ALLIED CAPITAL COMMERCIAL CORP
10-K405, 1997-03-28
REAL ESTATE INVESTMENT TRUSTS
Previous: COLUMBIA BANKING SYSTEM INC, 10-K, 1997-03-28
Next: AUTHENTIC FITNESS CORP, 8-K, 1997-03-28



<PAGE>   1
===============================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C.
                                   FORM 10-K

[X]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1996

                                       OR

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

                          Commission File No. 0-20352

                     ALLIED CAPITAL COMMERCIAL CORPORATION
               (EXACT NAME OF REGISTRANT AS SPECIFIED IN CHARTER)

                                    ------

                MARYLAND                                   52-1777868    
      (STATE OR OTHER JURISDICTION                      (I.R.S. EMPLOYER 
           OF INCORPORATION)                           IDENTIFICATION NO.)
   C/O ALLIED CAPITAL ADVISERS, INC.                   
     1666 K STREET, NW, NINTH FLOOR
            WASHINGTON, D.C.                                  20006   
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)                    (ZIP CODE)
                                                            


       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (202) 331-1112

                                    ------

          SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:


                                                       NAME OF EACH EXCHANGE 
      TITLE OF EACH CLASS                               ON WHICH REGISTERED  
      -------------------                               -------------------  
              NONE                                              NONE         

          SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                        COMMON STOCK, $0.0001 PAR VALUE
                                (TITLE OF CLASS)

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 [X]

The aggregate market value of the registrant's common stock held by
non-affiliates of the registrant as of March 19, 1997 was approximately
$343,787,830 based upon the average bid and asked price for the registrant's
common stock on that date. As of March 19, 1997 there were 14,288,771 shares of
the registrant's common stock outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE

Portions of the registrant's Annual Report to Shareholders for the year ended
December 31, 1996 are incorporated by reference into Parts I, II and IV of this
Report. Portions of the registrant's definitive Proxy Statement for the Annual
Meeting of Stockholders to be held on May 13, 1997 are incorporated by
reference into Part III of this Report.



                                    
<PAGE>   2

===============================================================================
                                     PART I

ITEM 1.   BUSINESS.

         Allied Capital Commercial Corporation (the "Company") was incorporated
in Maryland in June 1992. The Company's existence as a corporation is
perpetual; however, stockholders holding more than two-thirds of the Company's
shares outstanding and entitled to vote in 2000, 2003 or 2006 can elect to have
the Company's Board of Directors liquidate the Company. Allied Capital
Advisers, Inc. ("Advisers"), a registered investment adviser, serves as the
Company's investment manager.

         The Company has elected to qualify as a real estate investment trust
("REIT") for federal tax purposes which allows the Company to pass through
earnings to its stockholders without the incidence of corporate income tax. To
qualify as a REIT, the Company must distribute at least 95% of its taxable
income to its stockholders.

         The Company invests primarily in commercial loans to small businesses
secured by liens or mortgages on real estate ("business loans"). Such loans are
purchased or originated by the Company in accordance with established
underwriting criteria discussed below. The Company believes that it competes
successfully in the commercial mortgage finance market due to the creativity
and flexibility of its terms and because it specializes in mortgage financing
for entrepreneurs whose business is a source of revenue in addition to the real
estate itself. The Company derives income from interest on its business loans
and temporary investments and from discounts on its portfolio of purchased and
originated business loans.

         When purchasing or originating business loans, the Company generally
participates with Business Mortgage Investors, Inc. ("BMI"), a company
privately owned by institutional and other accredited investors, for which
Advisers also serves as investment manager. The Company and BMI have agreed to
co-invest in the same loans, based upon agreed upon percentages, unless either
elects not to participate in a particular investment. The co-investment
percentages were 77% and 23% for the Company and BMI, respectively, at December
31, 1996. Effective January 1, 1997, BMI is no longer purchasing or originating
mortgage loans and is in liquidation.

         Following the Company's initial public offering in July 1992, it began
purchasing loans from the Resolution Trust Corporation (the "RTC") and the
Federal Deposit Insurance Corporation (the "FDIC"). In 1993, the Company
continued to purchase business loans from the RTC and FDIC, and also purchased
business loans from banks, life insurance companies and other financial
institutions as well. The Company generally was able to purchase such loans at
a discount, which permitted it to produce a higher yield for its stockholders.
In 1994, the Company began to originate business loans. The Company continues
to make investments in mortgage loans by either purchasing loans from various
sources or by originating loans.

         In November 1995, a securitization of approximately $121 million of
the Company's mortgage loans was effected through Allied Capital Funding,
L.L.C. ("Funding"), a limited liability company owned through financing
subsidiaries of the Company and BMI. The debt financing provided a total of
approximately $79 million to the Company and allowed the Company to achieve
long-term financing on a portion of its loan portfolio at a lower interest rate
than was available under alternative financing arrangements. The Company plans
to securitize additional loan pools if favorable pricing can be obtained.

         In 1996, the Company also commenced development of a higher credit
quality commercial real estate loan program intended for purposes of expanding
its market focus and becoming more competitive in its existing markets. The
Company currently intends to continue to increase its origination of business
loans and to explore the possibility of providing other long-term financing to
businesses, such as sale-leaseback financing.

         At December 31, 1996, approximately 57% of the Company's portfolio of
business loans carried a fixed rate of interest and approximately 43% had
adjustable rates of interest tied to various indices. The proportion of the
Company's portfolio of business loans which carry a fixed rate increased during
1996 from approximately 43% at December 31, 1995. Business loans originated by
the Company generally have a final maturity of five to seven years.
Occasionally, these loans may require payments of interest only or level
payments of principal and interest calculated to amortize principal on a 10- to
30-year basis with a balloon payment at maturity. At December 31, 1996, the
effective


                                      -2-

<PAGE>   3



yield on the Company's portfolio of business loans was approximately 15%, which
reflects amortization of discounts on loans over the expected life of the loan
and the stated interest rate.

         Business loans purchased or originated by the Company are not
intentionally concentrated in any particular geographical area or region or in
any particular industry. Information on certain concentrations of business
loans as of December 31, 1996 by state and industry is incorporated by
reference to Notes 4 and 16 of the Notes to Consolidated Financial Statements
of the Company specified in Item 8 below. Business loans purchased or
originated by the Company are secured by various properties, including hotels
and motels, office buildings, retail establishments, industrial warehouses and
nursing homes.

Loan Underwriting Procedures and Criteria

         When the Company evaluates business loans for purchase, it generally
is provided with an information package that typically includes underwriting
information that was developed by the original lending institution at the
inception of the subject loan, such as the loan application, financial
statements of the borrower and property appraisals ("original underwriting
information"), as well as the loan documents and additional information, such
as payment histories. The original underwriting information can be out-of-date,
and Advisers, as the Company's investment manager, seeks to supplement this
information with additional, current data, such as commercial credit reports on
borrowers, geographic and industry demographic and economic data and current
property appraisals or site visits. When the Company seeks to purchase business
loans through a bidding process, its representatives generally are prohibited
from having direct contact with the borrowers during the bidding process, which
limits Advisers' ability to obtain current information about borrowers.
Advisers has developed a set of specific due diligence procedures to obtain
accurate current information about borrowers and the property securing the loan
in these situations which reduces the degree to which Advisers and the Company
must rely on out-of-date underwriting information. Decisions as to whether to
bid on, purchase or originate business loans are made by Advisers' credit
committee.

Leverage

         During 1994, the Company, in conjunction with BMI, established a $40
million credit facility with a bank. At December 31, 1996, the Company had
borrowings in an aggregate principal amount of $21.3 million outstanding under
such credit facility. In January 1995, the Company, again in conjunction with
BMI, established a credit facility with an investment bank and at December 31,
1996 this facility provided $150 million in available credit to the Company and
BMI, of which $85.8 million and $1.5 million had been drawn by the Company and
BMI, respectively. The Company's long-term indebtedness pursuant to the debt
offered and sold by Funding was $54 million at December 31, 1996, of which
$10.5 million related to BMI's minority interest.

Competition

         A large number of entities and individuals compete for the opportunity
to make the kinds of investments made by the Company. Many of these entities
and individuals have greater financial resources than the combined resources of
the Company. As a result of this competition, the Company may from time to time
be precluded from making otherwise attractive investments on terms considered
to be prudent in light of the risks to be assumed.

Investment Manager

         Advisers is the investment manager of the Company pursuant to an
investment management agreement. Under that agreement, Advisers manages the
loans made by the Company, subject to the supervision and control of the Board
of Directors of the Company, and identifies, evaluates, structures, closes and
monitors the transactions in which the Company purchases or originates such
loans. The Company will not make any loan or other investment that has not been
recommended by Advisers. Except as to those investment decisions that require
specific approval or ratification by the Company's Board of Directors, Advisers
has the authority to effect loans, and purchases and sales of loans, for the
Company's account. Some of the directors and officers of Advisers are also
directors and officers of the Company.

         The Company pays all of its operating expenses except those
specifically required to be borne by Advisers. The expenses paid by Advisers
include the compensation of its investment officers and the cost of office
space, equipment and


                                      -3-

<PAGE>   4



other personnel necessary for day-to-day operations. The expenses that are paid
by the Company include its share of transaction costs incident to the
acquisition and disposition of loans, legal and auditing fees and expenses, the
fees and expenses of the Company's directors, costs of printing and
distributing proxy statements, public relations and other communications to
stockholders and the fees and expenses of the Company's custodian and transfer
agent. The Company also pays expenses associated with litigation and other
extraordinary or non-recurring expenses with respect to its operations and
investments, as well as expenses of required and optional insurance and
bonding. All fees paid to Advisers by any person in connection with an
investment transaction in which the Company participates or proposes to
participate are paid over to the Company. Advisers is, however, entitled to
retain for its own account any fees paid by or for the account of a company,
including a portfolio company, for special investment banking or consulting
work performed for that company which is not related to such investment
transaction.

         As compensation for its services to the Company, Advisers is entitled
to be paid, quarterly in arrears, a management fee. The fee schedule tiers the
management fee percentages payable to Advisers, based upon certain
characteristics of the outstanding loans held in the Company's loan portfolio.
The fee schedule is based upon credit quality and other factors associated with
the loans, and fees range from approximately 0.5% per annum to 3.5% per annum
on each individual loan. The fee schedule places a quarterly cap at a rate of
approximately 2.5% per annum, on the total management fees payable to Advisers
with respect to the Company's investment in loans. The fee schedule in effect
for loans originated or purchased in 1995 and prior years requires a fee on all
loans at a rate of approximately 2.5% per annum. The fee schedule requires a
quarterly fee of 0.125% on cash, temporary investments or other assets of the
Company.

         The Company understands that the fee provided for by the investment
management agreement with Advisers is comparable to that frequently paid by
private investment funds engaged in similar types of investments, as
compensation for the efforts and resources devoted by Advisers to identify,
evaluate, structure, close and monitor the types of private investments in
which the Company specializes.

Change of Chairman and Chief Executive Officer

         After 22 years with the Allied Capital companies, David Gladstone
stepped down as Chairman and Chief Executive Officer of the Company in early
1997, and the Board appointed William L. Walton to be the Company's new
Chairman and Chief Executive Officer. Mr. Gladstone also resigned as a director
on March 19, 1997 and will not stand for election to the board of directors.
Mr. Walton has been affiliated with the Allied Capital companies for more than
ten years, both as a director of Advisers and as a past director of Allied
Capital Corporation. Mr. Walton's extensive experience in the investment
industry combined with his performance as an entrepreneur provide an excellent
mix of talent for the Company. He previously served as Managing Director of New
York-based Butler Capital Corporation and was the personal venture capital
advisor for William S. Paley, founder and Chairman of CBS. More recently, Mr.
Walton founded two private companies dedicated to improving education for
children with a focus on reading and languages. Mr. Walton has been a
commercial banker, an investment banker with Lehman Brothers Kuhn Loeb, a
private investor and an entrepreneur, and throughout his career has been
involved in the growth and finance of small business.

Employees

         The Company has no employees as all of its personnel are furnished by
Advisers.

ITEM 2.  PROPERTIES.

         The Company does not own or lease any materially important properties
or other tangible assets.

ITEM 3.  LEGAL PROCEEDINGS.

         The Company is not a defendant in any material pending legal
proceeding, and no such material proceedings are known by the Company to be
contemplated.

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



                                      -4-

<PAGE>   5
         None.

EXECUTIVE OFFICERS OF THE REGISTRANT.

         The following table sets forth the names, ages and positions of the
executive officers of the Company as of March 1, 1997, as well as certain other
information with respect to those persons:

<TABLE>
<CAPTION>
                                                   Positions Currently                          Principal Occupations
Name                               Age             Held with the Company                        During Past Five Years
- ----                               ---             ---------------------                        ----------------------
<S>                                <C>             <C>                              <C>
William L. Walton                   47             Chairman and Chief               Employed by Advisers since 1997;
                                                   Executive Officer                Chairman and Chief Executive Officer of
                                                                                    Allied Capital Corporation ("Allied I"),
                                                                                    Allied Capital Corporation II ("Allied II"),
                                                                                    Allied Capital Lending Corporation ("Allied
                                                                                    Lending") and Advisers; Manager of Allied
                                                                                    Capital Midwest LLC ("Allied Midwest");
                                                                                    Chief Executive Officer of Success Lab, Inc.
                                                                                    (children's educational services) from 1993
                                                                                    to 1996; Chief Executive Officer of
                                                                                    Language Odyssey (educational publishing
                                                                                    and services) from 1992 to 1996; and
                                                                                    Managing Director of Butler Capital
                                                                                    Corporation from 1987 to 1991.

John M. Scheurer                   44              President and Chief              Employed by Advisers since 1991;
                                                   Operating Officer                Executive Vice President of Allied I, Allied
                                                                                    II, Allied Lending, Advisers, Allied
                                                                                    Capital Mortgage, LLC ("Allied Mortgage")
                                                                                    and Allied Midwest; President of Business
                                                                                    Mortgage Investors, Inc. ("BMI"). 

Joan M. Sweeney                    37              Executive Vice President         Employed by Advisers since 1993; President
                                                                                    and Chief Operating Officer of Advisers;
                                                                                    Executive Vice President of Allied I, Allied
                                                                                    II, Allied Lending, BMI, Allied Mortgage
                                                                                    and Allied Midwest; Senior Manager at
                                                                                    Ernst & Young from 1990 to 1993.

Jon A. DeLuca                     34               Executive Vice President,        Employed by Advisers since 1994;
                                                   Treasurer and Chief              Executive Vice President, Treasurer and
                                                   Financial Officer                Chief Financial Officer of Allied I, Allied II,
                                                                                    Allied Lending, BMI, Allied Mortgage,
                                                                                    Allied Midwest and Advisers since 1994;
                                                                                    Manager of Entrepreneurial Services at
                                                                                    Coopers & Lybrand from 1986 to 1994.
</TABLE>

                                    PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

         Information in response to this Item is incorporated by reference to
the "Shareholder Information" and "Quarterly Stock Price and Distributions to
Shareholders" sections of the Company's Annual Report to Shareholders for the
year ended December 31, 1996 (the "1996 Annual Report") and to Notes 9 and 10
of the Notes to Consolidated Financial Statements contained therein.

ITEM 6.   SELECTED FINANCIAL DATA.

         Information in response to this Item is incorporated by reference to
the table in the "Selected Consolidated Financial Data" section of the 1996
Annual Report.

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

         Information in response to this Item is incorporated by reference to
the "Management's Discussion and Analysis" section of the 1996 Annual Report.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

         Information in response to this Item is incorporated by reference to
the financial statements, notes thereto and Reports of Independent Public
Accountants thereon contained in the 1996 Annual Report.

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

         None.

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

         Information in response to this Item is incorporated by reference to
the identification of directors and nominees in the "Election of Directors"
section and the subsection captioned "Compliance with Reporting Requirements of
Section 16(a) of the Securities Exchange Act of 1934" of the Company's
definitive proxy statement in connection with its 1997 Annual Meeting of
Stockholders, scheduled to be held on May 13 1997 (the "1997 Proxy Statement").
Information in response to this Item also is included under the caption
"Executive Officers of the Registrant" included in Part I of this Report.



                                      -5-

<PAGE>   6

ITEM 11.   EXECUTIVE COMPENSATION.

         Information in response to this Item is incorporated by reference to
the "Compensation of Directors and Executive Officers," "Incentive Stock
Options" and "Compensation of Directors" subsections of the 1997 Proxy
Statement.

ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

         Information in response to this Item is incorporated by reference to
the "Beneficial Ownership of Common Stock" subsection of the 1997 Proxy
Statement.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         Information in response to this Item is incorporated by reference to
the "Indebtedness of Management" and "Investment Management Agreement"
subsections of the 1997 Proxy Statement.



                                      -6-

<PAGE>   7



                                    PART IV

ITEM 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)      Documents filed as part of this Report:

      1.   A.  The following financial statements are incorporated by reference
           to the 1996 Annual Report:

           Consolidated Balance Sheet as of December 31, 1996 and 1995.
           Consolidated Statement of Income for the years ended December 31,
           1996, 1995 and 1994. 
           Consolidated Statement of Shareholders' Equity as of December 31, 
           1996, 1995 and 1994. 
           Consolidated Statement of Cash Flows for the years ended December 
           31, 1996, 1995 and 1994.
           Notes to Consolidated Financial Statements.
           Consolidated Schedule of Loans on Real Estate as of December 31,
           1996.

           B.  The Report of Independent Public Accountants with respect to the
           financial statements listed in A. above are incorporated by reference
           to the 1996 Annual Report.

      2.   No financial statement schedules are filed herewith because (i) such
           schedules are not required or (ii) the information required has been
           presented in the aforementioned financial statements.

      3.   The following exhibits are filed herewith or incorporated by 
           reference as set forth below:

Exhibit Number       Description
- --------------       -----------

3(i)(1)              Articles of Incorporation

3(ii)(2)             By-Laws

4.1                  Instruments defining rights of security holders -- 
                     See Exhibits 3(i) and 3(ii).

4.2(3)               Indenture between the Allied Capital Funding, LLC and 
                     LaSalle National Bank and ABN AMRO Bank N.V., dated
                     November 1, 1995.

10.1(1)              Investment Management Agreement between the Company and 
                     Allied Capital Advisers, Inc., dated June 10, 1992.

10.2(4)              Stock Option Plan

10.3(5)              Dividend Reinvestment Plan

10.4(2)              Mortgage Loan Conveyance Agreement dated between the 
                     Company and ALCC Acceptance Corporation, November 1, 1995.

11*                  Statement regarding computation of per share earnings.

13*                  Excerpts from the 1996 Annual Report to Shareholders.

21                   Subsidiaries of the Company and jurisdiction of 
                     incorporation:

                          ALCC Holdings, Inc.              .         Maryland
                          Allied Capital Funding, LLC                Delaware
                          ALCC Acceptance Corporation                Maryland
                          Allied Capital Mortgage, LLC               Delaware



                                      -7-

<PAGE>   8



23*                  Consents of Arthur Andersen LLP, independent accountants.

27*                  Financial Data Schedule



- -------------

*     Filed herewith.

(1)   Incorporated by reference to an exhibit of the same name filed with
      Amendment No. 1 to the Company's Registration Statement on Form S-11
      filed June 11, 1992 (File No. 33-47791).

(2)   Incorporated by reference to an exhibit of the same name filed with the
      Company's Annual Report on Form 10-K for the year ended December 31,
      1995.

(3)   Incorporated by reference to an exhibit of the same name filed with the
      Company's Annual Report on Form 10-K for Allied Capital Funding, LLC for
      the year ended December 31, 1995.

(4)   Incorporated by reference to Exhibit A to the Company's definitive proxy
      statement with respect to the Company's 1995 Annual Meeting of
      Stockholders on May 25, 1995.

(5)   Incorporated by reference to an exhibit of the same name filed with the
      Company's Annual Report on Form 10-K for the year ended December 31,
      1992.

(b)   Reports on Form 8-K.

      No reports on Form 8-K have been filed for the three months ended
      December 31, 1996.



                                      -8-

<PAGE>   9



                                   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 27, 1997.



                             /s/ WILLIAM L. WALTON
                             ---------------------------------------
                             William L. Walton
                             Chairman of the Board 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 in the capacities and on the dates indicated.

<TABLE>
                                                    Title
Signature                                         (Capacity)                                 Date
- ---------                                         ----------                                 ----
<S>                                            <C>                                        <C>
/s/ WILLIAM L. WALTON                          Chairman and                               March 27, 1997
- ---------------------------------------        Chief Executive Officer      
William L. Walton                              (Principal Executive Officer)

/s/ JOHN M. SCHEURER                           Director, President and                    March 27, 1997
- ---------------------------------------        Chief Operating Officer
John M. Scheurer

/s/ GEORGE C. WILLIAMS                         Director                                   March 27, 1997
- ---------------------------------------
George C. Williams

/s/ CHARLES L. PALMER                          Director                                   March 27, 1997
- ---------------------------------------
Charles L. Palmer


/s/ ANTHONY T. GARCIA                          Director                                   March 27, 1997
- ---------------------------------------
Anthony T. Garcia


/s/ JOHN D. REILLY                             Director                                   March 27, 1997
- ---------------------------------------
John D. Reilly


/s/ LAURA W. VAN ROIJEN                        Director                                   March 27, 1997
- ---------------------------------------
Laura W. van Roijen


/s/ JON A. DELUCA                              Executive Vice President, Treasurer        March 27, 1997
- ---------------------------------------        and Chief Financial and Accounting 
Jon A. DeLuca                                  Officer (Principal Financial       
                                               and Accounting Officer)            
</TABLE>


                                      -9-

<PAGE>   10



                                 EXHIBIT INDEX

Exhibit
Number               Description

11                   Statement regarding computation of per share earnings.

13                   Excerpts from the 1996 Annual Report to Shareholders.

23                   Consents of Arthur Andersen LLP, independent accountants.

27                   Financial Data Schedule



<PAGE>   1
                                                                      EXHIBIT 11


Allied Capital Commercial Corporation
Exhibit 11 Computation of Earnings Per Common Share
Form 10-K
For the Years Ended December 31, 1996, 1995 and 1994

<TABLE>
<CAPTION>
                                                               For the Year Ended
                                                                   December 31,
                                                    ---------------------------------------------
                                                        1996           1995           1994
                                                    ---------------------------------------------
<S>                                                 <C>                <C>           <C>
Primary Earnings Per Common Share:

   Net Income                                           $27,901,000    $24,225,000    $18,314,000
                                                    =============================================

   Weighted average of common
        shares outstanding                               13,950,887     13,419,518     12,911,136

   Weighted average of common
        shares issuable on exercise
        of outstanding stock options                         96,768         33,206         23,182
                                                    ---------------------------------------------
   Weighted average of common
        shares outstanding, as adjusted                  14,047,655     13,452,724     12,934,318
                                                    =============================================

   Net Income per share                                       $1.99          $1.80          $1.42
                                                    =============================================



Fully Diluted Earnings Per Common Share:

   Net Income                                           $27,901,000    $24,225,000    $18,314,000
                                                    =============================================

   Weighted average common
        shares and common share
        equivalents as computed for
        primary earnings per share                       14,047,655     13,452,724     12,934,318

   Weighted average of additional
        shares issuable on exercise
        of outstanding stock options                         56,796         58,223          2,937
                                                    ---------------------------------------------
   Weighted average of common
        shares outstanding, as adjusted                  14,104,451     13,510,947     12,937,255
                                                    =============================================

   Net Income per share assuming full dilution                $1.98          $1.79          $1.42
                                                    =============================================
</TABLE>


<PAGE>   1
                     Allied Capital Commercial Corporation

                            SHAREHOLDER INFORMATION


CORPORATE OFFICE
c/o Allied Capital Advisers, Inc.
1666 K Street, NW, 9th Floor
Washington, DC 20006
Telephone:                   (202) 331-1112
Facsimile:                   (202) 659-2053
News-On-Demand:              (888) 329-5519
Investor Relations:          (202) 973-6334
Investor Relations E-mail:   [email protected]
Marketing:                   (202) 331-2439
Marketing E-mail:            [email protected]
Internet Address:            http://www.alliedcapital.com

STOCK TRANSFER AGENT AND REGISTRAR
Inquiries on transferring securities, replacing a lost or stolen
certificate, participating in the Dividend Reinvestment Plan,
requesting Direct Deposit information or processing a change of
address should be directed to:
American Stock Transfer & Trust Company
40 Wall Street, 46th Floor
New York, NY 10005
In the United States:        (800) 937-5449
Outside the United States:   (212) 936-5100
E-mail:                      [email protected]
Internet Address:            http://www.amstock.com

FORM 10-K REPORT
A copy of the Company's Annual Report on Form 10-K for the year ended December
31, 1996, as filed with the Securities and Exchange Commission, will be
furnished without charge to shareholders upon written request to the Investor
Relations Department at the Company's corporate office. This information is
also available on Allied Capital's Internet site: http://www.alliedcapital.com

1997 ANNUAL MEETING OF SHAREHOLDERS
Montgomery Room at The Residence Inn by Marriott,
7335 Wisconsin Avenue, Bethesda, Maryland 20814
Tuesday, May 13, 1997
10 a.m. (EST)
All shareholders are welcome to attend.

INDEPENDENT ACCOUNTANTS
Arthur Andersen LLP
Washington, DC

STOCK MARKET LISTING
Allied Capital Commercial Corporation common stock is quoted on the Nasdaq
National Market under the ticker symbol ALCC. Most newspapers list the
Company's stock as "AldCapC." The Company has approximately 1,500 shareholders
of record and 16,800 beneficial shareholders.

DIVIDENDS AND DISTRIBUTIONS
Generally, quarterly dividends on common stock are paid on the last business
day of each quarter. The Company has also paid a fifth distribution at year-end
since 1993.


STOCK PRICE


<TABLE>
<CAPTION>
               High       Low      Close
               ----       ---      -----
<S>            <C>        <C>      <C>
1995    Q1     16.88      14.75    16.50
        Q2     17.75      15.34    17.63
        Q3     19.13      17.13    18.13
        Q4     19.88      17.38    19.75
        
1996    Q1     20.00      18.25    18.88
        Q2     20.25      18.63    19.75
        Q3     23.50      19.63    21.88
        Q4     24.25      21.50    23.25
</TABLE>

TOTAL DISTRIBUTIONS PER SHARE

<TABLE>
<CAPTION>
 1992     1993     1994      1995     1996
 ----     ----     ----      ----     ----
<S>      <C>      <C>       <C>      <C>
$ 0.40   $ 1.00   $ 1.47    $ 1.78   $ 1.98
</TABLE>

AVERAGE ANNUAL TOTAL RETURN

<TABLE>
<CAPTION>
Value of $10,000 Investment at IPO
- ----------------------------------
  Year-End           Value
  --------           -----
   <S>               <C>
   1992*             $12,198
   1993              $12,007
   1994              $13,131
   1995              $17,215
   1996              $22,242
</TABLE>


* The Commpany's IPO was in July 1992.

A $10,000 investment in Allied Capital Commercial Corporation in 1992 at its 
initial public offering, with all dividends reinvested, was worth $22,242 at
the end of 1996, a 19.4% average annual total return over this period.


<PAGE>   2
                     Allied Capital Commercial Corporation

                                COMPANY PROFILE

Allied Capital Commercial Corporation offers shareholders the opportunity to
profit from a nationwide portfolio of commercial real estate loans secured by a
variety of property types. Managed by Allied Capital Advisers, Inc., the
company seeks to provide current income and long-term capital appreciation for
its shareholders.

                              FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>
                                                                                                    December 31,
(in thousands, except per share amounts)                                                         1996          1995
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                                          <C>           <C>
Investments in Real Estate Loans                                                             $355,461      $273,510
Total Assets                                                                                 $370,304      $297,891
Total Debt Outstanding                                                                       $161,254      $ 98,625
Shareholders' Equity                                                                         $195,329      $186,724
Net Margin on Investments                                                                    $ 32,919      $ 28,305
Net Income                                                                                   $ 27,901      $ 24,225
Net Income Per Share                                                                         $   1.99      $   1.80
Distributions Per Share*                                                                     $   1.98      $   1.78
Weighted Average Number of Shares
  and Share Equivalents Outstanding                                                            14,048        13,453
</TABLE>



*Represents the cumulative dividends declared by the board of directors 
 in the year of declaration.

                     Allied Capital Commercial Corporation
                                      1
<PAGE>   3
                     Allied Capital Commercial Corporation

                      SELECTED CONSOLIDATED FINANCIAL DATA

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                   For the Years Ended December 31,
(in thousands, except per share amounts)                                  1996       1995       1994       1993       1992*
- ---------------------------------------------------------------------------------------------------------------------------
  DIVIDENDS AND DISTRIBUTIONS

<S>                                                                   <C>        <C>        <C>        <C>        <C>
Total distributions                                                   $ 27,734   $ 24,000   $ 19,043   $ 12,805   $  5,113
Distributions per share (tax basis):
  Ordinary income                                                     $   1.75   $   1.62   $   1.21   $   0.93   $   0.29
  Capital gains                                                           0.23       0.16       0.26       0.07       0.01
  Return of capital                                                         --         --         --         --       0.10
                                                                      ----------------------------------------------------
    Total distributions declared per share                            $   1.98   $   1.78   $   1.47   $   1.00   $   0.40
                                                                      ====================================================

      Distribution in cash                                            $   1.54   $   1.29   $   1.16   $   1.00   $   0.40
      Distribution in stock through the dividend reinvestment plan    $   0.44   $   0.49   $   0.31   $     --   $     --
- --------------------------------------------------------------------------------------------------------------------------
 INCOME STATEMENT

Total investment income                                               $ 45,638   $ 33,542   $ 22,545   $ 14,505   $  3,855
                                                                      ====================================================
Net margin on investments                                             $ 32,919     28,305     20,932     14,450      3,820
Operating expenses                                                       8,297      6,582      5,051      3,111        107
Gains from dispositions of real estate loans                             5,706      3,048      2,433        861         70
Minority interest                                                        2,427        546         --         --         --
                                                                      ----------------------------------------------------
Net income                                                            $ 27,901   $ 24,225   $ 18,314   $ 12,200   $  3,783
                                                                      ====================================================

Net income per share                                                  $   1.99   $   1.80   $   1.42   $   0.95   $   0.30
                                                                      ====================================================

Weighted average number of shares and share equivalents outstanding     14,048     13,453     12,934     12,846     12,788
- --------------------------------------------------------------------------------------------------------------------------

  BALANCE SHEET

Investments in real estate loans, net                                 $355,461   $273,510   $198,514   $112,255   $ 59,824
Total assets                                                          $370,304   $297,891   $233,555   $178,374   $176,714
Bonds payable                                                         $ 54,123   $ 98,625   $     --   $     --   $     --
Notes payable                                                         $107,131   $     --   $ 50,101   $     --   $     --
Shareholders' equity                                                  $195,329   $186,724   $178,839   $175,960   $176,560
</TABLE>

*Represents operations from July 9, 1992 (date of inception) through December
31, 1992.




                     Allied Capital Commercial Corporation
                                       9

<PAGE>   4


                     Allied Capital Commercial Corporation

                      MANAGEMENT'S DISCUSSION AND ANALYSIS


The following discussion should be read in conjunction with the financial
statements and notes thereto included elsewhere in this report.


ORGANIZATION


Allied Capital Commercial Corporation is a Maryland corporation and its term as
a corporation is perpetual; however, the board of directors will include in the
proxy statement in the years 2000, 2003 and 2006 a resolution to be voted on by
the shareholders to liquidate the corporation. The corporation will be
liquidated if holders of two-thirds of the shares approve the resolution at any
of the above dates. Allied Capital Commercial Corporation has elected to be
taxed as a real estate investment trust (REIT) under Subchapter M of the
Internal Revenue Code, as amended.

Allied Capital Commercial Corporation and Business Mortgage Investors, Inc.
(BMI), a private REIT, have coinvested with each other in certain business
loans secured by real estate since January 1993. The coinvestment rate of these
business loans between Allied Capital Commercial Corporation and BMI has been
approximately 77% and 23%, respectively.

The consolidated financial statements of Allied Capital Commercial Corporation
include the accounts of Allied Capital Commercial Corporation and its wholly
owned subsidiaries, ALCC Holdings, Inc. and ALCC Acceptance Corporation, and
its majority owned subsidiary Allied Capital Mortgage LLC (Allied Mortgage).
The accounts of ALCC Acceptance Corporation include the accounts of its
majority owned subsidiary Allied Capital Funding, LLC (Funding). Allied Capital
Commercial Corporation and its subsidiaries are hereinafter referred to as the
"Company." The Company is managed by Allied Capital Advisers, Inc. (Advisers)
pursuant to an investment management agreement.


LOAN PORTFOLIO


The Company purchases or originates small business loans that are generally
secured by real estate and used in owner-operated or owner-managed small
businesses. The Company generally seeks a business loan size between $1 million
and $15 million that meets certain underwriting requirements. The Company's
loan terms include both fixed and variable rate type loans. As of December 31,
1996, the Company's loan portfolio consisted of 57% fixed rate loans and 43%
variable rate loans, as compared to 43% fixed rate loans and 57% variable rate
loans as of December 31, 1995. The Company has financed and continues to
finance many different property types including hotels and motels, office
buildings, retail and convenience stores, warehouses, medical offices, nursing
homes and factories.

The Company makes investments across the nation and its loan portfolio has been
segregated into five regions: Northeast; Southeast; Central; Southwest and
West. As of December 31, 1996, the Company's loan concentration by region was
20%, 40%, 5%, 13% and 22%, respectively. This compares to the Company's loan
concentration by region as of December 31, 1995 of 38%, 28%, 3%, 14% and 17%
for the Northeast, Southeast, Central, Southwest and West regions,
respectively.

The Company invested $161.9 million in real estate loans for the year ended
December 31, 1996 as compared to $102.1 million and $107.8 million invested for
the years ended December 31, 1995 and 1994, respectively. After considering
normal principal payments and early payoffs of certain loans, the net increases
in the Company's loan portfolio were $81.9 million, $75.0 million and $86.3
million, for the years ended December 31, 1996, 1995 and 1994, respectively.
Loan payoffs received prior to their maturity resulted in realized gains of
$5.7 million, $3.3 million and $2.6 million for the years ended December 31,
1996, 1995 and 1994, respectively.

As of December 31, 1996, 39%, 21% and 12% of the Company's loan portfolio was
invested in properties secured by hotels and motels, office buildings and
retail space, respectively, as compared to 38%, 16% and 16% for the same
categories as of December 31, 1995. In addition to industry concentration, the
Company has made investments in which the underlying properties are subject to
certain risk factors that could impair the collateral value. The Company
evaluates the risks associated with its loans in terms of potential
contingencies associated with environmental, hurricane and seismic risks.
Depending on the nature of the risk factors, the Company may require the
borrower to have the appropriate insurance coverage for these types of
contingencies.

Loans greater than 120 days past due are considered to be impaired. The Company
does not accrue interest on these loans and does not accrue interest for
certain other loans


                     Allied Capital Commercial Corporation
                                      10

<PAGE>   5



                     Allied Capital Commercial Corporation

                      MANAGEMENT'S DISCUSSION AND ANALYSIS


that may be considered impaired. As of December 31, 1996 and 1995, the loans
that were not accruing interest totaled $11.0 million and $5.1 million,
respectively. The Company generally makes every effort to work with the
borrower in order to restore the loan to a performing status before exercising
other alternatives, such as foreclosure on the property.

The Company's loan loss reserve at December 31, 1996 was approximately $1.5
million as compared to $1.0 million at December 31, 1995. During 1996, the
Company increased its provision for loan losses by $1.0 million, and two loans
were charged off against the reserve in the amount of $558,000. For the years
ended December 31, 1995 and 1994, no loans were charged off against the
reserve, and increases to the provision equaled $500,000 and $512,000,
respectively.


LIQUIDITY AND CAPITAL RESOURCES


The Company uses its cash from operations to provide working capital to pay its
operating expenses, interest expense on outstanding indebtedness and to pay
dividends to its shareholders. The Company funds new loans from loan repayments
and through borrowings on its credit facilities. The Company has two primary
credit facilities that it shares with BMI. The first is a $40 million revolving
line of credit with a bank (line of credit). The second is a $150 million
repurchase agreement (repurchase facility), with an investment bank. At
December 31, 1996 the Company had borrowed $21 million and $86 million under
the line of credit and repurchase facility, respectively. The Company uses the
line of credit and the repurchase facility to warehouse loans until they can be
permanently financed through the public offering of debt, or through other
means. In November 1995 the Company, through Funding, financed a pool of its
loans through the public offering of debt securities. At December 31, 1996 the
bonds outstanding related to this offering totaled $54 million.

The Company entered into a five-year interest rate swap agreement in July 1996
in an effort to manage its exposure to fluctuations in interest rates in
anticipation of a future long-term financing. The swap agreement has a notional
amount equal to $50 million whereby the Company pays a third party a fixed rate
equal to 6.92%, and the Company receives from the third party a rate equal to
the 90-day LIBOR, semi-annually. This swap agreement has the effect of
providing a hedge for fixed rate loans temporarily financed with the variable
rate warehouse facilities, and provides a hedge against changes in long-term
interest rates until such time as the loans are permanently financed.
Management anticipates obtaining long-term financing during late 1997.

During 1996, the Company issued approximately 309,000 common shares at an
average price of $20.69 per share to existing shareholders who participated in
the dividend reinvestment plan. The Company also issued approximately 224,000
shares for approximately $4.0 million, through the exercise of stock options
for which the Company provided loans for approximately $3.1 million.

Management of the Company believes that the cash flow from operations, and the
availability of its existing line of credit and repurchase facility is
sufficient to enable the Company to meet its current and anticipated future
liquidity requirements including payment of dividends to its shareholders. The
Company plans to increase its outstanding indebtedness during the upcoming year
in order to finance new real estate investments. The Company is currently
exploring several new sources of debt capital.


RESULTS OF OPERATIONS


The consolidated financial statements include the operations of Funding for the
entire year of 1996 and the operations of Allied Mortgage since October 1,
1996. The amounts in 1995 only include the consolidation of Funding's
operations from November 1, 1995.

In early 1996, Advisers identified a market opportunity to originate or
purchase higher credit quality loans with lower stated interest rates. The
Company's primary focus is hard-to-finance real estate lending; however,
Advisers determined that the Company could make profitable loans in a narrow
segment of the marketplace focused on borrowers with strong credit
characteristics. These borrowers lack some of the criteria generally required
by low-rate lenders, such as banks or real estate mortgage conduits. In order
for the Company to compete for these lower-rate loans, Advisers and the Company
revised the Company's expense structure through a revision to the investment
management fee. The fee schedule was first revised on May 3, 1996 and that
schedule applied to all loans originated or purchased on or after January 1,
1996.

                     Allied Capital Commercial Corporation
                                      11

<PAGE>   6


                     Allied Capital Commercial Corporation

                      MANAGEMENT'S DISCUSSION AND ANALYSIS


Advisers and the Company modified the fees again in January 1997 for loans
originated or purchased on or after January 1, 1997.

The revised fee schedule tiers the management fee percentages payable to
Advisers, based upon certain characteristics of the outstanding loans held in
the Company's loan portfolio. The revised fee schedule is based upon credit
quality and other factors associated with the loans, and fees range from
approximately 0.5% per annum to 3.5% per annum on each individual loan. The
revised fee schedule places a quarterly cap, at a rate of approximately 2.5%
per annum, on the total management fees payable to Advisers with respect to the
Company's investment in loans. The fee schedule in effect in 1995 and prior
years required a fee on all loans at a rate of approximately 2.5% per annum.
The new fee schedule does not alter the fees charged on cash, temporary
investments or other assets of the Company.


COMPARISON OF 1996 WITH 1995


Net income for the year ended December 31, 1996 equaled $27.9 million or $1.99
per share as compared to $24.2 million or $1.80 per share for 1995, a 15%
increase. Net income increased as a result of the Company being able to
increase its loan portfolio over 1995 levels, which generated more interest
income, and due to increased realized gains from repayments of loans prior to
their maturity. For the year ended December 31, 1996, the Company's loan
portfolio had a weighted average stated rate of approximately 10.3% as compared
to 10% for the year ended December 31, 1995. At December 31, 1996, loans
totaled $355.5 million, compared to $273.5 million at the end of 1995.
Amortization of loan discount increased 35% to $6.5 million in 1996 as compared
to $4.9 million in 1995. The portfolio's weighted average yield, which includes
stated interest and loan discount amortization, was 13.4% at December 31, 1996
as compared to 15% at December 31, 1995.

Net margin on investments after deducting interest expense and provision for
loan losses was $32.9 million for the year ended December 31, 1996 as compared
to $28.3 million for the year ended December 31, 1995, an increase of 16%. Net
margin on investments as a percentage of total investment income was 72% and
84% for 1996 and 1995, respectively. Net margin on investments as a percent of
total income is expected to decrease as the Company leverages its equity
capital with debt in order to increase its loan portfolio. As the overall net
margin on investments increases, the return on equity and returns to
shareholders should increase.

Interest expense increased $6.3 million to $11.0 million in 1996 from $4.7
million in 1995. During 1996, the Company modified its credit facilities to
provide for more favorable interest rates and borrowing levels. The interest
rate on the line of credit is LIBOR plus 190 basis points or 7.5%, as of
December 31, 1996, as compared to LIBOR plus 220 basis points or 7.9%, as of
December 31, 1995. The interest rate on the repurchase facility is LIBOR plus
112 basis points, or 6.7%, at December 31, 1996, as compared to LIBOR plus 190,
or 7.6%, at December 31, 1995.

Investment management fees increased to $7.3 million in 1996 from $6.0 million
in 1995, or 21% because of the increase in the Company's loan portfolio. Other
expenses of the Company increased to $1.8 million in 1996 from $672,000 in
1995. This increase is a function of the growth in the loan portfolio and
includes expenses such as legal costs associated with portfolio transactions,
directors fees, shareholder services and other miscellaneous costs.

Realized gains result when a loan that was initially purchased at a discount is
repaid in excess of its net amortized cost. For the year ended December 31,
1996, realized gains equaled $5.7 million as compared to $3.3 million in 1995.
The Company distributed $1.98 per share to shareholders in 1996, an increase of
11% over 1995 distributions of $1.78 per share. The 11% increase in the per
share distribution is after effecting for a 3.9% increase in the common shares
outstanding from December 31, 1995 to December 31, 1996. The Company increased
its regular quarterly dividend in each quarter of 1996, and the fourth quarter
dividend of 1996 equaled $0.50 per share as compared to $0.42 per share for the
fourth quarter of 1995.

The Company is required to distribute at least 95% of its taxable income to
shareholders. It has been the Company's objective to distribute all of its
taxable income to shareholders. Income for financial reporting purposes differs
from taxable income due to timing differences in the recognition of loan
discount amortization, realized gains and the provision for loan losses.


                     Allied Capital Commercial Corporation
                                      12

<PAGE>   7


                     Allied Capital Commercial Corporation

                      MANAGEMENT'S DISCUSSION AND ANALYSIS


COMPARISON OF 1995 WITH 1994


Net income for the year ended December 31, 1995 equaled $24.2 million or $1.80
per share as compared to $18.3 million or $1.42 per share for 1994, a 32%
increase. Net income, which includes interest from loans, discount amortization
and realized gains and is reduced for the minority interest in income,
increased as a result of the Company continuing to increase its investments in
loans during 1995. For the year ended December 31, 1995, the Company's loan
portfolio had a weighted average stated interest rate of approximately 10%,
which remained constant when compared to 1994. The increase in the stated
interest was primarily due to the increase in the principal amount of loans. At
December 31, 1995 loans totaled $273.5 million, compared to $198.5 million at
December 31, 1994. Amortization of loan discount increased 59% to $4.9 million
for the year ended December 31, 1995 as compared to $3.1 million for 1994.
Including stated interest and discount amortization, the weighted average yield
in the loan portfolio at December 31, 1995 and 1994 was approximately 15%.

The Company continued to leverage its equity in 1995 and increased its total
outstanding indebtedness by $48.5 million to $98.6 million at December 31,
1995. As a result, interest expense increased $3.6 million to $4.7 million in
1995. Net margin on investments after interest expense and provision for loan
losses increased to $28.3 million or 35% over the prior year. Net margin on
investments as a percent of total investment income was 84% and 93% for 1995
and 1994, respectively.

Investment management fees increased to $6 million in 1995 from $4.4 million in
1994 or 37%. The Company paid quarterly fees to its investment manager equal to
0.625% per quarter on total assets excluding temporary investments and cash,
and 0.125% per quarter on temporary investments and cash. The increase in
management fees resulted from the increase in the loan portfolio. Other
operating expenses of the Company remained relatively constant in 1995 as
compared to 1994. The Company provided for an increase in the allowance for
loan losses of $0.5 million in 1995.

Realized gains on the early repayments of loans purchased at a discount totaled
$3.3 million in 1995 as compared to $2.6 million in 1994.

Total distributions to shareholders, including four regular quarterly dividends
and an extra distribution, were $1.78 per share, an increase of 21% over 1994
dividends of $1.47 per share. The growth in profits allowed the Company to
continue to increase its regular quarterly dividend throughout 1995, from $0.35
per share for the fourth quarter of 1994 to $0.42 per share for the fourth
quarter of 1995.


FACTORS AFFECTING THE COMPANY'S BUSINESS


Interest rate fluctuations. Loans with variable interest rates may become
unattractive to some borrowers as market interest rates increase. Substantial
changes in market interest rates could result in greater rates of prepayments
of or defaults on outstanding loans and may inhibit the expansion of the
Company's business and reduce its profitability. The Company also originates or
purchases loans with fixed rates of interest. Loans with fixed interest rates
that are financed with variable rate debt capital could expose the Company to
reduced net margins on its loans as interest rates increase. The Company
carefully monitors this exposure and endeavors to match fixed rate loans on a
long-term basis with fixed rate financing.

Competition. A large number of entities and individuals compete for the
opportunity to make the kinds of investments made by the Company. Many of these
entities and individuals have greater financial resources than the combined
resources of the Company. As a result of this competition, the Company may from
time to time be precluded from making otherwise attractive investments on terms
considered to be prudent in light of the risks to be assumed.


     Statements included in this report concerning the Company's future
     prospects are "forward looking statements" under the Federal securities
     laws. There can be no assurance that future results will be achieved and
     actual results could differ materially from forecasts and estimates.


                     Allied Capital Commercial Corporation
                                      13

<PAGE>   8


                     Allied Capital Commercial Corporation

                           CONSOLIDATED BALANCE SHEET

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                         December 31,
(in thousands, except number of shares)                                                               1996          1995
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                                                               <C>           <C>
  ASSETS
Investments in real estate loans, net                                                             $355,461      $273,510
Cash and cash equivalents                                                                            2,025        12,668
Note receivable from affiliate                                                                         203         4,751
Accrued interest receivable                                                                          3,496         3,804
Deferred financing costs, net                                                                          957         1,650
Other assets                                                                                         8,162         1,508
                                                                                                  -----------------------
  Total assets                                                                                    $370,304      $297,891
                                                                                                  =======================
  LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
  Bonds payable                                                                                   $ 54,123      $ 98,625
  Notes payable                                                                                    107,131            --
  Accrued interest payable                                                                             994           570
  Dividends payable                                                                                  1,420         2,323
  Investment management fee payable                                                                  1,930         1,628
  Other liabilities                                                                                  1,219         1,981
  Minority interest                                                                                  8,158         6,040
Commitments and Contingencies
Shareholders' Equity:
  Common stock, $.0001 par value, 50,000,000 shares authorized; 14,266,514 and
    13,733,787 issued and outstanding at December 31, 1996 and 1995                                      1             1
  Additional paid-in capital                                                                       202,615       192,251
  Notes receivable from sale of common stock                                                        (6,345)       (4,419)
  Accumulated distributions in excess of net income                                                   (942)       (1,109)
                                                                                                  -----------------------
    Total shareholders' equity                                                                     195,329       186,724
                                                                                                  -----------------------
    Total liabilities and shareholders' equity                                                    $370,304      $297,891
                                                                                                  =======================
</TABLE>

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



                       Allied Capital Commercial Corporation
                                      14

<PAGE>   9


                     Allied Capital Commercial Corporation

                        CONSOLIDATED STATEMENT OF INCOME

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                                                                        For the Years Ended December 31,
(in thousands, except per share amounts)                                                    1996        1995        1994
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>          <C>         <C>
Investment Income:
  Income from real estate loans:
    Stated interest                                                                      $36,335     $26,884     $17,203
    Discount amortization                                                                  6,544       4,860       3,058
    Other investment income                                                                1,450         601          31
                                                                                         -------------------------------
      Total income from real estate loans                                                 44,329      32,345      20,292
    Interest on temporary investments                                                      1,309       1,197       2,253
                                                                                         -------------------------------
      Total investment income                                                             45,638      33,542      22,545
  Interest and related expenses:
    Interest expense                                                                      10,960       4,661       1,078
    Provision for loan losses                                                              1,000         500         512
    Other                                                                                    759          76          23
                                                                                         -------------------------------
      Net margin on investments                                                           32,919      28,305      20,932
Operating Expenses:
  Investment management fees                                                               7,269       5,986       4,369
  Other                                                                                    1,028         596         682
                                                                                         -------------------------------
Income before gains and minority interest                                                 24,622      21,723      15,881
Gains from dispositions of real estate loans, net                                          5,706       3,048       2,433
                                                                                         -------------------------------
Income before minority interest                                                           30,328      24,771      18,314
Minority interest                                                                          2,427         546          --
                                                                                         -------------------------------
Net income                                                                               $27,901     $24,225     $18,314
                                                                                         ===============================
Net income per share                                                                       $1.99       $1.80       $1.42
                                                                                         ===============================
Weighted average number of shares and share equivalents outstanding                       14,048      13,453      12,934
                                                                                         ===============================
</TABLE>
The accompanying notes are an integral part of these financial statements.



                     Allied Capital Commercial Corporation
                                       15

<PAGE>   10



                     Allied Capital Commercial Corporation

                 Consolidated Statement of Shareholders' Equity

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                Accumulated       
                                                                  Common   Additional             Unrealized   Distributions     
                                                      Number     Stock at   Paid-in    Notes     Depreciation  in Excess of      
(in thousands)                                       of Shares  Par Value   Capital Receivable  on Investments  Net Income   Total
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>         <C>    <C>        <C>            <C>       <C>        <C>      
Balance, December 31, 1993                              12,829      $ 1    $177,319   $  (755)       $--       $  (605)   $175,960 
Share issuances through dividend reinvestment plan         242       --       4,006        --         --            --       4,006 
Incentive stock options exercised                           90       --       1,400    (1,300)        --            --         100 
Payments on notes receivable                                --       --          --        25         --            --          25 
Unrealized depreciation on investments                      --       --          --        --       (523)           --        (523)
Net income                                                  --       --          --        --         --        18,314      18,314 
Dividends declared                                          --       --          --        --         --       (19,043)    (19,043)
                                                       ---------------------------------------------------------------------------
Balance, December 31, 1994                              13,161        1     182,725    (2,030)      (523)       (1,334)    178,839 
Share issuances through dividend reinvestment plan         353       --       6,126        --         --            --       6,126 
Incentive stock options exercised                          220       --       3,400    (2,654)        --            --         746 
Payments on notes receivable                                --       --          --       265         --            --         265 
Reversal of unrealized depreciation on investments          --       --          --        --        523            --         523 
Net income                                                  --       --          --        --         --        24,225      24,225 
Dividends declared                                          --       --          --        --         --       (24,000)    (24,000)
                                                       ---------------------------------------------------------------------------
Balance, December 31, 1995                              13,734        1     192,251    (4,419)        --        (1,109)    186,724 
Share issuances through dividend reinvestment plan         309       --       6,399        --         --            --       6,399 
Incentive stock options exercised                          224       --       3,965    (3,050)        --            --         915 
Payments on notes receivable                                --       --          --     1,124         --            --       1,124 
Net income                                                  --       --          --        --         --        27,901      27,901 
Dividends declared                                          --       --          --        --         --       (27,734)    (27,734)
                                                       ---------------------------------------------------------------------------
Balance, December 31, 1996                              14,267      $ 1    $202,615   $(6,345)       $--       $  (942)   $195,329 
                                                       ===========================================================================
</TABLE>                                            

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

                     Allied Capital Commercial Corporation
                                       16

<PAGE>   11



                     Allied Capital Commercial Corporation

                      CONSOLIDATED STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                          For the Years Ended December 31,
(in thousands)                                                                            1996          1995          1994
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>          <C>           <C>
Cash flows from operating activities:
  Net income                                                                           $ 27,901     $  24,225     $  18,314
  Adjustments to reconcile net income to net cash provided by operating activities:
    Discount amortization                                                                (6,544)       (4,860)       (3,058)
    Gains from disposition of loans                                                      (5,706)       (3,297)       (2,591)
    Provision for loan losses                                                             1,000           500           512
    Loss on sale of investments                                                              --           249           158
    Minority interest                                                                     2,427           546            --
    Amortization of deferred financing costs                                                693            72            --
    Changes in assets and liabilities:
      Accrued interest receivable                                                           308          (458)         (374)
      Other assets                                                                       (6,654)       (1,267)          104
      Investment management fee payable                                                     302           352           479
      Accrued interest payable                                                              424           495            --
      Other liabilities                                                                    (762)        1,594        (1,155)
                                                                                       ------------------------------------
        Net cash provided by operating activities                                        13,389        18,151        12,389
                                                                                       ------------------------------------
Cash flows from investing activities:
  Investment in loans                                                                  (161,963)     (102,147)     (107,842)
  Collections of loan principal                                                          93,244        57,268        25,691
  Collections (advances) under note receivable from affiliate                             4,548         2,747        (7,498)
  Collection of notes receivable from sale of common stock                                1,124           265            25
  Proceeds from the sale of government securities                                            --        24,055        29,304
                                                                                       ------------------------------------
        Net cash used in investing activities                                           (63,047)      (17,812)      (60,320)
                                                                                       ------------------------------------
Cash flows from financing activities:
  Net proceeds from long-term debt                                                           --        79,321            --
  Payments of long-term debt                                                            (44,502)         (185)           --
  Net (payments) borrowings under revolving line of credit                              107,131       (26,891)       26,891
  Net (payments) borrowings against government securities available for sale                 --       (23,210)       23,210
  Cash dividends paid                                                                   (22,238)      (18,431)      (12,160)
  Issuance of common stock                                                                  915           746           100
  Minority interest distributions                                                        (2,291)           --            --
                                                                                       ------------------------------------
        Net cash provided by financing activities                                        39,015        11,350        38,041
                                                                                       ------------------------------------
Net (decrease) increase in cash and cash equivalents                                    (10,643)       11,689        (9,890)
Cash and cash equivalents at beginning of period                                         12,668           979        10,869
                                                                                       ------------------------------------
Cash and cash equivalents at end of period                                             $  2,025     $  12,668     $     979
                                                                                       ====================================
</TABLE>

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



                     Allied Capital Commercial Corporation
                                       17

<PAGE>   12



                     Allied Capital Commercial Corporation

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1. ORGANIZATION AND BASIS OF PRESENTATION


ORGANIZATION. Allied Capital Commercial Corporation (Allied Commercial) is a
Maryland corporation and was formed to invest in loans secured primarily by
first liens on commercial real estate. Allied Commercial has elected to be
taxed as a real estate investment trust (REIT) under the Internal Revenue Code,
as amended.

Commencing in January 1993, Allied Commercial and Business Mortgage Investors,
Inc. (BMI), a private REIT, agreed to coinvest with each other in certain real
estate loans. The coinvestment rate of these loans between Allied Commercial
and BMI has been approximately 77% and 23%, respectively. Allied Commercial and
BMI both have investment management agreements with Allied Capital Advisers,
Inc. (Advisers) and certain officers and directors of Advisers are also
officers and directors of Allied Commercial and BMI.

Allied Commercial's term as a corporation is perpetual; however, the board of
directors will include in the proxy statement in the years 2000, 2003 and 2006
a resolution to be voted on by the shareholders to liquidate Allied Commercial.
If holders of two-thirds of the shares approve the resolution at any of the
above dates, Allied Commercial will be liquidated.

BASIS OF PRESENTATION. The consolidated financial statements of Allied
Commercial include the accounts of Allied Commercial and its wholly owned
subsidiaries, ALCC Holdings, Inc. and ALCC Acceptance Corporation, and its
majority-owned subsidiary Allied Capital Mortgage, LLC (Allied Mortgage). The
accounts of ALCC Acceptance Corporation include the accounts of its
majority-owned subsidiary, Allied Capital Funding, LLC (Funding). All
significant intercompany accounts and transactions have been eliminated in
consolidation. Allied Capital Commercial Corporation and its subsidiaries are
hereinafter referred to as the "Company".


NOTE 2. SUMMARY OF SIGNIFICANT
        ACCOUNTING POLICIES


INCOME TAXES. Generally, a REIT will not be subject to federal income taxation
on that portion of its income that qualifies as REIT taxable income to the
extent that it distributes at least 95 percent of its taxable income to its
shareholders and complies with certain other requirements of the Internal
Revenue Code. Accordingly, no provision has been made for federal income taxes
for the Company in the accompanying consolidated financial statements.

Net income for financial reporting purposes of the Company may differ from
taxable income for the periods presented due to timing differences in the
recognition of loan discount amortization, realized gains from modification of
loan terms and loan losses.

INVESTMENTS IN LOANS. The Company's investments in loans consist of commercial
real estate loans that are either purchased from unrelated third parties or
originated directly with the borrower. Generally, loans that are purchased are
obtained at an amount less than face value creating market discount. Loans that
are originated generally require the borrower to pay loan origination and
closing fees at the time the transaction is completed. The Company accounts for
its investments in loans, purchased or originated, at their amortized cost. The
difference between the cost and the unpaid principal balance is carried as a
discount or premium. The Company generally amortizes original issue and market
discounts over the remaining term of the loan using the effective interest
method.

Investment income is comprised of the stated interest discount amortization and
other investment income.

PROVISION FOR LOAN LOSSES. The Company measures the impairment of its loans
based upon the fair value of the underlying collateral which is determined on
an individual loan basis. In arriving at the fair value of the collateral, many
factors are considered, including market evaluations of the underlying
collateral, operating cash flow from the


                     Allied Capital Commercial Corporation
                                      18

<PAGE>   13


                     Allied Capital Commercial Corporation

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

property and credit concentrations. When the fair value of the underlying
collateral securing the loan is less than the amortized cost in the loan, an
allowance is generally established for the deficiency including an estimate of
selling cost with a corresponding charge to expense. The existing allowances
will be either increased or decreased based upon future valuations by a charge
to income, through a provision for loan losses or by charge-offs (net of
recoveries), respectively.

DERIVATIVE FINANCIAL INSTRUMENTS. The Company uses derivative financial
instruments to reduce interest rate risks. The Company has established a
control environment which includes policies and procedures for risk assessment
and the approval, reporting and monitoring of derivative financial instrument
activities. The Company does not hold or issue derivative financial instruments
for trading purposes.

CASH AND CASH EQUIVALENTS. Cash and cash equivalents include cash in banks and
all highly liquid investments with original maturities of three months or less.

DEFERRED FINANCING COSTS. Financing costs are based on actual costs incurred in
obtaining the financing and are deferred and amortized as part of interest
expense over the term of the related debt instrument.

PER SHARE INFORMATION. Net income per share is calculated using the weighted
average number of shares and share equivalents outstanding for the periods
presented. Share equivalents included in the computation represent shares
issuable upon the assumed exercise of options which would have a dilutive
effect in years in which there were earnings.

USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS. The preparation of
financial statements in conformity with generally accepted accounting
principles requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements and the reported
amounts of revenue and expenses during the reporting period. Actual results
could differ from these estimates.

NEW ACCOUNTING STANDARDS. In June 1996, the Financial Accounting Standards
Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 125
"Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities," which provides consistent standards for distinguishing
transfers of financial assets that are sales from transfers that are secured
borrowings. It also establishes criteria for the recognition of either a
servicing asset or servicing liability for servicing contracts to service
financial assets. This standard is effective for transfers and servicing of
financial assets and extinguishments of liabilities occurring after December
31, 1996, and is to be applied prospectively. The Company believes adoption of
the new standard, effective January 1, 1997, will not have a material impact on
its consolidated financial position or results of operations.

In December 1996, the FASB issued SFAS No. 127 "Deferral of the Effective Date
of Certain Provisions of SFAS No. 125" which amends the previously issued SFAS
No. 125 and deferred implementation of the standards enumerated in SFAS No. 125
for repurchase agreements and dollar rolls, securities lending and similar
transactions to transfers of financial assets that occur after December 31,
1997.

RECLASSIFICATIONS. Certain reclassifications have been made to the 1995 and
1994 data to conform to the 1996 presentation.


NOTE 3. MINORITY INTEREST


FUNDING. In November 1995, the Company, through one of its wholly owned
subsidiaries, contributed an aggregate of $121,068,000 in loans to Funding in
exchange for a majority equity interest. Additionally, BMI, through its wholly
owned subsidiary, contributed an aggregate of $27,073,000 in loans to Funding
in exchange for a minority equity interest. Funding is a limited purpose
finance company that issued $98,810,000 of 6.92 percent Commercial Mortgage
Collateralized Bonds, Series 1995-C1 (the Bonds) in November 1995. Following
the issuance of the Bonds, Funding distributed the proceeds to the Company's
and BMI's respective wholly owned subsidiaries which reduced


                     Allied Capital Commercial Corporation
                                      19

<PAGE>   14


                     Allied Capital Commercial Corporation

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


their respective equity interests in Funding. The net equity in Funding
represents the Company's and BMI's respective wholly owned subsidiaries'
subordinated interest in the loans contributed. For financial reporting
purposes, the assets and liabilities of Funding have been consolidated with
those of the Company, and BMI's interest in Funding is included in the
Company's financial statements as a minority interest.

BMI's minority interest in the balance of the loans, interest income and
discount amortization are equivalent to BMI's original coinvestment ownership
percentage at the time the investments in the loans were made with the Company.
The Company and BMI have agreed to allocate the expenses incurred by Funding
based on the ratio of the outstanding principal amount of the loans contributed
to Funding in exchange for their respective equity interests. In addition, the
Company and BMI have agreed that the liability for Bonds payable should be
allocated using this same percentage. The allocation percentages for the
Company and BMI are approximately 82 percent and 18 percent, respectively.

ALLIED MORTGAGE. On October 1, 1996, the Company contributed an aggregate of
$9,384,000 in loans to Allied Mortgage in exchange for a majority equity
interest. The Company's ownership of Allied Mortgage at December 31, 1996
equaled 79 percent. The assets, liabilities and operating results for the
period October 1, 1996 to December 31, 1996 of Allied Mortgage have been
consolidated into the Company and have been reduced by the interests of the
minority owners.


NOTE 4. INVESTMENTS IN LOANS


As of December 31, 1996, approximately 57 percent and 43 percent of the
Company's portfolio of loans carried fixed and adjustable interest rate loans,
respectively. In addition, approximately 19 percent, 11 percent and 10 percent
of the the Company's portfolio as of December 31, 1996, were located in
California, Virginia and Maryland, respectively. In addition, loans for hotels,
office buildings, retail and industrial warehouses equaled 39 percent, 21
percent, 12 percent and 10 percent respectively, or 82 percent of the Company's
portfolio as of December 31, 1996.

As of December 31, 1996 and 1995, the unamortized discount balance was
$37,124,000 and $37,821,000, respectively, and has been included with
investments in loans in the accompanying consolidated balance sheet.

The Company generally defines impaired loans as those that are past due 120
days or more or loans that have been specifically identified. The Company
measures loan impairment based on the fair value of the loan collateral less
estimated selling expenses. Specific reserves for impaired loans totaled
$1,454,000, and $1,012,000, as of December 31, 1996 and 1995, respectively. In
1996, 1995 and 1994, the Company increased its provision for loan losses by
$1,000,000, $500,000 and $512,000, respectively. These increases were offset by
charge-offs totaling $558,000 for the year ended December 31, 1996, with no
charge-offs recorded for the years ended December 31, 1995 and 1994. The
Company's policy is to recognize interest income on impaired loans on the cash
basis with cash payments applied to the loan principal balance.

As of December 31, 1996 and 1995, loans that were not accruing interest equaled
$10,978,000 and $5,134,000, respectively. Of the total impaired loans
identified by the Company, $3,721,000 and $2,588,000, of the recorded
investment in these loans were specifically reserved for as of December 31,
1996 and 1995, respectively. The average recorded investment in impaired loans
during 1996 and 1995 was $8,056,000 and $4,091,000, respectively. Interest
income on impaired loans was $566,000 and $269,000, respectively.


NOTE 5. NOTE RECEIVABLE FROM AFFILIATE


As of December 31, 1996 and 1995, the Company had outstanding advances to BMI
of $203,000 and $4,751,000, respectively. The advances to BMI allow BMI the
opportunity to participate in the purchase or origination of loans with the
Company. All advances made to BMI are collateralized by the underlying loans in
which the Company holds a


                     Allied Capital Commercial Corporation
                                      20

<PAGE>   15


                     Allied Capital Commercial Corporation

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


majority ownership interest and are due on demand. The maximum amount that may
be advanced to BMI is $7,500,000. The Company's advances to BMI earn interest
at the Wall Street Journal prime rate plus 2 percent, which equaled 10.25
percent and 10.5 percent as of December 31, 1996 and 1995. Interest income
recorded by the Company from this source for the years ended December 31, 1996,
1995 and 1994 was $194,000, $170,000 and $287,000, respectively.


NOTE 6. INVESTMENTS AVAILABLE FOR SALE


During 1995, the Company liquidated its investment in a security collateralized
by a pool of mortgage loans with the Federal National Mortgage Association,
guaranteed by the Government National Mortgage Association, and realized a loss
of $249,000, which has been included in gains from the disposition of real
estate loans on the accompanying consolidated statement of income.


NOTE 7. BONDS AND NOTES PAYABLE


BONDS PAYABLE. On November 20, 1995, Funding issued $98,810,000 of 6.92 percent
Series 1995-C1 Commercial Mortgage Collateralized Bonds. The Bonds have been
rated "AA" by Fitch Investors Service, L.P. The Bonds were secured by a trust
estate consisting primarily of a pool of 64 loans that were secured by first
liens on various types of commercial properties and were nonrecourse to the
Company. As of November 1, 1995, the cut-off date (date on which the Bonds were
issued), the loans in the pool had an aggregate principal balance of
approximately $148,141,000, after adjusting the principal balance for principal
due on or before November 1, 1995.

The loans included in the pool were either originated or acquired by the
Company or originated or acquired jointly by the Company and BMI. The Company
conveyed its interest in each loan to ALCC Acceptance Corporation and BMI
conveyed its interest in each loan to BMI Acceptance Corporation (collectively,
the Finance Companies). The Finance Companies in turn conveyed their interests
to Funding.

The Bonds pay interest and principal monthly on the 25th day of each month
commencing in December 1995, with respect to interest accrued through the last
day of the preceding month. The minimum required payment to bond holders on a
monthly basis equals the sum of the total scheduled principal payments for the
loans in the pool and interest due on the Bonds. The stated maturity for the
Bonds is February 25, 2003.

Funding received $97,449,000 in net proceeds from the issuance of the Bonds.
The respective portions of the proceeds were distributed by Funding to the
Company and BMI through the Finance Companies.

As of December 31, 1996, based on the scheduled principal payments of the
loans, scheduled principal payments on an aggregate basis for the Bonds are
expected to be as follows: 1997--$6,856,000; 1998--$3,656,000;
1999--$11,437,000; 2000--$9,745,000; 2001--$1,485,000; and thereafter
$20,944,000.

NOTES PAYABLE. The Company, in conjunction with BMI, has a $40,000,000
revolving line of credit with a bank. The revolving line of credit bears
interest at LIBOR plus 190 basis points, or 7.5 percent as of December 31,
1996, and expires in August 1997. At December 31, 1996, the Company had
borrowings under this revolving line of credit of $21,356,000. The Company had
no outstanding borrowings as of December 31, 1995.

The Company, again in conjunction with BMI, has an approved credit facility
with Merrill Lynch Mortgage Capital, Inc., whereby the Company and BMI can
borrow up to $150,000,000 through repurchase agreements using its investments
in loans as collateral. As of December 31, 1996, the Company's recorded
investment in these loans pledged as collateral totaled $96,014,000, which
approximated their market value. The terms of the repurchase agreements are
interest only with all principal due at maturity. The repurchase agreements
bear interest at LIBOR plus 112 basis points, or 6.7 percent, as of December
31, 1996. At December 31, 1996, the Company had borrowed $85,775,000 under the
repurchase agreements. The repurchase agreements mature on March 21, 1997 and
it is anticipated that the repurchase agreements will be extended with similar
terms.


                     Allied Capital Commercial Corporation
                                      21

<PAGE>   16


                     Allied Capital Commercial Corporation

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 8. INTEREST RATE SWAP AGREEMENT


The Company entered into an interest rate swap agreement (the "swap agreement")
with Morgan Guaranty Trust Company of New York in anticipation of a future
long-term financing of its loans on July 22, 1996. The swap agreement has a
notional amount of $50 million, and the Company pays a fixed rate of 6.92% and
receives a rate equal to the 90-day LIBOR semi-annually on the notional amount.
The swap agreement terminates July 22, 2001. Net differences under the swap
agreement are recognized as an adjustment to interest expense currently.


NOTE 9. SHAREHOLDERS' EQUITY


The authorized capital of the Company includes 5,000,000 shares of Preferred
Stock with a par value of $0.0001, none of which is currently issued.

The Company has a dividend reinvestment plan (the Plan). Under the Plan,
shareholders of record are automatically enrolled and may opt out at any time.
The Company may instruct the stock transfer agent to buy shares in the open
market or the Company may issue new shares. When the Company issues new shares,
the price at which shares are allocated to participant accounts is equal to the
average of the closing sales prices reported for the shares for the five days
on which trading in the shares took place immediately prior to and including
the payment date. During 1996 and 1995, the Company issued 309,283 and 352,707
shares at an average price of $20.69 and $17.36 per share, respectively.

The Company has an incentive stock option plan (ISO plan) that allows the
granting of options to the Company's officers. The vesting provisions for
individual option grants are determined at issuance by the board of directors,
Under the ISO plan, as amended, a maximum of 1,486,349 options may be granted
at a price not less than the market value of the underlying shares on the date
of grant and are exercisable over a period not to exceed ten years. Holders of
ten percent or more of the Company's outstanding shares must exercise their
options within a period not to exceed five years. Officers may borrow from the
Company the funds necessary to exercise vested stock options. The loans have
varying terms not exceeding ten years, bear interest at the applicable federal
interest rate in effect at the date of issue and have been recorded as a
reduction in shareholders' equity. For the years ended December 31, 1996, 1995
and 1994, officers of the Company borrowed $3,050,000, $2,654,000, and
$1,300,000, respectively, from the Company in order to exercise their options
and made principal payments of $1,124,000, $265,000, and $25,000, respectively,
during the same periods. The Company recognized interest income of $303,000,
$179,000, and $56,000 for the years ended December 31, 1996, 1995 and 1994,
respectively.


A summary of the status of the Company's incentive stock option plan as of
December 31, 1996, 1995 and 1994, and changes during the years ending on those
dates is presented below:

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
(shares in thousands)                                           1996                   1995                     1994
- -----------------------------------------------------------------------------------------------------------------------------
                                                                WEIGHTED AVG.           Weighted Avg.           Weighted Avg.
Options                                                SHARES  EXERCISE PRICE  Shares  Exercise Price  Shares  Exercise Price
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>       <C>         <C>           <C>        <C>          <C>
Outstanding at beginning of year                          712       $17.32      629           $16.80     602         $16.72
Granted                                                   137        19.25      323            17.08     117          16.25
Exercised                                                (224)       17.74     (220)           15.44     (90)         15.55
Forfeited                                                 (68)       17.33      (20)           17.61      --             --
                                                          ---                   ---                      ---
Outstanding at end of year                                557        17.63      712            17.32     629          16.80
                                                          ===                   ===                      ===
Options exercisable at year-end                           186                   265                      263


- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

                     Allied Capital Commercial Corporation
                                      22

<PAGE>   17


                     Allied Capital Commercial Corporation

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The following table summarizes information about incentive stock options
outstanding at December 31, 1996:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
(shares in thousands)                                Options Outstanding                         Options Exercisable
                                     -------------------------------------------------     --------------------------------
                                             Number   Weighted Average        Weighted             Number          Weighted
Range of                                Outstanding          Remaining         Average        Exercisable           Average
Exercise Prices                      As of 12/31/96   Contractual Life  Exercise Price     As of 12/31/96    Exercise Price
- ---------------------------------------------------------------------------------------------------------------------------
<C>                                             <C>          <C>                <C>                   <C>        <C>
$15.25-$17.38                                   188            6.7 years        $16.06                 73         $16.42
$17.75-$17.75                                   175            8.6               17.75                 45          17.75
$18.75-$19.25                                   194            8.0               19.04                 68          19.02
                                                ---                                                   ---
$15.25-$19.25                                   557            7.7               17.63                186          17.69
                                                ===                                                   ===

- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>



The company accounts for the ISO plan as required by Accounting Principles
Board Opinion No. 25 "Accounting for Stock Issued to Employees," and no
compensation cost has been recognized. Had compensation cost for the plan been
determined consistent with Statement of Accounting Standards No. 123
"Accounting for Stock-Based Compensation" (SFAS 123), the Company's net income
and net income per share would have been reduced to the following pro forma
amounts:

<TABLE>
<CAPTION>
- ------------------------------------------------------------
Year Ended December 31,                      1996     1995
- ------------------------------------------------------------
<S>                                       <C>       <C>
Net income:
  As reported                             $27,901    $24,225
  Pro forma                               $27,637    $23,858
Net income per share:
  As reported                             $  1.99    $  1.80
  Pro forma                               $  1.97    $  1.77
- ------------------------------------------------------------
</TABLE>

Because the method of accounting required by SFAS No. 123 has not been applied
to options granted prior to January 1995, the resulting pro forma compensation
cost may not be representative of that to be expected in future years. The fair
value of each option grant is estimated on the date of grant using the
Black-Scholes option pricing model with the following weighted average
assumptions used for grants; risk-free interest rates of 6 percent for both
1996 and 1995; expected dividend yield of 8 percent for 1996 and 1995; expected
life of 5 years for all options granted in 1995 and 1996; expected volatility
of 29 percent for 1996 and 1995.


NOTE 10. DIVIDENDS AND DISTRIBUTIONS


For the years ended December 31, 1996, 1995 and 1994, the Company's board of
directors declared the following distributions:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                                                1996                    1995                  1994
                                                                          TOTAL                 Total              Total
                                                            TOTAL           PER    Total          Per    Total       Per
(In Thousands, Except Per Share Amounts)                   AMOUNT         SHARE   Amount        Share   Amount     Share
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>             <C>    <C>            <C>     <C>        <C>
First Quarter                                             $ 6,061         $0.44   $5,046        $0.38   $3,464     $0.27
Second Quarter                                              6,388          0.46    5,353         0.40    3,855      0.30
Third Quarter                                               6,764          0.48    5,540         0.41    4,270      0.33
Fourth Quarter                                              7,101          0.50    5,738         0.42    4,577      0.35
Annual Extra Distribution                                   1,420          0.10    2,323         0.17    2,877      0.22
                                                          --------------------------------------------------------------
  Total                                                   $27,734         $1.98  $24,000        $1.78  $19,043     $1.47
                                                          ==============================================================

- ------------------------------------------------------------------------------------------------------------------------
</TABLE>


                     Allied Capital Commercial Corporation
                                      23

<PAGE>   18


                     Allied Capital Commercial Corporation

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


For income tax purposes, distributions for 1996, 1995 and 1994 were 88 percent,
91 percent and 83 percent ordinary income and 12 percent, 9 percent and 17
percent net capital gains, respectively. The following table summarizes the
differences between taxable income and financial reporting income for the years
ended December 31, 1996, 1995 and 1994:

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------
(in thousands)                             1996       1995        1994
- -----------------------------------------------------------------------
<S>                                      <C>        <C>         <C>
Financial statement net income           $27,901    $24,225     $18,314
Adjustments:
  Amortization of discount                  (694)    (1,229)       (632)
  Gains from dispositions of loans          (795)       475         849
  Expenses not deductible for tax          1,294        562         512
                                         ------------------------------
Taxable income                           $27,706    $24,033     $19,043
                                         ==============================

- -----------------------------------------------------------------------
</TABLE>


NOTE 11. INVESTMENT MANAGEMENT AGREEMENT


The Company has an investment management agreement with Advisers. Advisers,
under the supervision of the Company's board of directors, identifies,
evaluates, structures and closes the investments to be made by the Company,
arranges debt and equity capital for the Company, and is responsible for
monitoring the investments made by the Company, including portfolio management
and servicing. The investment management agreement may be terminated at any
time, without penalty, on sixty days' notice to Advisers if holders of
two-thirds of the Company's shares vote to terminate the agreement. In
addition, this agreement will terminate automatically in the event of its
assignment. Certain officers and directors of Advisers are also officers and
directors of the Company.

The Company pays all operating expenses, except those specifically required to
be borne by Advisers. The expenses paid by Advisers include the compensation of
the Company's officers and the cost of office space, equipment and other
personnel required for the Company's day-to-day operations. The expenses that
are paid by the Company include its share of transaction costs incident to the
acquisition and disposition of investments, professional fees and expenses, the
fees and expenses of the Company's directors, the costs of printing and mailing
reports to shareholders, costs associated with promoting the Company's stock
and the fees and expenses of the Company's custodian and transfer agent. The
Company is also required to pay expenses associated with litigation and other
extraordinary or non-recurring expenses, as well as expenses related to
insurance and bonding.

Under the stated terms of its investment management agreement with Advisers,
the Company is obligated to pay fees on its consolidated invested assets at a
rate that approximates 2.5 percent per annum. In order for the Company to
provide loans to borrowers at lower interest rates and increase its
competitiveness in the marketplace, Advisers revised its fee schedule on May 3,
1996 and January 9, 1997 with the Company for all loans that were originated or
purchased on or after January 1, 1996 and January 1, 1997, respectively. The
revised fee schedules agreed to on these dates reflect different types of
management fee percentages payable to Advisers based upon certain
characteristics of the outstanding loans held in the Company's investment
portfolio. The revised fees ranged from 0.5 percent of invested assets to 3.5
percent of invested assets with a quarterly cap, at a rate of 2.5 percent per
annum, on the total management fees payable to Advisers.

Management fees payable to Advisers with respect to the Company's holdings of
cash and interim investments have not been affected by the revisions to the fee
schedule. Management fees on cash and interim investments are payable quarterly
in arrears, at a rate of approximately 0.5 percent per annum.


NOTE 12. PRO FORMA FINANCIAL DATA (UNAUDITED)


As a result of forming Funding and its issuance of the Bonds in November 1995
and the Company's majority ownership, the Company consolidated Funding's
operations

                     Allied Capital Commercial Corporation
                                      24

<PAGE>   19


                     Allied Capital Commercial Corporation

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


into its financial statements. As a result, the historical results of
operations and earnings per share may not be indicative of future results of
operations. The following represents the pro forma condensed statement of
income as if Funding issued the Bonds and the Company consolidated Funding's
operations as of the beginning of the year in which the transaction occurred,
as well as at the beginning of the preceding year. The pro forma condensed
statement of income is not necessarily indicative of what actual results of
operations of the Company would have been assuming this transaction had been
completed as of January 1, 1995 and 1994, respectively, nor does it purport to
represent the results of operations for future periods.

<TABLE>
<CAPTION>
- ------------------------------------------------------------
                                         For the Years Ended
                                              December 31,
(in thousands, except per share amounts)     1995     1994
- ------------------------------------------------------------
<S>                                       <C>        <C>
Total investment income                   $38,853    $32,531
Total expenses                             14,305     12,844
Net realized gains                          3,048      2,433
Minority interest                           2,650      2,660
                                          ------------------
Net income                                $24,946    $19,460
                                          ==================
Net income per share                      $  1.85    $  1.50
                                          ==================

- ------------------------------------------------------------
</TABLE>


NOTE 13. DISCLOSURES ABOUT FAIR VALUE
         OF FINANCIAL INSTRUMENTS


Statement of Financial Accounting Standards No. 107, "Fair Value of Financial
Instruments," requires disclosures about the fair value for all financial
instruments. All of the Company's financial instruments are held or issued for
purposes other than trading. The following methods and assumptions were used to
estimate the fair value of each class of financial instrument for which it is
practical to estimate that value:

CASH AND CASH EQUIVALENTS AND OTHER SHORT-TERM INSTRUMENTS. The carrying amount
approximates fair value because of the short maturity of these instruments.

NOTE RECEIVABLE FROM AFFILIATES. The fair value of the note receivable is
estimated using the current interest rates at which similar loans would be made
to borrowers with similar credit ratings and for the same remaining maturities.
As of December 31, 1996 and 1995, the Company considered the recorded amount to
approximate the fair value.

INVESTMENTS IN REAL ESTATE LOANS. The fair value of the Company's real estate
loans is estimated by discounting the future cash flows using the current rates
at which similar loans would be made to borrowers with similar credit ratings
and for the same remaining maturities. The estimated fair value of the
Company's investments in loans approximated the carrying amount as of December
31, 1996 and 1995.

NOTES PAYABLE. This debt is at floating interest rates which approximate
current rates available to the Company for such debt, and accordingly the fair
value of such floating rate debt approximates the current carrying amount.

BONDS PAYABLE. The estimated fair value of the Company's fixed rate bonds
payable approximates its current carrying amount based upon the subordination
amount of this transaction.

INTEREST RATE SWAP AGREEMENT. The fair value of interest rate swaps (used for
hedging purposes) is the estimated amount that the Company would receive or pay
to terminate the swap agreement at the reporting date, taking into account
current interest rates and the current creditworthiness of the swap
counterparty. As of December 31, 1996, the Company would have incurred a loss
of approximately $961,000 to terminate the swap agreement.

COMMITMENTS TO EXTEND CREDIT. The fair value of commitments is estimated using
the fees currently charged to enter into similar agreements, taking into
account the remaining terms of the agreements and the present creditworthiness
of the counterparties. For fixed-rate loan commitments, fair value also
considers the difference between current levels of interest rates and the
committed rates. The fair value of the commitments as of December 31, 1996
totaled $33,675,000.



                     Allied Capital Commercial Corporation
                                      25

<PAGE>   20


                     Allied Capital Commercial Corporation

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 14. SUPPLEMENTAL DISCLOSURE OF
         CASH FLOW INFORMATION


<TABLE>
<CAPTION>
- --------------------------------------------------------------------
                                             December 31,
(in thousands)                          1996       1995       1994
- --------------------------------------------------------------------
<S>                                   <C>        <C>          <C>
Non-cash financing activities:
  Consolidation of long-term debt
    related to minority interest       $   --     $18,062     $   --
  Issuance of common shares in
    exchange for notes receivable      $3,050     $ 2,654     $1,300
  Issuance of common shares in
    lieu of cash for dividends         $6,399     $ 6,126     $4,006
Non-cash investing activities:
  Consolidation of mortgage loans
    related to minority interest       $2,004     $23,490     $   --
  Interest paid                        $9,843     $ 4,166     $1,003
- --------------------------------------------------------------------
</TABLE>


NOTE 15. COMMITMENTS AND CONTINGENCIES


The Company had commitments outstanding of $33,675,000 at December 31, 1996 for
new loan originations and purchases.


NOTE 16. CONCENTRATIONS OF CREDIT RISK


Concentrations of credit risk with respect to loans are limited due to a large
base and geographic dispersion. The Company makes investments across the nation
and its loan portfolio can be segregated into five regions: Northeast,
Southeast, Central, Southwest and West. As of December 31, 1996, the Company's
loan concentration by these regions was 20%, 40%, 5%, 13% and 22%,
respectively. This compares to the Company's loan concentration by region as of
December 31, 1995 of 38%, 28%, 3%, 14% and 17%, respectively.

The Company places its cash with financial institutions and, at times, cash
held in checking accounts in financial institutions may be in excess of the
Federal Deposit Insurance Corporation insured limit.

At December 31, cash and cash equivalents consisted of the following:

<TABLE>
<CAPTION>
- ----------------------------------------------------------
(in thousands)                              1996      1995
- ----------------------------------------------------------
<S>                                      <C>       <C>
Cash equivalents                         $ 5,928   $14,440
Less escrows held                         (3,903)   (1,772)
                                         -----------------
  Total                                  $ 2,025   $12,668
                                         =================

- ----------------------------------------------------------
</TABLE>


NOTE 17. QUARTERLY FINANCIAL HIGHLIGHTS (UNAUDITED)


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                                                                              1996
(in thousands, except per share amounts)                                  QTR 1         QTR 2        QTR 3        QTR 4
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>          <C>           <C>          <C>
Total investment income                                                  $10,093      $11,266       $11,794      $12,485
Net income                                                               $ 6,855      $ 7,683       $ 6,391      $ 6,972
Net income per share                                                     $  0.50      $  0.55       $  0.45      $  0.49
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                                                                              1995
                                                                          Qtr 1         Qtr 2         Qtr 3        Qtr 4
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>          <C>           <C>          <C>
Total investment income                                                   $7,280       $8,202        $8,765       $9,295
Net income                                                                $5,877       $5,547        $6,333       $6,468
Net income per share                                                      $ 0.44       $ 0.41        $ 0.47       $ 0.47
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>



                     Allied Capital Commercial Corporation
                                      26
<PAGE>   21



                     Allied Capital Commercial Corporation

     CONSOLIDATED SCHEDULE OF LOANS ON REAL ESTATE AS OF DECEMBER 31, 1996

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
(in thousands, except number of loans)                                                                               Loan Principal
                                                                                                                     Amount Subject
                                                                                                                      to Delinquent
                                               Current       Final          Periodic            Carrying   Principal  Principal or
Description                                 Interest Rate  Maturity       Payment Terms          Amount     Amount       Interest*
- -----------------------------------------------------------------------------------------------------------------------------------
First mortgage on commercial property            10%        2003        Level principal         $ 12,711   $ 12,764     $    --
  Cupertino, California                                              and interest payments,                                    
     Office/research complex                                         amortizing to maturity;
                                                                         paydown in 2003
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>            <C>              <C>                  <C>        <C>           <C>
First mortgages on commercial property,
  each having a carrying amount less than 
  3% of total carrying amount:
    Auto services, 18 loans                 8.00%-12.50%  1996-2020         Various                3,227      3,864          --
    Churches, 3 loans                       6.75%- 8.50%  1997-2011         Various                  419        571          --
    Convenience/gas stations, 4 loans      11.00%-13.75%  1997-2010         Various               10,926     11,153          --
  Hotels-full service, 32 loans             7.50%-14.75%  1996-2006         Various               97,241    100,885       1,473
  Hotels-limited service, 16 loans          8.25%-13.00%  1996-2021         Various               29,438     31,668          --
  Hotels-resorts/suites, 4 loans            7.25%-10.50%  1998-2005         Various               12,138     12,918       1,856
  Marinas, 3 loans                          6.66%-12.75%  1998-2012         Various                1,184      1,392         555
  Mini-storage facilities, 3 loans          8.19%- 9.75%  1998-2017         Various                2,382      2,751          --
  Mixed use, 7 loans                        5.25%-16.00%  1996-2013         Various                5,117      5,238          --
  Hospitals, nursing homes &
    medical offices, 18 loans               7.50%-12.75%  1996-2027         Various               17,698     20,969          --
  Office buildings, 67 loans                5.00%-13.00%  1996-2021         Various               75,953     86,968         775
  Restaurants, 15 loans                     7.91%-10.50%  1996-2020         Various                3,315      3,923         420
  Retail operations, 44 loans               4.00%-12.00%  1996-2019         Various               44,477     53,296       2,513
  Warehouses, 31 loans                      8.72%-12.50%  1996-2017         Various               21,094     23,234          --
  Other, 26 loans                           2.00%-16.00%  1996-2024         Various               19,595     22,444       3,386
- ------------------------------------------------------------------------------------------------------------------------------------
      Totals                                                                                     356,915    394,038      10,978
- ------------------------------------------------------------------------------------------------------------------------------------
  Loan loss reserve                                                                                1,454         --          --
- ------------------------------------------------------------------------------------------------------------------------------------
TOTAL MORTGAGE LOANS AT AMORTIZED COST
  AFTER LOAN LOSS RESERVE                                                                       $355,461   $394,038     $10,978
====================================================================================================================================
</TABLE>

* These accounts reflect the principal amount of loans where the payments are
three months or more past due.

                     Allied Capital Commercial Corporation
                                       27

<PAGE>   22





                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors and Shareholders
of Allied Capital Commercial Corporation and Subsidiaries:

We have audited the accompanying consolidated balance sheets of Allied Capital
Commercial Corporation and Subsidiaries as of December 31, 1996 and 1995 and
the related consolidated statements of income, shareholders' equity, and cash
flows for each of the three years in the period ended December 31, 1996. These
financial statements and the schedule referred to below are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these financial statements and the schedule based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform an 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 financial statements referred to above present fairly, in
all material respects, the financial position of Allied Capital Commercial
Corporation and Subsidiaries as of December 31, 1996 and 1995, and the results
of their operations and its cash flows for each of the three years in the
period ended December 31, 1996, in conformity with generally accepted
accounting principles.

Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole. The Consolidated Schedule of Loans on
Real Estate is presented for purposes of complying with the Securities and
Exchange Commission's rules and is not part of the basic financial statements.
This schedule has been subjected to the auditing procedures applied in our
audit of the basic financial statements and, in our opinion is fairly stated,
in all material respects, in relation to the basic financial statements taken
as a whole.

      
                                                    /s/ ARTHUR ANDERSEN LLP


Washington, DC
February 6, 1997


                     Allied Capital Commercial Corporation
                                       28

<PAGE>   23
                    Allied Capital Commercial Corporation

                           DIRECTORS AND OFFICERS*


<TABLE>
<CAPTION>
DIRECTORS
<S>                                            <C>                                          <C>
William L. Walton(1)                           Katherine C. Marien                          Julie E. Svoboda                     
Chairman of the Board &                        Executive Vice President                     Vice President, Controller &         
Chief Executive Officer                                                                     Assistant Treasurer                  
                                               Joan M. Sweeney                                                                   
David Gladstone                                Executive Vice President                     Christina L. DelDonna                
Vice Chairman                                                                               Vice President & Assistant Controller
                                               G. Cabell Williams III                                                  
John M. Scheurer(1)                            Executive Vice President                     Jeff E. Erhardt            
President & Chief Operating Officer                                                         Assistant Vice President   
                                               Arthur S. Cooper                                                        
Anthony T. Garcia(2)                           Senior Vice President                        Mohamoud M. Garad          
Financial Consultant                                                                        Assistant Vice President   
                                               Robert J. Corry                                                         
Charles L. Palmer(1,2)                         Senior Vice President                        Alexandra M. Johns         
President/Managing General Partner,                                                         Assistant Vice President   
North American Company                         Tricia B. Daniels                                                       
                                               Senior Vice President & Secretary            Kristine M. Lansing        
John D. Reilly(1,3)                                                                         Assistant Vice President & 
Chairman, Reilly Investment Corporation        Michael J. Grisius                           Assistant Secretary        
                                               Senior Vice President                                                   
Laura W. van Roijen(2,3)                                                                    Donna B. Natale            
Private Real Estate Investor                   John J. Hall, Jr.                            Assistant Vice President & 
                                               Senior Vice President                        Assistant Secretary        
George C. Williams                                                                                                     
Financial Consultant                           George Stelljes III                          Peter M. Ramsey            
                                               Senior Vice President                        Assistant Vice President   
(1) Executive Committee                                                                                                
(2) Audit Committee                            Kelly A. Anderson                            James P. Shevlin           
(3) Compensation Committee                     Vice President, Corporate Controller &       Assistant Vice President   
                                               Assistant Treasurer                                                     
*As of March 1, 1997                                                                        Michael R. Sifers          
                                               John W. Benton                               Assistant Vice President   
OFFICERS                                       Vice President                                                       
                                                                                            Thomas R. Salley III
William L. Walton                              Michael G. Carey                             Assistant Secretary
Chairman of the Board &                        Vice President                                                  
Chief Executive Officer                                                                     Thomas H. Westbrook
                                               Suzanne V. Sparrow                           Assistant Secretary
John M. Scheurer                               Vice President, Investor Relations &    
President & Chief Operating Officer            Assistant Secretary                     
                                                                                       
Jon A. DeLuca                              
Executive Vice President, Treasurer &      
Chief Financial Officer                    
</TABLE>
                                           

            QUARTERLY STOCK PRICE AND DISTRIBUTIONS TO SHAREHOLDERS

The following table sets forth the high and low bid prices of the Company's
common stock by calendar quarter during 1996 and 1995 and the distributions
paid per share. The quotations represent interdealer quotations and do not
include markups, markdowns or commissions and may not necessarily represent
actual transactions.

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
                                                   1996                              1995
                                                         DISTRIBUTIONS                   Distributions
                                       HIGH       LOW      PER SHARE       High     Low    Per Share
- ------------------------------------------------------------------------------------------------------
<S>                                   <C>       <C>          <C>          <C>     <C>        <C>
First Quarter                         $20.00    $18.25       $0.44        $16.88  $14.75     $0.38
Second Quarter                        $20.25    $18.63       $0.46        $17.75  $15.34     $0.40
Third Quarter                         $23.50    $19.63       $0.48        $19.13  $17.13     $0.41
Fourth Quarter                        $24.25    $21.50       $0.50        $19.88  $17.38     $0.42
Annual Extra Distribution                                    $0.10                           $0.17
                                                             -----                           -----
  Total Distribution                                         $1.98                           $1.78
                                                             =====                           =====

- ------------------------------------------------------------------------------------------------------
</TABLE>




<PAGE>   1
                                                                      EXHIBIT 23


                             ARTHUR ANDERSEN LLP





                  CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As independent public accountants, we hereby consent to the incorporation by
reference in this Form 10-K of our report dated February 6, 1997 included in
Allied Capital Commercial Corporation's Annual Report to security holders.  It
should be noted that we have not audited any financial statements of the
company subsequent to December 31, 1996 or performed any audit procedures
subsequent to the date of our report.


                                             /s/ ARTHUR ANDERSEN LLP

Washington, D.C.
March 26, 1997

<PAGE>   2
                             ARTHUR ANDERSEN LLP





                  CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As independent public accountants we hereby consent to the incorporation by
reference in the registration statement on Form S-8 File No. 33-79422, of our 
report dated February 6, 1997 incorporated by reference in Allied Capital
Commercial Corporation's Form 10-K for the year ended December 31, 1996 and to
all references to our Firm included in such registration statement.


                                             /s/ ARTHUR ANDERSEN LLP

Washington, D.C.
March 26, 1997

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                           2,025
<SECURITIES>                                         0
<RECEIVABLES>                                  356,915
<ALLOWANCES>                                     1,454
<INVENTORY>                                          0
<CURRENT-ASSETS>                                12,818
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 370,304
<CURRENT-LIABILITIES>                            5,563
<BONDS>                                        161,254
                                0
                                          0
<COMMON>                                             1
<OTHER-SE>                                     195,328
<TOTAL-LIABILITY-AND-EQUITY>                   370,304
<SALES>                                         45,638
<TOTAL-REVENUES>                                45,638
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                 8,774
<LOSS-PROVISION>                                 1,282
<INTEREST-EXPENSE>                              10,960
<INCOME-PRETAX>                                 27,901
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             27,901
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    27,901
<EPS-PRIMARY>                                     1.99
<EPS-DILUTED>                                     1.98
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission