have involved, among other things, interest rates and fees charged in connection with loans, interest rate adjustments on adjustable rate loans, timely release of liens upon payoffs, the disclosure and imposition of various fees and charge, and the placing of collateral protection insurance.

          While the Company has had various claims similar to those discussed above asserted against it, management does not expect the ultimate resolution of these claims will have a material adverse effect on the Company’s financial condition, results of operations, or liquidity.

          A summary of the contractual amount of significant commitments is as follows (in thousands):

	December 31,
	2005		2004
Commitments to extend credit:
Mortgage Loans	$	1,644,000	$	1,586,000
Commercial		185,000		94,000
Other		60,000		84,000

          Commitments to extend credit are agreements to lend. Since many of these commitments expire without being drawn upon, the total commitment amounts do not necessarily represent future cash flow requirements. Certain lending commitments for commercial and mortgage loans to be sold in the secondary market are considered derivative instruments in accordance with SFAS 133. Changes to the fair value of these commitments as a result of changes in interest rates are recorded on the statement of financial condition as either an other asset or other liability. The commitments related to mortgage loans and commercial real estate loans are included in mortgage loans and commercial loans in the above table.

          The credit risk associated with loan commitments is essentially the same as that involved in extending loans to customers and is subject to normal credit policies. Collateral may be obtained based on management’s credit assessment of the customer.

Note 22 – Regulatory Capital Requirements

          The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by regulators about components, risk weightings, and other factors.

          Quantitative measures that have been established by regulation to ensure capital adequacy require the Bank to maintain minimum capital amounts and ratios (set forth in the table below). The Bank’s primary regulatory agency, the Office of Thrift Supervision (“OTS”), requires that the Bank maintain minimum ratios of tangible capital (as defined in the regulations) of 1.5%, core capital (as defined) of 3.0%, and total risk-based capital (as defined) of 8.0%. The Bank is also subject to prompt corrective action capital requirement regulations set forth by the FDIC. The FDIC requires the Bank to maintain a minimum of Tier 1 total and core capital (as defined) to risk-weighted assets (as defined), and of core capital (as defined) to adjusted tangible assets (as defined). Management believes, as of December 31, 2005, that the Bank meets all capital adequacy requirements to which it is subject.

80

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

          As of December 31, 2005 and 2004, the most recent guidelines from the OTS categorized the Bank as “well capitalized” under the regulatory framework for prompt corrective action. To be categorized as “well capitalized,” the Bank must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table below. There are no conditions or events since that notification that management believes have changed the Bank’s category.

											To Be Well
											Capitalized
						For Capital					Under Prompt
						Adequacy -					Corrective Action
	Actual					Purposes					Provisions
	Amount		Ratio			Amount		Ratio			Amount		Ratio
As of December 31, 2005
Tangible capital (to tangible assets)	$	941,957		6.3	%	$	225,670		1.5	%		N/A		N/A
Core capital (to adjusted tangible assets)		941,957		6.3	%		451,340		3.0	%	$	752,333		5.0	%
Tier I capital (to risk weighted assets)		924,461		10.7	%		N/A		N/A			520,301		6.0	%
Total capital (to risk weighted assets)		961,864		11.1	%		643,727		8.0	%		867,159		10.0	%
As of December 31, 2004 — As Restated
Tangible capital (to tangible assets)	$	804,205		6.1	%	$	196,773		1.5	%		N/A		N/A
Core capital (to adjusted tangible assets)		804,205		6.1	%		393,546		3.0	%	$	655,909		5.0	%
Tier I capital (to risk weighted assets)		804,205		10.4	%		N/A		N/A			463,176		6.0	%
Total capital (to risk weighted assets)		842,423		11.0	%		617,568		8.0	%		771,960		10.0	%

Note 23 – Accumulated Other Comprehensive Income

          The following table sets forth the ending balance in accumulated other comprehensive income for each component at December 31:

	2005		2004		2003
	-
	(In thousands)
Net gain on interest rate swap extinguishment	$	1,268	$	2,650	$	—
Net unrealized gain on derivatives used in cashflow hedges		6,068		2,693		2,173
Net unrealized gain on securities available for sale		498		—		—
Ending balance	$	7,834	$	5,343	$	2,173

          The following table sets forth the changes to other comprehensive income and the related tax effect for each component at December 31 (in thousands):

	2005			2004			2003
Gain (reclassified to earnings) on interest rate swap extinguishment	$	(2,054	)	$	4,077		$	—
Related tax expense		719			(1,427	)		—
Unrealized gain on derivatives used in cashflow hedges		5,119			872			3,343
Related tax expense		(1,792	)		(352	)		(1,170	)
Unrealized gain on securities available for sale		767			—			—
Related tax expense		(268	)		—			—
Change	$	2,491		$	3,170		$	2,173

          On December 30, 2004, the Company extinguished $250.0 million of interest rate swaps. These swaps were eliminated at an after-tax gain of $2.6 million. This gain is being reclassified into earnings from accumulated other comprehensive income over three years, which is the original duration of the extinguished

81

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

swaps. The Company will reclassify into earnings after-tax $1.2 million and $0.1 million in 2006, and 2007, respectively.

Note 24 – Concentrations of Credit

          Properties collateralizing mortgage loans held for investment were geographically disbursed throughout the United States. As of December 31, 2005, approximately 11.6% of these properties are located in Michigan (measured by principal balance), and another 48.2% were located in the states of California (24.9%), Florida (13.7%), Washington (5.1%), and Colorado (4.5%). No other state contains more than 3% of the properties collateralizing these loans.

Note 25 – Related Party Transactions

          The Company has and expects to have in the future, transactions with the Company’s directors and principal officers. Such transactions were made in the ordinary course of business and included extensions of credit, and professional services. With respect to the extensions of credit, all were made on substantially the same terms, including interest rates and collateral, as those prevailing at the same time for comparable transactions with other customers and did not, in management’s opinion, involve more than normal risk of collectibility or present other unfavorable features. At December 31, 2005, the balance of the loans attributable to directors and principal officers totaled $4.5 million, with the unused lines of credit totaling $10.3 million. At December 31, 2004, the balance of the loans attributable to directors and principal officers totaled $1.3 million, with the unused lines of credit totaling $9.6 million. During 2005 and 2004, the Company purchased $35.8 million and $76.9 million in mortgage loans from correspondents and brokers affiliated with directors and executive officers, during the ordinary course of business.

Note 26 – Derivative Financial Instruments

          We follow the provisions of SFAS 133, as amended, for our derivative instruments and hedging activities, which require us to recognize all derivative instruments on the consolidated statements of financial condition at fair value. The following derivative financial instruments were identified and recorded at fair value as of December 31, 2005 and 2004:

          FNMA, FHLMC and other forward contracts

          Interest rate swap agreements

          Rate lock commitments

          Generally speaking, if interest rates increase, the value of our rate lock commitments and funded loans decrease and loan sale margins are adversely impacted. We hedge the risk of overall changes in fair value of loans held for sale and rate lock commitments generally by selling forward contracts on securities of Fannie Mae, Freddie Mac and Ginnie Mae. Under SFAS 133, certain of these positions may qualify as a fair value hedge of a portion of the funded loan portfolio and result in adjustments to the carrying value of designated loans through gain on sale based on value changes attributable to the hedged risk. The forward contracts used to economically hedge the loan commitments are accounted for as non-designated hedges and naturally offset loan commitment mark-to-market gains and losses recognized as a component of gain on sale. The Bank recognized pre-tax losses of $2.9 million, $357,000 and $10.7 million for the years ended December 31, 2005, 2004 and 2003, respectively.

          We use interest rate swap agreements to reduce our exposure to interest rate risk inherent in a portion of the current and anticipated borrowings and advances. A swap agreement is a contract between two parties to exchange cash flows based on specified underlying notional amounts and indices. Under SFAS 133, the swap agreements used to hedge our anticipated borrowings and advances qualify as cash flow hedges. As of the years ended December 31, 2005 and 2004, the net fair market value adjustment on our interest rate swap agreements on an after-tax basis was $5.4 million and $2.7 million, respectively, which was recorded as a component of accumulated other comprehensive income. Future effective changes in fair value on these interest rate swap agreements will be adjusted through OCI as long as the cash flow hedge requirements continue to be met.

82

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

          On December 30, 2004, the Company extinguished $250.0 million of interest rate swaps. These swaps were eliminated at an after-tax gain of $2.6 million. This gain is being reclassified into earnings from accumulated other comprehensive income over three years, which is the original duration of the extinguished swaps. During 2005, $1.3 million was recognized in earnings.

          The Company recognizes ineffective changes in hedge values resulting from designated SFAS 133 hedges discussed above in the same statement of earnings captions as effective changes when such material ineffectiveness occurs. The Company has not recognized gains or losses due to ineffectiveness in earnings, due to immateriality.

          We had the following derivative financial instruments as of December 31, 2005 and 2004

	As of December 31, 2005
	Notional		Fair			Expiration
	Amounts		Value			Dates
	4 -
	(Dollars in thousands)
Mortgage Banking Derivatives:
Rate lock commitments	$	1,342,000	$	8,362			2006
Forward agency and loan sales		1,643,620		(4,145	)		2006
Borrowings and advances hedges:
Interest rate swaps (LIBOR)		300,000		9,599			2006-2010

	As of December 31, 2004
	Notional		Fair			Expiration
	Amounts		Value			Dates
	4 -
	(Dollars in thousands)
Mortgage Banking Derivatives:
Rate lock commitments	$	1,586,000	$	8,723			2005
Forward agency and loan sales		1,893,000		(3,614	)		2005
Borrowings and advances hedges:
Interest rate swaps (LIBOR)		275,000		4,215			2005-2008

Counterparty Credit Risk

          The Bank is exposed to credit loss in the event of non-performance by the counterparties to its various derivative financial instruments. The Company manages this risk by selecting only well-established, financially strong counterparties, spreading the credit risk among such counterparties, and by placing contractual limits on the amount of unsecured credit risk from any single counterparty.

Note 27 – Fair Value of Financial Instruments

          The Company is required to disclose the fair value information about financial instruments, whether or not recognized in the consolidated statement of financial condition, where it is practicable to estimate that value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Because assumptions used in these valuation techniques are inherently subjective in nature, the estimated fair values cannot always be substantiated by comparison to independent market quotes and, in many cases; the estimated fair values could not necessarily be realized in an immediate sale or settlement of the instrument.

          The fair value estimates presented herein are based on relevant information available to management as of December 31, 2005 and 2004. Management is not aware of any factors that would significantly affect these estimated fair value amounts. As these reporting requirements exclude certain financial instruments and all non-financial instruments, the aggregate fair value amounts presented herein do not represent management’s estimate

83

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

of the underlying value of the Company. Additionally, such amounts exclude intangible asset values such as the value of core deposit intangibles.

          The following methods and assumptions were used by the Company to estimate the fair value of each class of financial instruments and certain non-financial instruments for which it is practicable to estimate that value:

          Cash and cash equivalents. The carrying amount of cash and cash equivalents approximates fair value.

          Securities available for sale. The carrying amount of the securities available for sale approximates fair value.

          Loans receivable. This portfolio consists of mortgages available for sale and held for investment, collateralized commercial lines of credit, commercial real estate loans, builder development project loans, consumer credit obligations, and single-family home construction loans. Mortgage loans available for sale and held for investment are valued using fair values attributable to similar mortgage loans. The fair value of the other loans and mortgage-backed securities is based on the fair value of obligations with similar credit characteristics.

          Other investments. The carrying amount of other investments approximates fair value.

          FHLB stock. No secondary market exists for FHLB stock. The stock is bought and sold at par by the FHLB. The recorded value, therefore, is the fair value.

          Deposit Accounts. The fair value of demand deposits and savings accounts approximates the carrying amount. The fair value of fixed-maturity certificates of deposit is estimated using the rates currently offered for certificates of deposits with similar remaining maturities.

          FHLB Advances. Rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate the fair value of the existing debt.

          Security Repurchase Agreements. The carrying amount of the repurchase agreements approximates fair value.

          Long Term Debt. The carrying amount of the long term debt approximates fair value.

          Derivative Financial Instruments. The fair value of forward sales contracts, interest rate swaps and fixed-rate commitments to extend credit are based on current market prices.

84

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

          The following tables set forth the fair value of the Company’s financial instruments (in thousands):

	December 31,
	2005						2004
	Carrying			Fair			Carrying			Fair
	Value			Value			Value			Value
Financial instruments:
Assets:
Cash and cash equivalents	$	201,163		$	201,163		$	168,442		$	168,442
Securities available for sale		26,148			26,148			—			—
Loans available for sale		1,773,394			1,780,258			1,506,311			1,518,546
Loans held for investment and mortgage-backed securities		11,991,457			11,950,105			10,579,864			10,706,770
FHLB stock		292,118			292,118			234,845			234,845
Other investments		21,957			21,957			18,391			18,391
Liabilities:
Retail deposits:
Demand deposits and savings accounts		(1,395,618	)		(1,395,618	)		(2,120,196	)		(1,964,906	)
Certificates of deposit		(3,450,450	)		(3,429,063	)		(2,056,608	)		(2,067,102	)
Municipal deposits		(1,353,133	)		(1,351,218	)		(1,264,225	)		(1,257,320	)
National certificates of deposit		(1,779,799	)		(1,748,185	)		(1,938,626	)		(1,928,233	)
FHLB advances		(4,225,000	)		(4,181,458	)		(4,090,000	)		(4,108,635	)
Security repurchase agreements		(1,060,097	)		(1,060,049	)		—			—
Long term debt		(207,497	)		(207,497	)		(104,427	)		(104,427	)
Derivative Financial Instruments:
Forward delivery contracts		(4,145	)		(4,145	)		(3,614	)		(3,614	)
Commitments to extend credit		8,362			8,362			8,723			8,723
Interest rate swaps		9,599			9,599			4,215			4,215

          Additionally, we have identified the following loan products underlying our assets whose contractual terms may give rise to a concentration of credit risk and increase our exposures to risk of nonpayment or realization:

a.  Hybrid or ARM loans that are subject to future payment increases

b.  Option power ARM loans that permit negative amortization

c.  Loans under a. or b. above with loan-to-value ratios above 80%

85

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

          The following table details the unpaid principal balance of these loans at December 31, 2005.

	Held for Investment
	Portfolio Loans
	(In thousands)
Amortizing hybrid ARMs
3/1 ARM	$	989,786
5/1 ARM		1,700,277
7/1 ARM		99,448
Interest only hybrid ARMs
3/1 ARM		1,228,378
5/1 ARM		2,144,104
7/1 ARM		423
Option power ARMs		698,309
All other ARMs		755,885
	$	7,616,610

          Of the loans listed above, the following have original loan-to-value ratios exceeding 80%.

	Amount
	(In thousands)
Loans with original loan-to-value ratios above 80%
> 80%< = 90%	$	500,392
> 90%< = 100%		309,817
>100%		11,129
	$	821,338

Note 28 – Segment Information

          The Company’s operations are broken down into two business segments: home lending and banking. Each business operates under the same banking charter but is reported on a segmented basis for this report. Each of the business lines is complementary to each other. The banking operation includes the gathering of deposits and investing those deposits in duration-matched assets primarily originated by the home lending operation. The banking group holds these loans in the investment portfolio in order to earn income based on the difference, or “spread,” between the interest earned on loans and the interest paid for deposits and other borrowed funds. The home lending operation involves the origination, packaging, and sale of loans in order to receive transaction income. The lending operation also services mortgage loans for others and sells MSRs into the secondary market. Funding for the lending operation is provided by deposits and borrowings garnered by the banking group. All of the non-bank consolidated subsidiaries are included in the banking segment. No such subsidiary is material to the Company’s overall operations.

86

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

          Following is a presentation of financial information by business segment for the period indicated.

		For the Year Ended December 31, 2005
				Home
		Banking		Lending
		Operation		Operation			Eliminations			Combined
		(In thousands)
Net interest income		$	185,276	$	60,994		$	—		$	246,270
Net gain on sale revenue			—		81,737			—			81,737
Other income			55,813		21,898			—			77,711
	Total net interest income and non-interest income		241,089		164,629			—			405,718
Earnings before federal income taxes			123,726		229			—			123,955
Depreciation and amortization			10,139		115,112			—			125,251
Capital expenditures			32,764		18,633			—			51,397
Identifiable assets			14,176,340		2,379,090			(1,480,000	)		15,075,430
Inter-segment income (expense)			42,375		(42,375	)		—			—

		For the Year Ended December 31, 2004
				Home
		Banking		Lending
		Operation		Operation			Eliminations			Combined
		(In thousands)
As Restated
Net interest income		$	175,403	$	47,888		$	—		$	223,291
Net gain on sale revenue			—		169,559						169,559
Other income			63,227		23,335			—			86,562
	Total net interest income and non-interest income		238,630		240,782			—			479,412
Earnings before federal income taxes			135,080		85,250			—			220,330
Depreciation and amortization			6,810		99,303			—			106,113
Capital expenditures			18,431		30,664			—			49,095
Identifiable assets			12,136,082		2,245,932			(1,239,000	)		13,143,014
Inter-segment income (expense)			25,475		(25,475	)		—			—

87

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

	For the Year Ended December 31, 2003
			Home
	Banking		Lending
	Operation		Operation			Eliminations			Combined
	(In thousands)
As Restated
Net interest income	$	166,060	$	28,526		$	—		$	194,586
Net gain on sale revenue		—		428,042						428,042
Other income		42,519		(4,684	)		—			37,835
Total net interest income and non-interest income		208,579		451,884			—			660,463
Earnings before federal income taxes		100,447		287,020			—			387,467
Depreciation and amortization		7,023		147,111			—			154,134
Capital expenditures		18,671		23,872			—			42,543
Identifiable assets		8,455,552		3,347,695			(1,250,001	)		10,553,246
Inter-segment income (expense)		12,327		(12,327	)		—			—

          Revenues are comprised of net interest income (before the provision for loan losses) and non-interest income. Non-interest expenses are fully allocated to each business segment. The intersegment income (expense) consists of interest expense incurred for intersegment borrowing.

Note 29 – Earnings Per Share

          The following is a reconciliation of the numerator and denominator of the basic and diluted earnings per share calculation (in thousands):

	Year Ended December 31, 2005
	Earnings		Average Shares		Per Share
	(Numerator)		(Denominator)		Amount
Basic earnings	$	79,865		62,128	$	1.29
Effect of options		—		1,882		(0.04	)
Diluted earnings	$	79,865		64,010	$	1.25

          In 2005, the Company had 837,449 options that were classified as anti-dilutive and were excluded from the EPS calculations.

          The following is a reconciliation of the numerator and denominator of the basic and diluted earnings per share calculation (in thousands):

	Year Ended December 31, 2004
	Earnings		Average Shares		Per Share
	(Numerator)		(Denominator)		Amount
	As Restated				As Restated
Basic earnings	$	142,738		61,057	$	2.34
Effect of options		—		3,115		(0.12	)
Diluted earnings	$	142,738		64,172	$	2.22

          In 2004, the Company had 501,300 options that were classified as anti-dilutive and were excluded from the EPS calculations.

88

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

          The following is a reconciliation of the numerator and denominator of the basic and diluted earnings per share calculation (in thousands):

	Year Ended December 31, 2003
	Earnings		Average Shares		Per Share
	(Numerator)		(Denominator)		Amount
	As Restated				As Restated
Basic earnings	$	251,986		59,811	$	4.21
Effect of options		—		3,920		(0.26	)
Diluted earnings	$	251,986		63,731	$	3.95

          In 2003, the Company had 207,000 options that were classified as anti-dilutive and were excluded from the EPS calculations.

Note 30 – Stock Option and Purchase Plans, and other Compensation Plans

          In 1997, Flagstar’s Board of Directors adopted resolutions to implement various stock option and purchase plans and incentive compensation plans in conjunction with the public offering of common stock.

Stock Option Plan

          The purpose of the Stock Option Plan (“Option Plan”) is to provide an additional incentive to directors and employees by facilitating their purchase of Common Stock. The Option Plan has a term of 10 years from the date of its approval in April 1997, after which no awards may be made. The Option Plan was amended in 1999, 2002, and 2005.

          The following table summarizes the activity that occurred in the years ended December 31, 2005, 2004 and 2003:

	Weighted
	Average		Number
	Exercise Price		of Options
Options outstanding at January 1, 2003	$	5.84		5,441,174
Granted		14.64		1,099,094
Exercised		4.13		(1,033,951	)
Canceled		8.41		(80,447	)
Options outstanding at December 31, 2003		7.87		5,425,870
Granted		22.55		332,920
Exercised		4.19		(686,117	)
Canceled		11.59		(111,144	)
Options outstanding at December 31, 2004		9.34		4,961,529
Granted		20.50		372,792
Exercised		4.17		(1,788,354	)
Canceled		15.64		(128,601	)
Options outstanding at December 31, 2005	$	13.20		3,417,366

89

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

          The following information pertains to the stock options issued pursuant to the Option Plan but not exercised at December 31, 2005:

				Weighted
				Average		Number
		Number of Options		Remaining		Exercisable at
		Outstanding at		Contractual		December 31,
Grant Price		December 31, 2005		Life (years)		2005
$	1.76		153,515		4.50		153,515
	1.96		11,250		2.00		11,250
	4.32		11,000		2.05		11,000
	4.77		7,200		2.70		7,200
	5.01		324,916		3.57		324,916
	5.29		113,651		3.49		113,651
	6.06		7,200		3.13		7,200
	11.80		1,181,931		4.66		913,981
	12.27		769,254		7.21		492,722
	15.23		11,000		9.92		—
	19.35		11,429		9.50		11,429
	19.42		7,000		3.54		7,000
	20.02		10,500		9.17		10,500
	20.06		7,500		8.11		7,500
	20.73		339,863		9.08		339,863
	22.68		287,456		8.11		287,456
	24.72		162,701		7.50		162,701
			3,417,366				2,861,884

          At December 31, 2004 and 2003, the number of exercisable options was 2,918,471 and 1,557,629, respectively. At December 31, 2005, 2004 and 2003, options available for future grants were 5,685,646, 591,887 and 792,645, respectively.

Stock Purchase Plan

          Under the Employee Stock Purchase Plan (“Purchase Plan”), eligible participants, upon providing evidence of a purchase of the Company’s common shares from any third party on the open market, receive a payment from the Company equal to 15% of the share price. The Purchase Plan includes limitations on the maximum reimbursement to a participant during a year. The Purchase Plan has not been designed to comply with the requirements of the Internal Revenue Code with respect to employee stock purchase plans. During 2005, 2004 and 2003, respectively, the Company incurred expenses of approximately $82,100, $81,200, and $43,900 on the Purchase Plan. This Purchase Plan was terminated as of December 31, 2005.

Incentive Compensation Plan

          The Incentive Compensation Plan (“Incentive Plan”) is administered by the compensation committee of the Company’s Board of Directors. Each year they decide which employees of the Company will be eligible to participate in the Incentive Plan and the size of the bonus pool. During 2005, 2004 and 2003 all members of the executive management team were included in the Incentive Plan. The Company incurred expenses of $2.2 million, $3.7 million, and $5.4 million on the Incentive Plan for the years ended December 31, 2005, 2004 and 2003, respectively.

90

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Stock Incentive Plan

          Under the 2000 Stock Incentive Plan (“Stock Incentive Plan”), participants are issued common shares of the Company stock as compensation. The Company incurred expenses of approximately $2.9 million, $750,000, and $2.8 million on the Stock Incentive Plan, during 2005, 2004 and 2003, respectively. The Stock Incentive Plan was approved by the Company’s Board of Directors on June 19, 2000 and amended in 2005.

Note 31 – Quarterly Financial Data (Unaudited)

          The following table represents summarized data for each of the quarters in 2005, 2004, and 2003 (in thousands, except earnings per share data) certain per share results have been adjusted to conform to the 2005 presentation:

	2005
	First		Second		Third			Fourth
	Quarter		Quarter		Quarter			Quarter
Interest income	$	163,125	$	166,111	$	185,391		$	194,035
Interest expense		97,916		107,670		124,617			132,191
Net interest income		65,209		58,441		60,774			61,844
Provision for loan losses		6,246		2,903		3,690			6,036
Net interest income after provision for loan losses		58,963		55,538		57,084			55,808
Loan administration		5,945		1,669		(1,913	)		3,060
Net gain on loan sales		9,577		32,348		3,426			18,229
Net gain on MSR sales		4,248		2,262		492			11,155
Other non-interest income		15,792		18,590		18,763			15,806
Non-interest expense		63,723		67,074		63,229			68,862
Earning before federal income tax provision		30,802		43,333		14,623			35,196
Provision for federal income taxes		11,024		15,533		5,163			12,369
Net earnings	$	19,778	$	27,800	$	9,460		$	22,827
Basic earnings per share	$	0.32	$	0.45	$	0.15		$	0.36
Diluted earnings per share	$	0.31	$	0.43	$	0.15		$	0.36

91

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

	2004
	First		Second		Third		Fourth
	Quarter		Quarter		Quarter		Quarter
As Restated
Interest income	$	130,841	$	140,214	$	140,818	$	151,564
Interest expense		79,864		80,893		84,914		94,475
Net interest income		50,977		59,321		55,904		57,089
Provision for loan losses		9,302		3,603		3,172		—
Net interest income after provision for loan losses		41,675		55,718		52,732		57,089
Loan administration		8,232		5,589		9,760		6,516
Net gain on loan sales		38,633		11,705		25,989		1,492
Net gain on MSR sales		21,785		37,248		15,734		16,973
Other non-interest income		9,431		16,497		16,883		13,654
Non-interest expense		62,769		63,728		59,900		56,608
Earnings before federal income tax provision		56,987		63,029		61,198		39,116
Provision for federal income taxes		20,284		22,093		21,461		13,754
Net earnings	$	36,703	$	40,936	$	39,737	$	25,362
Basic earnings per share	$	0.60	$	0.68	$	0.65	$	0.42
Diluted earnings per share	$	0.57	$	0.65	$	0.62	$	0.40

92

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

	2003
	First			Second			Third		Fourth
	Quarter			Quarter			Quarter		Quarter
As Restated
Interest income	$	122,728		$	124,265		$	133,539	$	122,536
Interest expense		71,238			75,239			81,494		80,511
Net interest income		51,490			49,026			52,045		42,025
Provision for losses		7,887			6,772			3,355		2,067
Net interest income after provision for losses		43,603			42,254			48,690		39,958
Loan administration		(25,609	)		(13,056	)		7,462		12,543
Net gain on loan sales		90,113			155,399			92,670		22,558
Net gain on MSR sales		1,261			320			44,619		21,102
Other non-interest income		11,876			12,302			12,296		20,021
Non-interest expense		58,481			66,399			66,873		61,162
Earnings before federal income tax provision		62,763			130,820			138,864		55,020
Provision for federal income taxes		22,028			45,832			48,681		18,940
Net earnings	$	40,735		$	84,988		$	90,183	$	36,080
Basic earnings per share	$	0.69		$	1.43		$	1.50	$	0.59
Diluted earnings per share	$	0.65		$	1.33		$	1.41	$	0.57

93

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Note 32 – Holding Company Only Financial Statements

          The following are unconsolidated financial statements for the Company. These condensed financial statements should be read in conjunction with the Consolidated Financial Statements and Notes thereto.

Flagstar Bancorp, Inc.

Condensed Unconsolidated Statements of Financial Condition

(In thousands)

	December 31,
	2005		2004
			As Restated
Assets
Cash and cash equivalents	$	12,830	$	2,324
Investment in subsidiaries		973,404		828,149
Other assets		3,740		2,085
Total assets	$	989,974	$	832,558
Liabilities and Stockholders’ Equity
Liabilities
Junior subordinated debentures	$	206,197	$	103,102
Total interest paying liabilities		206,197		103,102
Due to subsidiaries		9,481		—
Other liabilities		2,413		502
Total liabilities		218,091		103,604
Stockholders’ Equity
Common stock		632		614
Additional paid in capital		57,304		40,754
Accumulated other comprehensive income		7,834		5,343
Retained earnings		706,113		682,243
Total stockholders’ equity		771,883		728,954
Total liabilities and stockholders’ equity	$	989,974	$	832,558

94

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Flagstar Bancorp, Inc.

Condensed Unconsolidated Statements of Earnings

(In thousands)

	For the Years Ended December 31,
	2005			2004			2003
				As Restated			As Restated
Income
Dividends from subsidiaries	$	22,200		$	136,900		$	24,000
Interest		335			1,430			1,515
Total		22,535			138,330			25,515
Expenses
Interest		10,662			8,835			13,107
General and administrative		2,015			3,707			1,683
Total		12,677			12,542			14,790
Earnings before undistributed earnings of subsidiaries		9,858			125,788			10,725
Equity in undistributed earnings of subsidiaries		65,695			13,061			236,615
Earnings before federal income tax benefit		75,553			138,849			247,340
Federal income tax benefit		(4,312	)		(3,889	)		(4,646	)
Net earnings	$	79,865		$	142,738		$	251,986

95

Flagstar Bancorp, Inc.

Notes to the Consolidated Financial Statements – continued

Flagstar Bancorp, Inc.

Condensed Unconsolidated Statements of Cash Flows

(In thousands)

	For the Years Ended December 31,
	2005			2004			2003
				As Restated			As Restated
Operating Activities
Net earnings	$	79,865		$	142,738		$	251,986
Adjustments to reconcile net earnings to net cash provided by operating activities
Equity in undistributed earnings		(65,695	)		(13,061	)		(236,615	)
Change in other assets		(667	)		2,815			(1,130	)
Provision for deferred tax benefit		—			4			1,154
Change in other liabilities		11,043			52			(2,542	)
Net cash provided by operating activities		24,546			132,548			12,853
Investing Activities
Net change in other investments		11			11			10
Net change in investment in subsidiaries		(77,719	)		(25,667	)		(47,634	)
Net cash used in investment activities		(77,708	)		(25,656	)		(47,624	)
Cash Flows From Financing Activities
Proceeds from the issuance of junior subordinated debentures		103,095			25,774			51,554
Redemption of junior subordinated debentures		—			(77,062	)		—
Proceeds from exercise of stock options and grants issued		8,189			3,318			444
Tax benefit from stock options exercised		8,379			2,049			8,945
Dividends paid		(55,995	)		(61,122	)		(27,050	)
Net cash provided by (used in) financing activities		63,668			(107,043	)		33,893
Net increase (decrease) in cash and cash equivalents		10,506			(151	)		(878	)
Cash and cash equivalents at beginning of period		2,324			2,475			3,353
Cash and cash equivalents at end of period	$	12,830		$	2,324		$	2,475

96

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

          On June 13, 2005, we were informed by Grant Thornton LLP (“Grant Thornton”), our independent registered public accounting firm, that Grant Thornton had resigned as our independent registered public accounting firm. The reports of Grant Thornton on our financial statements for the past two fiscal years contained no adverse opinion or disclaimer of opinion and were not qualified or modified as to uncertainty, audit scope or accounting principle. In connection with our audits for each of the two most recent fiscal years and through June 13, 2005, there were no disagreements between us and Grant Thornton on any matter of accounting principles or practices, financial statement disclosure or auditing scope or procedure, which disagreements, if not resolved to the satisfaction of Grant Thornton, would have caused Grant Thornton to make reference thereto in its report on the financial statements for such years.

          During the two most recent fiscal years and through June 13, 2005, there have been no reportable events (as outlined in Regulation S-K Item 304(a)(1)(v)), other than as follows:

• In Item 9A of our 2004 Annual Report on Form 10-K, which we filed with the Securities and Exchange Commission on March 23, 2005, Management’s Annual Report on the Internal Control over Financial Reporting stated, and Grant Thornton’s report on internal controls reiterated, that because of the material weaknesses disclosed in those reports, our internal control over financial reporting was not effective as of December 31, 2004, based on the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) in Internal Control — Integrated Framework. We reported six material weaknesses in our system of internal control over financial reporting, which are more fully described in Item 9A of our 2004 Form 10-K and can be summarized as including: (i) deficiencies related to our accounting for derivative activities; (ii) deficiencies related to recording of accrued interest receivable; (iii) deficiencies related to the documentation of the evaluation of the appropriateness of accounting estimates; (iv) deficiencies surrounding the recording of non-routine journal entries; (v) deficiencies related to validation and evaluation of data; and (vi) deficiencies related to company- level controls.

• In Item 4 of our Quarterly Report on Form 10-Q, which we filed with the Securities and Exchange Commission on May 10, 2005 (the “Form 10-Q”), we reported that based upon a review and evaluation of the effectiveness of our disclosure controls and procedures as of March 31, 2005, our principal executive and financial officers concluded that our disclosure controls and procedures, as designed and implemented, were operating effectively as of that date. Grant Thornton informed us that management’s conclusion regarding disclosure controls may have been materially misstated. After further consideration of Grant Thornton’s views, we decided to amend the Form 10-Q to report that our principal executive and financial officers determined that the disclosure controls and procedures were not effective as of March 31, 2005.

          Discussions concerning the aforementioned reportable events occurred between representatives of Grant Thornton and our Audit Committee.

          On August 5, 2005, the Audit Committee of our Board of Directors engaged Virchow, Krause & Company, LLP (“Virchow Krause”) as our independent registered public accounting firm. During the two most recent fiscal years and through August 5, 2005, we did not consult with Virchow Krause with respect to (i) the application of accounting principles to any transaction, either contemplated or proposed, (ii) the type of audit opinion that might be rendered on our financial statements, or (iii) any matter that was either the subject of a disagreement (as defined in Item 304(a)(1)(iv) of Regulation S-K) or a reportable event (as described in Item 304(a)(1)(v) of Regulation S-K).

ITEM 9A.  CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

          We are responsible for establishing and maintaining disclosure controls and procedures, as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 as amended (the Exchange Act), that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is: (a) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms; and (b) accumulated and communicated to our management, including our principal executive and principal financial officers, to allow timely decisions regarding required disclosures. In designing and evaluating

97

our disclosure controls and procedures, we recognize that any controls and procedures, no matter how well designed and implemented, can provide only reasonable assurance of achieving the desired control objectives, and that our management’s duties require it to make its best judgment regarding the design of our disclosure controls and procedures.

          As of December 31, 2005, we conducted an evaluation, under the supervision (and with the participation) of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to the Exchange Act. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not operating effectively because of the identification of a material weakness as described below.

Management’s Report on Internal Control Over Financial Reporting

          Our management, under the supervision of our Chief Executive Officer and Chief Financial Officer, is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. GAAP. Internal control over financial reporting includes policies and procedures that:

(i)	pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
(ii)	provide reasonable assurance that transactions are recorded as necessary to permit preparation of the financial statements in accordance with US GAAP, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and
(iii)	provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company’s assets that could have a material effect on the financial statements.

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

          Under the supervision of our Chief Executive Officer and Chief Financial Officer, our management conducted an assessment of our internal control over financial reporting as of December 31, 2005, based on the framework and criteria established in Internal Control-Integrated Framework, issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

          Under SEC rules, management may assess its internal control over financial reporting as effective if there are no identified material weaknesses at the reporting date. A material weakness is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected. In connection with management’s assessment of our internal control over financial reporting described above, management has identified the material weakness in our internal control over financial reporting as of December 31, 2005 described below.

          We did not maintain effective controls over the accounting for our state taxes. Specifically, we did not maintain effective controls over the accuracy and completeness of the filing of state tax returns, the accrual for state taxes and the related state tax expense. We determined that we had not appropriately assessed nexus in certain states in which we operated. That inappropriate assessment resulted in the understatement of the accrual for state taxes as well as state tax expense. These control deficiencies resulted in the restatement of our consolidated financial statements for 2004, 2003 and 2002.

          As a result of the material weakness described above, our management concluded that as of December 31, 2005, we did not maintain effective internal control over financial reporting based on the criteria established by COSO.

          Management’s assessment of the effectiveness of our internal control over financial reporting as of December 31, 2005, has been audited by Virchow, Krause & Company, LLP, our independent registered public accounting firm, as stated in their report, which is included herein.

98

Management’s Plans to Correct Material Weakness

          In response to the identified material weakness, our management, with oversight from our audit committee, has dedicated significant resources, including the engagement of external consultants to support management’s efforts to remedy the identified material weakness.

          Management has, among other things:

• Begun a search for a new tax department head.

• Initiated the development of an expanded tax department.

• Engaged an independent registered public accounting firm (“accounting firm”) to assist in performing a nexus study in order to identify the appropriate states in which we owe taxes. This study was completed in early January 2006.

• Engaged the above noted accounting firm to assist in the preparation of the appropriate state tax returns for the applicable years. Such engagement is currently ongoing.

• Engaged the above noted accounting firm to assist in developing appropriate procedures to ensure that controls surrounding state taxes are adequate on an ongoing basis. Such procedures have been identified and are expected to be implemented in 2006.

          We believe that the foregoing actions will improve our internal control over financial reporting, as well as our disclosure controls and procedures. While management believes that the material weakness described above can be remediated in 2006, there can be no assurance that such weakness will be remediated or that other material weaknesses will not be identified.

Changes in Internal Control Over Financial Reporting

          Prior Year Material Weaknesses. As of December 31, 2004, we did not maintain effective controls over financial reporting because of the following material weaknesses:

• Deficiencies related to our accounting for derivative activities. Our recording of the disposal of certain derivatives designated as cash flow hedges failed to result in recording the transactions appropriately. Management did not appropriately assess the accounting treatment and therefore recorded the transaction in error. As such, we overstated our fourth quarter and annual earnings by approximately $0.04 per share in our January 24, 2005 press release. A subsequent press release dated March 11, 2005 was issued by us to correct the previous announcement.

• Deficiencies related to recording of accrued interest receivable. Our internal controls surrounding the calculation and review of accrued interest on mortgage loans were determined to be inadequate. As a result, accrued mortgage interest receivable recorded on our financial statements did not agree with the appropriately calculated balance. Based on our internal control testing and an internal investigation, we determined that this issue dated back a number of years and resulted in a restatement of our financial statements.

• Deficiencies related to the documentation of the evaluation of the appropriateness of accounting estimates. During the quarterly and year-end close process for 2004, we determined that controls around the documentation and review supporting change in estimate relating to certain significant transactions were inadequate.

• Deficiencies surrounding the recording of non-routine journal entries. We determined that the documentation of controls surrounding the recording of non-routine journal entries was inadequate.

• Deficiencies related to validation and evaluation of data. We determined that controls over the validation and evaluation of data used to support certain transactions and estimates, such as the valuation of interest rate lock commitments, was inadequate.

• Deficiencies related to company-level controls. We believed that the above noted deficiencies may have resulted from weaknesses such as (i) certain personnel lacking sufficient expertise in U.S. GAAP, (ii) inadequately trained employees, such as personnel who performed certain accounting functions that relied heavily on supervisors to identify problems and errors, (iii) lack of communication between certain departments, (iv) internal audit’s failure to address certain

99

issues identified in the internal controls testing and (v) security around user access rights to certain application systems.

          Additional Controls and Enhanced Procedures. During 2005, we implemented a number of remediation measures to address the material weaknesses described above. These measures included the following:

• Deficiencies related to our accounting for derivative activities. We have implemented an ongoing continuing education program for accounting personnel which include derivatives. Certain accounting personnel with direct involvement in the accounting for and recording of derivative activity have attended specific continuing education on derivatives and hedging. During the year, the accounting department has improved its interaction with the secondary marketing department, which is responsible for certain derivative activities. Additionally, during the year we appointed a Chief Accounting Officer to, among other things, review the accounting treatment of complex and non-routine accounting transactions.

• Deficiencies related to recording of accrued interest receivable. We refined our processes related to the calculation and recording of accrued interest on mortgage loans. This refinement included the development and utilization of system generated reports which were enhanced throughout the year to identify and properly handle the accrual of interest on past due accounts.

• Deficiencies related to the documentation of the evaluation of the appropriateness of accounting estimates. We have enhanced our documentation of significant accounting estimates. Specifically, we have improved our processes and our documentation of several of our critical accounting policies. Further, any significant changes to significant accounting estimates are reviewed and approved by our Chief Accounting Officer or our Chief Financial Officer. Specifically, our enhancements in the area of significant accounting estimates were implemented to, among other things, help with the communication between departments in order to ensure that estimates are reasonable and determined in accordance with U.S. GAAP and within the expectations of the affected operating departments.

• Deficiencies surrounding the recording of non-routine journal entries. We have enhanced our documentation of our non-routine journal entries. We implemented procedures that outlined what are considered to be non-routine entries. Such entries generally require that either our Chief Accounting Officer or our Chief Financial Officer review and approve all non-routine journal entries. Further, we engaged an independent registered public accounting firm to assist us with respect to non-routine transactions and entries.

• Deficiencies related to validation and evaluation of data. We implemented controls over the validation and evaluation of data used to support certain transactions and estimates including the valuation of interest rate lock commitments.

• Deficiencies related to company-level controls. We began implementation of an accounting system wide automation process to reduce manual processes. We have added a number of experienced personnel in the accounting department and have appointed a Chief Accounting Officer. We established a financial internal audit department as a separate unit from the operational, regulatory and compliance internal audit functions. We hired additional financial internal auditors. We established a separate project management office for Sarbanes-Oxley compliance, reporting directly to the Chief Financial Officer. This office is charged with assisting us in making compliance with Sarbanes-Oxley a process throughout the Company. We established a Sarbanes-Oxley Steering Committee which is chaired by the Chief Financial Officer and includes the membership of the Chief Legal Counsel, Chief Technology Officer, Chief Accounting Officer and the Chief Executive Officer. We engaged an independent registered accounting firm to review our Sarbanes-Oxley processes and assist us in compliance. We added significant experience and expertise to our audit committee. We established a formal disclosure committee made up of key personnel. This committee is responsible for review of all periodic SEC filings. We developed a comprehensive program to review, evaluate and improve security covering user access rights to certain critical applications. Additionally, we began development and implementation of a comprehensive ongoing continuing education program for accounting and certain other personnel. We engaged an independent registered public accounting firm to present continuing education on a variety of relevant subjects to our entire accounting staff. We also supplement this in-house

100

training with industry specific training for personnel that are involved in some of our more complex accounting transactions.

          Management believes that implementation of these actions have remediated the material weaknesses described above.

          Other than as described above, there have not been any changes in our internal control over financial reporting during the fourth quarter of 2005 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

101

Report of Independent Registered Public Accounting Firm

Board of Directors and Shareholders

Flagstar Bancorp, Inc.

          We have audited management’s assessment, included in the accompanying Management’s Report on Internal Control over Financial Reporting, that Flagstar Bancorp, Inc. (the “Company”) did not maintain effective internal control over financial reporting as of December 31, 2005, because of the effect of the material weakness over the accounting for state taxes, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“the COSO criteria”). Flagstar Bancorp, Inc.’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management’s assessment and an opinion on the effectiveness of the Company’s internal control over financial reporting based on our audit.

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

          A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Because management’s assessment and our audit were conducted to also meet the reporting requirements of Section 112 of the Federal Deposit Insurance Corporation Improvement Act (FDICIA), management’s assessment and our audit of Flagstar Bancorp, Inc.’s internal control over financial reporting included controls over the preparation of financial statements in accordance with the Office of Thrift Supervision Instructions for Thrift Financial Reports. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

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

          A material weakness is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected. The following material weakness has been identified and included in management’s assessment: in its assessment as of December 31, 2005, management determined that it did not have adequate controls with respect to accounting for state taxes. The insufficient controls resulted in a restatement of the Company’s consolidated financial statements as described in Note 3 to these financial statements to controls over accounting for state taxes. This material weakness was considered in determining the nature, timing, and extent of audit tests applied in our audit of the 2005 consolidated financial statements, and this report does not affect our report dated March 8, 2006 on those consolidated financial statements. We do not express an opinion or any other form of assurance on management’s statements referred to in “Management’s Plan to Correct Material Weakness.”

          In our opinion, management’s assessment that Flagstar Bancorp, Inc. did not maintain effective internal control over financial reporting as of December 31, 2005, is fairly stated, in all material respects, based on the COSO criteria. Also, in our opinion, because of the effect of the material weakness described above on the achievement of the objectives of the control criteria, Flagstar Bancorp, Inc. has not maintained effective internal control over financial reporting as of December 31, 2005, based on the COSO criteria.

/s/ Virchow, Krause & Company, LLP

Bingham Farms, Michigan

March 8, 2006

102

ITEM 9B. OTHER INFORMATION

          None.

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

          The information required by this Item 10 is hereby incorporated by reference to the Company’s Proxy Statement for the Company’s 2006 Annual Meeting of Stockholders (the “Proxy Statement”), to be filed pursuant to Regulation 14A within 120 days after the end of our 2005 fiscal year.

          We have adopted a Code of Business Conduct and Ethics that applies to our employees, officers and directors, including our principal executive officer, principal financial officer, and principal accounting officer. Our Code of Business Conduct and Ethics can be found on our web site, which is located at www.flagstar.com. We intend to make all required disclosures concerning any amendments to, or waivers from, our Code of Business Conduct and Ethics on our website.

          We have also adopted Corporate Governance Guidelines and charters for the Audit Committee, Compensation Committee, and Nominating Corporate Governance Committee and copies are available at http://www.flagstar.com or upon written request for stockholders to Flagstar Bancorp, Inc., Attn: Paul Borja, CFO, 5151 Corporate Drive, Troy, MI 48098. None of the information currently posted, or posted in the future, on our website is incorporated by reference into this Form 10-K.

          In 2005, the Company’s Chief Executive Officer provided to the NYSE the Annual CEO Certification regarding the Company’s compliance with the NYSE’s corporate governance listing standards as required by Section 303A-12(a) of the NYSE Listed Company Manual. In addition, the Company has filed as exhibits to this annual report on Form 10-K for the year ended December 31, 2005, the applicable certifications of its Chief Executive Officer and its Chief Financial Officer required under Section 302 of the Sarbanes-Oxley Act of 2002 regarding the quality of the Company’s public disclosures.

ITEM 11.  EXECUTIVE COMPENSATION

          The information required by this Item 11 is hereby incorporated by reference to the Company’s Proxy Statement, to be filed pursuant to Regulation 14A within 120 days after the end of our 2005 fiscal year.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

          The information required by this Item 12 is hereby incorporated by reference to the Company’s Proxy Statement, to be filed pursuant to Regulation 14A within 120 days after the end of our 2005 fiscal year. Reference is also made to the information appearing in “Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities,” under Item 5 of this Form 10-K, which is incorporated herein by, reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

          The information required by this Item 13 is hereby incorporated by reference to the Company’s Proxy Statement, to be filed pursuant to Regulation 14A within 120 days after the end of our 2005 fiscal year.

ITEM 14.  PRINCIPAL ACCOUNTING FEES AND SERVICES

          The information required by this Item 14 is hereby incorporated by reference to the Company’s Proxy Statement, to be filed pursuant to Regulation 14A within 120 days after the end of our 2005 fiscal year.

103

PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES

          (a)(1) and (2) — Financial Statements and Schedules

          The information required by these sections of Item 15 are set forth in the Index to Consolidated Financial Statements at page 50 of this annual report on Form 10-K.

          (3)  — Exhibits

          The following documents are filed as a part of, or incorporated by reference into, this report:

Exhibit No.			Description
	3	.1*	Second Restated Articles of Incorporation of the Company (previously filed as Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q, dated August 9, 2005, and incorporated herein by reference)
	3	.2*	Amended and Restated Bylaws of the Company (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K, dated October 24, 2005, and incorporated herein by reference)
	10	.1(a)*+	Form of Employment Agreements separately entered into between the Company and each of Messrs. Thomas Hammond, Mark Hammond, Mr. Rondeau and Mrs. Hammond and Mrs. Anderson (previously filed as Exhibit 10.1(a) to the Company’s Form S-1 Registration Statement (No. 333-21621) and incorporated herein by reference).
	10	.1(b)* +	Form of Employment Agreements separately entered into between Flagstar Bank, FSB and each of Messrs. Thomas Hammond, Mark Hammond, Mr. Rondeau and Mrs. Hammond and Mrs. Anderson (previously filed as Exhibit 10.1(b) to the Company’s Form S-1 Registration Statement (No. 333-21621) and incorporated herein by reference).
	10	.2*+	Flagstar Bancorp, Inc. 1997 Deferred Compensation Plan (previously filed as Exhibit 10.5 to the Company’s Form S-1 Registration Statement (No. 333-21621) and incorporated herein by reference).
	10	.3*+	Flagstar Bancorp, Inc. 1997 Employees and Directors Stock Option Plan as amended (previously filed as Exhibit 4.1 to the Company’s Form S-8 Registration Statement (No. 333-125513), dated June 3, 2005, and incorporated herein by reference).
	10	.4*+	Flagstar Bank 401(k) Plan (previously filed as Exhibit 4.1 to the Company’s Form S-8 Registration Statement (No. 333-77501), dated April 30, 1999, and incorporated herein by reference).
	10	.5*+	Flagstar Bancorp, Inc. 2000 Stock Incentive Plan as amended (previously filed as Exhibit 4.1 to the Company’s Form S-8 Registration Statement (No. 333-125512), dated June 3, 2005, and incorporated herein by reference).
	10	.6*+	Flagstar Bancorp, Inc. 1997 Employee Stock Acquisition Plan (previously filed as Exhibit 10.3 to the Company’s Form S-1 Registration Statement (No. 333-21621) and incorporated herein by reference).
	10	.7*+	Flagstar Bancorp, Inc. Incentive Compensation Plan (previously filed as Exhibit 10.4 to the Company’s Form S-1 Registration Statement (No. 333-21621) and incorporated herein by reference).
	10	.8*+	Employment Agreement between the Company, Flagstar Bank, FSB, and Paul D. Borja effective as of May 25, 2005 (previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, dated May 10, 2005, and incorporated herein by reference)
	10	.9*+	Consulting Agreement between Flagstar Bank, FSB and Michael W. Carrie effective as of June 21, 2005 (previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, dated June 22, 2005, and incorporated herein by reference)
	10	.10*+	Employment Agreement between Flagstar Bank, FSB and Joel D. Murray effective as of July 6, 2004 (previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, dated August 2, 2005, and incorporated herein by reference)
	11		Statement regarding computation of per share earnings incorporated by reference to Note 29 of the Notes to Consolidated Financial Statements of this report

104

Exhibit No.			Description
	14		Flagstar Bancorp, Inc. Code of Business Conduct and Ethics
	21		List of Subsidiaries of the Company.
	23		Consent of Virchow, Krause and & Company, LLP
	23	.1	Consent of Grant Thornton LLP
	31	.1	Section 302 Certification of Chief Executive Officer
	31	.2	Section 302 Certification of Chief Financial Officer
	32	.1	Section 906 Certification, as furnished by the Chief Executive Officer pursuant to SEC Release No. 34-47551
	32	.2	Section 906 Certification, as furnished by the Chief Financial Officer pursuant to SEC Release No. 34-47551

*     Incorporated herein by reference

+ Constitutes a management contract or compensation plan or arrangement

          Flagstar Bancorp, Inc., will furnish to any stockholder a copy of any of the exhibits listed above upon written request and upon payment of a specified reasonable fee, which fee shall be equal to the Company’s reasonable expenses in furnishing the exhibit to the stockholder. Requests for exhibits and information regarding the applicable fee should be directed to “Paul Borja, CFO” at the address of the principal executive offices set forth on the cover of this Annual Report on Form 10-K.

          (b) — Exhibits. See Item 15(a)(3) above.

          (c) — Financial Statement Schedules. See Item 15(a)(2) above.

[Remainder of page intentionally left blank.]

105

SIGNATURES

          Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on March 16, 2006.

FLAGSTAR BANCORP, INC.

By:  /s/ MARK T. HAMMOND

Mark T. Hammond

President and Chief Executive Officer

          Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities indicated on March 16, 2006.

	SIGNATURE	TITLE
By:	/s/ THOMAS J. HAMMOND Thomas J. Hammond	Chairman of the Board
By:	/s/ MARK T. HAMMOND Mark T. Hammond	Vice Chairman of the Board, President, and Chief Executive Officer (Principal Executive Officer)
By:	/s/ PAUL D. BORJA Paul D. Borja	Executive Vice-President, Chief Financial Officer, and Treasurer (Principal Financial and Accounting Officer)
By:	/s/ KIRSTIN A. HAMMOND Kirstin A. Hammond	Executive Director and Director
By:	/s/ ROBERT O. RONDEAU, JR. Robert O. Rondeau, Jr.	Executive Director and Director
By:	/s/ CHARLES BAZZY Charles Bazzy	Director
By:	/s/ JAMES D. COLEMAN James D. Coleman	Director
By:	/s/ RICHARD S. ELSEA Richard S. Elsea	Director
By:	/s/ MICHAEL LUCCI SR Michael Lucci Sr.	Director
By:	/s/ ROBERT W. DEWITT Robert W. DeWitt	Director
By:	/s/ FRANK D’ANGELO Frank D’Angelo	Director
By:	/s/ B. BRIAN TAUBER B. Brian Tauber	Director
By:	/s/ JAY J. HANSEN Jay J. Hansen	Director

106

EXHIBIT INDEX

Exhibit No.			Description
	3	.1*	Second Restated Articles of Incorporation of the Company (previously filed as Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q, dated August 9, 2005, and incorporated herein by reference)
	3	.2*	Amended and Restated Bylaws of the Company (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K, dated October 24, 2005, and incorporated herein by reference)
	10	.1(a)*+	Form of Employment Agreements separately entered into between the Company and each of Messrs. Thomas Hammond, Mark Hammond, Mr. Rondeau and Mrs. Hammond and Mrs. Anderson (previously filed as Exhibit 10.1(a) to the Company’s Form S-1 Registration Statement (No. 333-21621) and incorporated herein by reference).
	10	.1(b)* +	Form of Employment Agreements separately entered into between Flagstar Bank, FSB and each of Messrs. Thomas Hammond, Mark Hammond, Mr. Rondeau and Mrs. Hammond and Mrs. Anderson (previously filed as Exhibit 10.1(b) to the Company’s Form S-1 Registration Statement (No. 333-21621) and incorporated herein by reference).
	10	.2*+	Flagstar Bancorp, Inc. 1997 Deferred Compensation Plan (previously filed as Exhibit 10.5 to the Company’s Form S-1 Registration Statement (No. 333-21621) and incorporated herein by reference).
	10	.3*+	Flagstar Bancorp, Inc. 1997 Employees and Directors Stock Option Plan as amended (previously filed as Exhibit 4.1 to the Company’s Form S-8 Registration Statement (No. 333-125513), dated June 3, 2005, and incorporated herein by reference).
	10	.4*+	Flagstar Bank 401(k) Plan (previously filed as Exhibit 4.1 to the Company’s Form S-8 Registration Statement (No. 333-77501), dated April 30, 1999, and incorporated herein by reference).
	10	.5*+	Flagstar Bancorp, Inc. 2000 Stock Incentive Plan as amended (previously filed as Exhibit 4.1 to the Company’s Form S-8 Registration Statement (No. 333-125512), dated June 3, 2005, and incorporated herein by reference).
	10	.6*+	Flagstar Bancorp, Inc. 1997 Employee Stock Acquisition Plan (previously filed as Exhibit 10.3 to the Company’s Form S-1 Registration Statement (No. 333-21621) and incorporated herein by reference).
	10	.7*+	Flagstar Bancorp, Inc. Incentive Compensation Plan (previously filed as Exhibit 10.4 to the Company’s Form S-1 Registration Statement (No. 333-21621) and incorporated herein by reference).
	10	.8*+	Employment Agreement between the Company, Flagstar Bank, FSB, and Paul D. Borja effective as of May 25, 2005 (previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, dated May 10, 2005, and incorporated herein by reference)
	10	.9*+	Consulting Agreement between Flagstar Bank, FSB and Michael W. Carrie effective as of June 21, 2005 (previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, dated June 22, 2005, and incorporated herein by reference)
	10	.10*+	Employment Agreement between Flagstar Bank, FSB and Joel D. Murray effective as of July 6, 2004 (previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, dated August 2, 2005, and incorporated herein by reference)
	11		Statement regarding computation of per share earnings incorporated by reference to Note 29 of the Notes to Consolidated Financial Statements of this report
	14		Flagstar Bancorp, Inc. Code of Business Conduct and Ethics
	21		List of Subsidiaries of the Company.
	23		Consent of Virchow, Krause and Company, LLP
	23	.1	Consent of Grant Thornton LLP
	31	.1	Section 302 Certification of Chief Executive Officer
	31	.2	Section 302 Certification of Chief Financial Officer

107

Exhibit No.			Description
	32	.1	Section 906 Certification, as furnished by the Chief Executive Officer pursuant to SEC Release No. 34-47551
	32	.2	Section 906 Certification, as furnished by the Chief Financial Officer pursuant to SEC Release No. 34-47551

*  Incorporated herein by reference

+ Constitutes a management contract or compensation plan or arrangement

108 EX-14 2 k02388exv14.htm FLAGSTAR BANCORP, INC. CODE OF BUSINESS CONDUCT AND ETHICS

EXHIBIT 14

FLAGSTAR BANCORP, INC. CODE OF BUSINESS CONDUCT AND ETHICS

INTRODUCTION

     This Code of Business Conduct and Ethics (the “Code”) covers a wide range of business practices and procedures. It does not cover every issue that may arise, but it sets out basic principles to guide all employees, officers and directors of Flagstar Bancorp, Inc. and its subsidiaries (the “Company”).

     All employees, officers and directors of the Company (referred to herein as “Employees”) are expected to comply fully with the requirements of this Code and to conduct themselves in a manner to avoid even the appearance of improper behavior. Moreover, Employees should take steps to assure that agents and representatives of the Company follow applicable requirements of this Code.

     If a law conflicts with a policy in this Code, you must comply with the law; however, if a local custom or policy conflicts with this Code, you must comply with the Code. If you have any questions about these conflicts, you should ask your supervisor how to handle the situation. Those who violate the standards in this Code will be subject to disciplinary action.

     1. Compliance With Laws, Rules and Regulations. Obeying the law, both in letter and in spirit, is the foundation on which this Company’s ethical standards are built. All Employees must respect and obey the laws of the cities and states in which we operate. Although not all Employees are expected to know the details of these laws, it is important to know enough to determine when to seek advice from supervisors, managers or other appropriate personnel.

     The Company holds information and training sessions and/or distributes informational materials to promote compliance with laws, rules and regulations, including insider—trading laws.

     2. Conflicts of Interest. A “conflict of interest” exists when a person’s private interest interferes in any way with the interests of the Company. A conflict situation can arise when an Employee takes actions or has interests that may make it difficult for him or her (i) to follow all responsibilities placed upon him or her under this Code or (ii) to perform his or her Company work objectively and effectively.

     It is almost always a conflict of interest for a Company Employee to work simultaneously for a competitor, customer or supplier, including work as a consultant or board member. The best policy is to avoid any direct or indirect business connection with our customers, suppliers or competitors, except on our behalf.

     Conflicts of interest are prohibited as a matter of Company policy. Conflicts of interest may not always be clear—cut, so if you have a question, you should consult with higher levels of management or the Company’s Legal Department. Any Employee who becomes aware of a conflict or potential conflict should bring it to the attention of a supervisor, manager or other appropriate personnel.

     3. Insider Trading. Employees who have access to or knowledge of confidential information are not permitted to use or share that information for stock trading purposes or for any other purpose except the conduct of our business. All nonpublic information about the Company or any public company should be considered confidential information. To use nonpublic information for personal financial benefit or to “tip” others who might make an investment decision on the basis of this information is not only unethical but may also be illegal. If you have any questions, please consult the Company’s Legal Department.

     4. Corporate Opportunities; Loyalty. Employees are prohibited from taking for themselves personally opportunities that could benefit the Company and that are discovered through the use of corporate property, information or position. No Employee may use corporate property, information, or position for improper personal gain, and no Employee may compete with the Company directly or indirectly. Employees owe a duty of

loyalty to the Company. This includes a duty to advance the Company’s legitimate interests when the opportunity to do so arises, as well as the duty to protect all property and interests of the Company and to protect the Company from competitive disadvantage.

     5. Competition and Fair Dealing. We seek to outperform our competition fairly and honestly. We seek competitive advantages through superior performance, never through unethical or illegal business practices. Stealing proprietary information, or inducing an improper disclosure of such information by past or present employees of other companies is prohibited. Each Employee should endeavor to respect the rights of and deal fairly with the Company’s customers, suppliers, competitors and Employees. No Employee should take unfair advantage of anyone through manipulation, abuse of privileged information, misrepresentation of material facts, or any other intentional unfair—dealing practice.

     6. Confidentiality. Employees must maintain the confidentiality within the Company of confidential information entrusted to them by the Company or its customers, except when disclosure is authorized by the Legal Department or specifically required by applicable laws or regulations. Confidential information includes all nonpublic information that might be of use to competitors, or harmful to the Company or its customers, if disclosed. It also includes information that suppliers and customers have entrusted to us. Special confidentiality guidelines for nonpublic information of our consumer customers are contained in the Company’s policies and procedures. The obligation to preserve confidential information continues even after employment ends.

     7. Protection and Proper Use of Company Assets. All Employees should endeavor to protect the Company’s assets and ensure their efficient use. Theft, carelessness, and waste have a direct impact on the Company’s profitability. Any suspected incident of fraud or theft should be immediately reported for investigation. Company equipment should not be used for non—Company business, though minor incidental personal use may be permitted. Employees should consult with their supervisors in this regard.

     The obligation of Employees to protect the Company’s assets includes its proprietary information. Proprietary information includes intellectual property such as trade secrets, patents, trademarks, and copyrights, as well as business, marketing and service plans, business processes, designs, databases, records, salary information and any unpublished financial data and reports. Unauthorized use or distribution of this information would violate Company policy. It could also be illegal and result in civil or even criminal penalties.

     8. Consumer Compliance and Fair Lending. The Company’s core business operations are impacted by a number of consumer protection laws and regulations such as the Truth in Lending Act, the Real Estate Settlement and Procedures Act, the Equal Credit Opportunity Act, as well as laws that prohibit discriminatory lending practices. In addition, the Company is subject to public interest laws and regulations such as the Community Reinvestment Act and the Bank Secrecy Act. A failure to comply with these laws and regulations can expose the Company to costly remedies imposed by our regulators, and to civil or criminal liability, litigation and the loss of customer goodwill.

     Employees must fully comply with the laws and regulations applicable to their duties and responsibilities. The Company provides training, informational materials and designated compliance officers in all areas of operation to facilitate each Employee’s understanding of his or her compliance responsibilities. Employees should seek the advice of their compliance officer or manager with respect to any questions or to report incidents of noncompliance.

     9. Record Keeping. The Company requires honest and accurate recording and reporting of information in order to make responsible business decisions and in order to properly report its activities.

     All of the Company’s books, records, accounts and financial statements must be maintained in reasonable detail, must appropriately reflect the Company’s transactions and must conform both to applicable legal requirements and to the Company’s system of internal controls. Unrecorded or “off the books” funds or assets shall not be maintained.

     Many Employees regularly use business expense accounts, which must be documented and recorded accurately. If you are not sure whether a certain expense is legitimate, ask your supervisor. Rules and guidelines are available from your supervisor or the Company’s Legal Department.

     Business records and communications often become public, and we should avoid exaggeration, derogatory remarks, guesswork, or inappropriate characterizations of people and companies that can be misunderstood. This applies equally to e-mail, internal memos, and formal reports. Records should always be retained or destroyed according to the Company’s record retention policies. In accordance with those policies, in the event of litigation or governmental investigation, please consult the Company’s Legal Department immediately.

     10. Waivers of the Code of Business Conduct and Ethics. Any waiver of this Code for executive officers or directors may be made only by the Board or a Board committee and will be promptly disclosed as required by law or stock exchange regulation. Other waivers must be approved by an employee who is an Executive Director or above, of the Company in accordance with any applicable Company policy and must be promptly reported to the Company’s Legal Department.

     11. Reporting Any Illegal or Unethical Behavior.

     (a) Reporting. Any Employee who suspects or knows of violations of this Code, illegal or unethical business or workplace conduct by Employees, or has unresolved concerns or complaints regarding questionable accounting or auditing matters of the Company, then he or she is encouraged to and should submit those concerns or complaints (anonymously, confidentially or otherwise) to the appropriate person or group of persons designated by the Company. If requested, such persons shall treat such submissions confidentially. More specifically, the following guidelines apply depending on the nature of the perceived unlawful act or unethical act:

     i. Unlawful and/or Unethical Acts Involving
Accounting, Auditing, or SEC Disclosure Matters

     The Company’s policy is to comply with all applicable financing reporting and accounting regulations applicable to the Company. If any Employee of the Company has concerns or complaints regarding any unlawful acts and/or any unethical act involving accounting, auditing, or SEC disclosure matters of the Company, then he or she should submit those concerns or complaints (anonymously, confidentially or otherwise) to the Audit Committee of the Board of Directors. The Audit Committee will, subject to its duties arising under applicable investigative needs, laws, regulations, and legal proceedings, treat such submissions confidentially. The Audit Committee has established procedures by which complaints regarding the above listed matters may be raised. Submissions may be delivered by telephone through the Hotline at: 1-866-537-4643. Submissions received through the Hotline will remain confidential and, if desired, anonymous, but will be presented to the Audit Committee on a regular, periodic basis, by the Senior Vice President of Human Resources. For strict confidentiality and anonymity, submissions should be set forth in writing and be forwarded in a sealed envelope to the Chair of the Audit Committee, in care of the Corporate Secretary. The envelope should be labeled with a legend such as “To be opened by the Audit Committee only.” If an Employee would like to discuss any matter with the Audit Committee, the Employee should indicate this in the submission and include a telephone number at which he or she might be contacted if the Audit Committee deems it appropriate.

     ii. Unlawful Acts and/or Unethical Acts Not Involving
Accounting, Auditing, or SEC Disclosure Matters

     Employees are encouraged to talk to supervisors, managers or other appropriate personnel about observed illegal or unethical behaviors, and, when in doubt, about the best course of action in a particular situation. Any Employee who has a reasonable belief that an unlawful act and/or unethical act, which does not involve an accounting, auditing, or SEC disclosure matter, has occurred, or is about to occur should contact their supervisor or superiors. If the circumstances would not permit a report to such supervisor or superior, they may contact the Lead

Director, the Chairman of the Audit Committee, or the Chairman of the Nominating/Governance Committee (“Nominating Committee”) of the Company’s Board of Directors or Corporate Secretary at the following address:

Board of Directors
Flagstar Bancorp, Inc.
5151 Corporate Drive
Troy, Michigan 48098
Attn:	Lead Director/Audit Committee Chairman/
	Nominating Committee Chairman
	(as applicable) or secretary

Any such concerns may be submitted in writing (for strict confidentiality) to the appropriate person anonymously, or may be delivered through the Hotline at 1-866-537-4643 (in which case they will be presented to the appropriate director by the Senior Vice President — Human Resources on a regular, periodic basis). Any non-anonymous submissions shall be kept confidential, subject to the Company’s need to conduct an internal investigation, or compliance with applicable law, regulation or legal proceedings.

     (b) Non-Retaliation. The Company prohibits retaliation of any kind against individuals who have made good faith reports or complaints of violations of this Code or other known or suspected illegal conduct or conduct that is unethical under Company policy.

     (c) Communications With Non-Management Members of the Board of Directors. An Employee or other interested party who has an interest in communicating with non-management members of the Board of Directors may do so by directing the communication to the Lead Director or the Chairman of the Nominating Committee. The Lead Director is the presiding director for nonmanagement sessions of the Board of Directors.

     Confidential messages for the Lead Director or the Chairman of the Nominating Committee, if different, may be delivered through the Hotline at: 1-866-537-4643 (in which case they will be presented to the appropriate director by the Senior Vice President — Human Resources on a regular, periodic basis), or, for strict confidentiality through written correspondence made to:

Board of Directors
Flagstar Bancorp, Inc.
5151 Corporate Drive
Troy, Michigan 48098
Attn:	Lead Director/
	Nominating Committee Chairman
	(as applicable) or Secretary

     12. Compliance Procedures. We must all work to ensure prompt and consistent action against violations of this Code. However, in some situations it is difficult to know right from wrong. Since we cannot anticipate every possible situation that may arise, Employees are encouraged to raise any questions regarding this Code or the enforcement of the Code to their appropriate supervisor, Chief Legal Officer of the Company, Lead Director, Chairman of the Audit Committee, or Chairman of the Nominating/Corporate Governance Committee.

     13. Special Ethics Obligations for Employees With Financial Reporting Responsibilities. As a public company, it is critical that the Company’s filing with the Securities and Exchange Commission be accurate and timely. Depending on their position with the Company, Employees may be called upon to provide information to assure that the Company’s public reports are complete, fair and understandable. The Company expects all Employees to take this responsibility seriously and to provide prompt and accurate answers to inquiries related to the Company’s public disclosure requirements.

     All Employees bear a special responsibility for promoting integrity throughout the Company. The President and Chief Executive Officer, the Chief Financial Officer and all those persons acting in a similar capacity

(collectively, the “Senior Financial Officers”) have a special role to adhere to these principles and to ensure that the Company’s corporate culture ensures the fair and timely reporting of the Company’s financial results and condition.

     Because of this special role, the Company’s Senior Financial Officers are bound by the following Senior Financial Officer Code of Ethics, and by signing the Certificate of Compliance attached to this Code, each agrees that he or she will:

     (a) act with honesty and integrity, avoiding actual or apparent conflicts of interest in personal and professional relationships;

     (b) provide information that is accurate, complete, objective, relevant, timely and understandable to ensure full, fair, accurate, timely, and understandable disclosure in reports and documents that the Company files with, or submits to, government agencies and in other public communications;

     (c) comply with rules and regulations of federal, state and local governments, and other appropriate regulatory agencies;

     (d) act in good faith, responsibly, and with due care, competence and diligence, without misrepresenting material facts or allowing one’s independent judgment to be impaired; and

     (e) promptly report to the Company’s Chief Legal Officer or a member of the Audit Committee of the Board of Directors any conduct that the individual believes to be a violation of law or business ethics or of any provision of this Code or the Senior Financial Officer Code of Ethics, including any transaction or relationship that reasonably could be expected to give rise to a conflict of interest.

     Violations of this Financial Officer Code of Ethics, including failures to report potential violations by others, is a serious matter that may result in disciplinary action, including termination of employment. If any Employee believes that a violation of the Senior Financial Officer Code of Ethics has occurred, he or she should contact the Company’s Chief Legal Officer or the Chairman of the Board’s Audit Committee.

EX-14

exv14

EX-21

EXHIBIT 21

Subsidiaries of Registrant

(As of December 31, 2005)

	State or Jurisdiction of
Name	Incorporation or Organization
Douglas Insurance Agency, Inc.	Michigan
Flagstar Bank, FSB	United States of America
Flagstar Commercial Corporation	Michigan
Flagstar Credit Corporation	Michigan
Flagstar Investment Group, Inc.	Michigan
Flagstar Statutory Trust II	Connecticut
Flagstar Statutory Trust III	Delaware
Flagstar Statutory Trust IV	Delaware
Flagstar Statutory Trust V	Delaware
Flagstar Statutory Trust VI	Delaware
Flagstar Statutory Trust VII	Delaware
Flagstar Statutory Trust VIII	Delaware
Flagstar Title Insurance Agency, Inc.	Michigan

EX-23

EXHIBIT 23

Consent of Independent Registered Public Accounting Firm

We hereby consent to the incorporation by reference in the Registration Statements on Form S-8 (File No. 333-26157, File No. 333-89420, File No. 333-68682, File No. 333-77501, File No. 333-89424, File No. 333-125512, and File No. 333-125513) of our reports dated March 8, 2006 on our audit of the consolidated financial statements of Flagstar Bancorp, Inc. and management’s report on the effectiveness of internal control over financial reporting included in the Annual Report on Form 10-K for the year ended December 31, 2005.

/s/ Virchow, Krause & Company, LLP

Bingham Farms, Michigan
March 13, 2006

EX-23.1

EXHIBIT 23.1

Consent of Independent Registered Public Accounting Firm

We have issued our report dated March 21, 2005, (January 27, 2006 as to the restatement for state taxes as described in Note 3) accompanying the consolidated financial statements included in the Annual Report of Flagstar Bancorp, Inc. on Form 10-K for the year ended December 31, 2005. We hereby consent to the incorporation by reference in the registration statements on Form S-8 (File No. 333-26157, File No. 333-89420, File No. 333-68682, File No. 333-77501, File No. 333-89424, File No. 333-125512, and File No. 333-125513) of Flagstar Bancorp Inc., our report dated March 21, 2005, (January 27, 2006 as to the restatement for state taxes as described in Note 3), relating to the consolidated financial statements which appear in this Annual Report on Form 10-K.

/s/ GRANT THORNTON LLP
Southfield, Michigan
March 8, 2006

EX-31.1

EXHIBIT 31.1

SECTION 302 CERTIFICATION

I, Mark T. Hammond, certify that:

1)	I have reviewed this annual report on Form 10-K of Flagstar Bancorp, Inc. (the “registrant”);
2)	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3)	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4)	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)	designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b)	designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the financial statements for external purposes in accordance with generally accepted accounting principles;
c)	evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d)	disclosed in this report any change in the registrants’ internal control over financial reporting that occurred during the registrants’ most recent fiscal quarter (the registrants’ fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):

a)	all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b)	any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: March 16, 2006	/s/ Mark T. Hammond
	Signature
	President and Chief Executive Officer Title

EX-31.2

EXHIBIT 31.2

SECTION 302 CERTIFICATION

I, Paul D. Borja, certify that:

1)	I have reviewed this annual report on Form 10-K of Flagstar Bancorp, Inc. (the “registrant”);
2)	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3)	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4)	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)	designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b)	designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the financial statements for external purposes in accordance with generally accepted accounting principles;
c)	evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d)	disclosed in this report any change in the registrants’ internal control over financial reporting that occurred during the registrants’ most recent fiscal quarter (the registrants’ fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):

a)	all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b)	any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: March 16, 2006	/s/ Paul D. Borja
	Signature
	Executive Vice-President, Chief Financial Officer and Treasurer Title

EX-32.1

EXHIBIT 32.1

SECTION 906 CERTIFICATION

     In connection with the annual report of Flagstar Bancorp, Inc. (the “Company”) on Form 10-K for the year ended December 31, 2005, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Mark T. Hammond, President and Chief Executive Officer of the Company, certify, to the best of my knowledge, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)	The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Dated: March 16, 2006	/s/ Mark T. Hammond
	Mark T. Hammond
	President and Chief Executive Officer

EX-32.2

EXHIBIT 32.2

SECTION 906 CERTIFICATION

     In connection with the annual report of Flagstar Bancorp, Inc. (the “Company”) on Form 10-K for the year ended December 31, 2005, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Paul D. Borja, Chief Financial Officer of the Company, certify, to the best of my knowledge, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)	The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Dated: March 16, 2006	/s/ Paul D. Borja
	Paul D. Borja
	Executive Vice-President, Chief Financial Officer and Treasuer