NOVASTAR FINANCIAL INC
10-Q, 1998-08-07
REAL ESTATE INVESTMENT TRUSTS
Previous: GOLDEN QUEEN MINING CO LTD, 10QSB, 1998-08-07
Next: ATLANTIC INTEGRATED HEALTH INC, POS AM, 1998-08-07



<PAGE>
 
                                 UNITED STATES
                                        
                       SECURITIES AND EXCHANGE COMMISSION
                                        
                             Washington, DC  20549

                                   FORM 10-Q

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

     For the quarterly period ended June 30, 1998.

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

     For the transition period from ___________________ to ___________________.

     Commission File Number:  001-13533

                            NovaStar Financial, Inc.
                            ------------------------
             (Exact name of registrant as specified in its charter)

          Maryland                                   74-2830661
- -------------------------------       ------------------------------------------
(State or other jurisdiction of          (I.R.S. Employer Identification No.)
incorporation or organization)
                                        
               1901 W. 47th Place, Suite 105, Westwood, KS 66205
               -------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (913) 362-1090
                                 --------------
              (Registrant's telephone number, including area code)
                 ______________________________________________
   (Former name, former address and former fiscal year, if changed since last
                                    report)

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

The number of shares of the registrant's common stock outstanding as of August
10, 1998 was 8,125,360.
<PAGE>
 
                            NOVASTAR FINANCIAL, INC.
                                   FORM 10-Q
                          QUARTER ENDED JUNE 30, 1998
                                     INDEX

<TABLE>
<CAPTION>
                                                                            Page
PART I  FINANCIAL INFORMATION
<S>       <C>                                                               <C>

Item 1.   Consolidated Financial Statements:
           Balance Sheets..................................................   1
           Statements of Operations........................................   2
           Statements of Cash Flows........................................   3
           Notes...........................................................   4
 
Item 2.   Management's Discussion and Analysis of Financial
           Condition and Results of Operations.............................   5
 
 
PART II  OTHER INFORMATION
 
Item 1.   Legal Proceedings................................................  24
 
Item 2.   Changes in Securities............................................  24
 
Item 3.   Defaults Upon Senior Securities..................................  24
 
Item 4.   Submission of Matters to a Vote of Security Holders..............  24
 
Item 5.   Other Information................................................  24
 
Item 6.   Exhibits and Reports on Form 8-K.................................  25
 
          Signatures.......................................................  26
</TABLE>
<PAGE>
 
NOVASTAR FINANCIAL, INC.
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except share amounts)
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------

                                                                    June 30, 1998             December 31, 1997
                                                                     (unaudited)
<S>                                                                 <C>                       <C>
Assets
         Cash and cash equivalents..........................            $       48               $       --
         Restricted cash....................................                28,434                   20,424
         Mortgage loans.....................................             1,003,518                  574,984
         Available-for-sale securities:
           Mortgage securities..............................               440,322                  517,246
           Other............................................                19,998                       --
         Accrued interest receivable........................                11,998                    7,088
         Investment in NFI Holding Corporation..............                 2,163                    2,188
         Other assets.......................................                12,919                    4,322
                                                                        ----------               ----------

                Total assets..........................                  $1,519,400               $1,126,252
                                                                        ==========               ==========


Liabilities and Stockholders' Equity
         Liabilities:
         Repurchase agreements..............................            $  649,935               $  556,443
         Collateralized mortgage obligations................               688,366                  408,867
         Warehouse line of credit...........................                56,529                   40,250
         Accounts payable and accrued expenses..............                 9,695                    4,203
                                                                        ----------               ----------
                Total liabilities...........................             1,404,525                1,009,763


Stockholders' equity:
         Capital stock, $0.01 par value, 50,000,000
           shares authorized:
         Common stock, 8,124,042 and 7,828,665
           shares issued and outstanding, respectively......                    81                       78
         Additional paid-in capital.........................               121,377                  117,084
         Accumulated deficit................................                (4,966)                  (2,859)
         Accumulated comprehensive income...................                    51                    4,353
         Forgivable notes receivable from founders..........                (1,668)                  (2,167)
                                                                        ----------               ----------

                Total stockholders' equity..................               114,875                  116,489
                                                                        ----------               ----------

         Total liabilities and stockholders' equity.........            $1,519,400               $1,126,252
                                                                        ==========               ==========
</TABLE>

See notes to consolidated financial statements.

                                       1
<PAGE>
 
NOVASTAR FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; in thousands)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       For the Six Months               For the Three Months
                                                                         Ended June 30,                    Ended June 30,
                                                                     ----------------------             --------------------
                                                                      1998           1997                1998          1997
<S>                                                                  <C>             <C>                <C>           <C>
Interest income:
        Mortgage loans.......................................        $33,961         $7,079             $19,412       $ 5,276
        Mortgage securities..................................         16,397          2,241               7,032         1,668
                                                                     -------         ------             -------       -------

Total interest income........................................         50,358          9,320              26,444         6,944
Interest expense.............................................         38,860          6,438              20,418         5,176
                                                                     -------         ------             -------       -------

Net interest income..........................................         11,498          2,882               6,026         1,768
Provision for credit losses..................................          2,221            718               1,145           548
                                                                     -------         ------             -------       -------

Net interest income after provision for credit losses........          9,277          2,164               4,881         1,220

Other income.................................................          1,288             68               1,015           (15)
Net gain on sales of mortgage assets.........................            223             --                 131            --

Equity in earnings (loss) of NFI Holding Corporation.........             (8)          (432)                262           (67)

General and administrative expenses:
      Services provided by NovaStar Mortgage, Inc............          3,600          1,250               2,100         1,250
      Loan servicing.........................................          1,616            571                 942           535
      Compensation and benefits..............................            896            369                 460            84
      Forgiveness of notes receivable from founders..........            542             --                 271            --
      Office administration..................................            405            112                 224            85
      Professional and outside services......................            353            249                 297           180
      Other..................................................            196            128                 101            77
                                                                     -------         ------             -------       -------

      Total general and administrative expenses..............          7,608          2,679               4,395         2,211
                                                                     -------         ------             -------       -------


Net income (loss)............................................        $ 3,172         $ (879)            $ 1,894       $(1,073)
                                                                     =======         =======            =======       =======


Basic earnings per share.....................................        $  0.40         $(0.23)            $  0.23       $ (0.28)
                                                                     =======         ======             =======       =======

Diluted earnings per share...................................        $  0.36         $(0.23)            $  0.21       $ (0.28)
                                                                     =======         ======             =======       =======

Dividends declared per share.................................        $  0.65         $ 0.10             $  0.35       $  0.05
                                                                     =======         ======             =======       =======

Basic weighted average shares outstanding....................          7,987          3,767               8,121         3,767
                                                                     =======         ======             =======       =======

Diluted weighted average shares outstanding..................          8,841          3,806               9,015         3,806
                                                                     =======         ======             =======       =======
</TABLE>
  See notes to consolidated financial statements.

                                       2
<PAGE>
 
NOVASTAR FINANCIAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited; in thousands)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                  For the Six Months Ended
                                                                                          June 30,
                                                                                  -------------------------
                                                                                      1998          1997
<S>                                                                                <C>            <C>

Net cash provided by (used in) operating activities                                $    (768)     $   3,198
 
Cash flow from investing activities:
  Mortgage loans purchased from NovaStar Mortgage, Inc. ......................      (507,390)       (92,254)
  Mortgage loans sold to others...............................................         3,011             --
  Mortgage loans purchased from others........................................            --       (219,995)
  Mortgage loan repayments....................................................        71,074          7,328
  Purchases of available-for-sale securities..................................      (375,051)      (373,753)
  Proceeds from sales of available-for-sale securities........................       315,743        100,618
  Proceeds from paydowns on and maturities of available-for-sale securities...       111,093          3,290
  Settlement of amounts payable to brokers....................................            --        (12,676)
  Investment in NFI Holding Corporation.......................................            --         (1,980)
                                                                                    --------      ---------
 
  Net cash used in investing activities.......................................      (381,520)      (589,422)
 
Cash flow from financing activities:
  Net change in restricted cash...............................................        (8,010)            --
  Proceeds from issuing collateralized mortgage obligations...................       350,000             --
  Payments on collateralized mortgage obligations.............................       (70,501)            --
  Net borrowings under repurchase agreements and warehouse line...............       109,771        540,040
  Exercise of stock options and warrants......................................         4,384             --
  Registration costs of stock options and warrants............................           (88)            --
  Additional private placement offering costs.................................            --            (48)
  Dividends paid..............................................................        (3,220)          (178)
                                                                                    --------      ---------
 
Net cash provided by financing activities.....................................       382,336        539,814
                                                                                    --------      ---------
 
  Net increase (decrease) in cash and cash equivalents........................            48        (46,410)
  Cash and cash equivalents, beginning of period..............................            --         46,434
                                                                                    --------      ---------
 
  Cash and cash equivalents, end of period....................................     $      48      $      24
                                                                                   =========      =========
 
Supplemental disclosure of cash flow information:
  Cash paid for interest......................................................     $  38,102      $   5,631
                                                                                   =========      =========
 
  Dividends payable...........................................................     $   2,843      $     177
                                                                                   =========      =========
</TABLE>

See notes to consolidated financial statements.

                                       3
<PAGE>
 
NOVASTAR FINANCIAL, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 1998 (Unaudited)
- --------------------------------------------------------------------------------

Note 1. Financial Statement Presentation

  The consolidated financial statements as of and for the periods ended June 30,
1998 and 1997 are unaudited.  In the opinion of management all adjustments have
been made, which were of a normal and recurring nature, necessary for a fair
presentation of the balance sheets and results of operations.  The consolidated
financial statements should be read in conjunction with Management's Discussion
and Analysis of Financial Condition and Results of Operations and the
Consolidated Financial Statements of the Company and the Notes thereto, included
in the Company's Annual Report to Shareholders and Annual Report on Form 10-K
for the fiscal year ended December 31, 1997.

  The Company owns 100 percent of the common stock of three special purpose
entities--NovaStar Assets Corporation, NovaStar Certificates Financing
Corporation and NovaStar Mortgage Funding Corporation.  The Company formed these
entities in connection with the issuance of collateralized mortgage obligations.
The consolidated financial statements of the Company include the accounts of
these entities.  Significant intercompany accounts and transactions have been
eliminated in consolidation.

  The Company owns 100 percent of the preferred stock of NFI Holding Corporation
(Holding) for which it receives 99 percent of any dividends paid by Holding.
The founders of the Company own the voting common stock of Holding.  NovaStar
Mortgage is a wholly owned subsidiary of Holding.  Certain key officers of the
Company serve as officers of Holding and NovaStar Mortgage and the founders of
the Company are the only members of the Board of Directors of Holding and
NovaStar Mortgage.  The Company accounts for its investment in Holding using the
equity method.

Note 2. Comprehensive Income

  Effective January 1, 1998, the Company adopted the provisions of Statement of
Financial Accounting Standards No. 130, Reporting Comprehensive Income."
Comprehensive income includes net income and revenues, expenses, gains and
losses that are not included in net income.  Currently, the only components of
comprehensive income for the Company are the net change in the unrealized gain
(loss) on available-for-sale securities and net income.  The adoption of SFAS
No. 130 did not result in an adjustment to assets, liabilities, stockholder's
equity or net income.  The consolidated financial statements of the Company as
of and for the year ended December 31, 1997 are comparable to those as of June
30, 1998.  However, the caption for comprehensive income has appropriately been
identified.

  Following is a summary of comprehensive income for the three- and six-month
periods ended June 30, 1998.

<TABLE>
<CAPTION>
                                                  For the Six Months          For the Three Months
                                                     Ended June 30                Ended June 30
                                                  ------------------          --------------------
                                                    1998       1997            1998          1997
     <S>                                          <C>         <C>             <C>          <C>
     Net income (loss).........................   $ 3,172     $ (879)         $1,894       $(1,073)
     Other comprehensive income--net change 
     in unrealized gain(loss) on 
     available-for-sale securities.............    (4,302)     1,383            (194)        1,451
                                                  -------     ------          ------       -------
     Comprehensive income (loss)...............    (1,130)       504           1,700           378
                                                  =======     ======          ======       =======
</TABLE>

                                       4
<PAGE>
 
Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations

The following discussion should be read in conjunction with the preceding
Consolidated Financial Statements of the Company and the Notes thereto as well
as the Company's Annual Report to Shareholders and Annual Report on Form 10-K
for the fiscal year ended December 31, 1997.

Safe Harbor Statement

   "Safe Harbor" statement under the Private Securities Litigation Reform Act of
1995: Statements in this discussion regarding NovaStar Financial, Inc. (the
Company) and its business, which are not historical facts, are "forward-looking
statements" that involve risks and uncertainties.  Risks and uncertainties,
which could cause results to differ from those discussed in the forward-looking
statements herein, are listed in the Company's Annual Report filed on form 10K.

Basis of Presentation

   The Company owns 100 percent of the common stock of NovaStar Assets
Corporation, NovaStar Certificates Financing Corporation and NovaStar Mortgage
Funding Corporation. These entities were established as special purpose
entities used in the Company's issuance of collateralized mortgage obligations.
The consolidated financial statements of the Company include the financial
condition and results of operations of these three entities.

   The Company owns 100 percent of the non-voting preferred stock of NFI Holding
Corporation (Holding) for which it receives 99 percent of any dividends paid by
Holding.  Scott Hartman and Lance Anderson, the Company's founders, own the
voting common stock of Holding.  NovaStar Mortgage is a wholly owned subsidiary
of Holding.  Certain key officers of the Company serve as officers of Holding
and NovaStar Mortgage and the founders are the only members of the Board of
Directors of Holding and NovaStar Mortgage.  Subsequent to June 30, 1998,
Holding formed NovaStar Capital, Inc. to purchase and sell mortgage loans.  The
Company accounts for its investment in Holding using the equity method.

Forgivable Notes Receivable from Founders

   The Company's founders purchased 216,666 units in the 1996 private placement
in exchange for forgivable promissory notes.  A unit consisted of one share of
convertible preferred stock and one common stock warrant.  Principal on these
notes will be forgiven if certain incentive performance targets are achieved.
The incentive tests relate to the return generated to investors in the private
placement, including the appreciation in the Company's stock price, the value of
the warrants, and dividends paid. One tranche will be forgiven for each fiscal
year the Company generates a return of 15 percent to investors in the private
placement.  All three tranches will be forgiven if the Company generates a 100
percent return within five years.  For the period from the closing of the
private placement through December 31, 1997, the Company generated a return
exceeding 15 percent to the private placement investors and the first tranche of
these notes was forgiven resulting in a non-cash charge of $1,083,000 during the
fourth quarter of 1997.  The Company has recorded a non-cash charge of $542,000
to earnings during the six months ended June 30, 1998 for the anticipated
forgiveness of the second tranche.

Financial Condition

   For the six months ended June 30, 1998, NovaStar Mortgage originated over
5,000 subprime residential mortgage loans with an aggregate principal amount of
$502 million.  NovaStar Financial purchased $498 million of these loans,
resulting in the Company having consolidated assets of $1.5 billion at June 30,
1998.  The Company's balance sheet continues to become more heavily weighted
towards subprime mortgage loans, as its mortgage securities pay off or are sold.
During June 1998, the Company sold $2.8 million of 1998 loans to an unrelated
third party for cash, recognizing a gain on the transaction of $115,000.  The
Company completed its first 1998 securitization on April 30, 1998, pooling $303
million of mortgage loans as collateral.

Table I is a summary of wholesale loan originations and bulk acquisitions for
1998 and 1997.  Table II presents a more detailed analysis of wholesale loan
originations.

                                       5
<PAGE>
 
Table I
Wholesale Loan Originations (A) and Bulk Acquisitions
Six Months Ended June 30, 1998 and Year Ended December 31, 1997 (dollars in
thousands)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                          Wholesale            Bulk Acquisitions             Total
                       Originations(A)
                 --------------------------------------------------------------------------
                       Number     Principal    Number    Principal     Number    Principal
                     Of Loans      Amount     of Loans    Amount      of Loans     Amount
1998:
<S>              <C>              <C>         <C>           <C>         <C>        <C>
  Second quarter.       3,133      $294,303          --         --       3,133     $294,303
  First quarter..       2,033       207,976          --         --       2,033      207,976

  1998 total.....       5,166      $502,279          --         --       5,166     $502,279
                        =====      ========       =====   ========       =====     ========

1997:
  Fourth quarter.       1,552       183,012          --         --       1,552      183,012
  Third quarter..       1,025       136,582          --         --       1,025      136,582
  Second quarter.         509        77,692         530     49,808       1,039      127,500
  First quarter..          68        12,688       1,422    157,432       1,490      170,120
                        -----      --------       -----   --------       -----     --------

  1997 total.....       3,154      $409,974       1,952   $207,240       5,106     $617,214
                        =====      ========       =====   ========       =====     ========
</TABLE>
==============
(A)  Loans originated by NovaStar Mortgage

Table II
1998 and 1997 Quarterly Wholesale Loan Originations (A)
(dollars in thousands)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                               Weighted Average
                                                                      -------------------------------
                                          Average                                                     Percent with
                     Number                Loan      Price Paid to   Loan-to-    Credit                Prepayment
                   of Loans  Principal    Balance       Broker        value    Rating (B)      Coupon    Penalty

<S>                <C>       <C>          <C>        <C>             <C>       <C>             <C>    <C>
1998:
  Second quarter...   3,133   $294,303      $ 94         101.3         81%        4.43          9.93%       71%
  First quarter....   2,033    207,976       102         101.4         81         4.45          9.93        65

1997:
  Fourth quarter...   1,552    183,012       118         101.6         81         4.32         10.09        71
  Third quarter....   1,025    136,582       133         101.6         79         4.21         10.12        66
  Second quarter...     509     77,692       153         102.1         77         4.23         10.17        84
  First quarter....      68     12,688       187         102.3         75         4.22          9.64        78
                      -----   --------

1997 total.......     3,154   $409,974      $130         101.7         79%        4.26         10.10%     73%
                      =====   ========      ====
- -----------------
</TABLE>
(A)  Loans originated by NovaStar Mortgage
(B)  AA=6, A=5, A-=4, B=3, C=2,D=1

     Subprime mortgage loans compose 70 percent of the mortgage assets owned by
the Company as of June 30, 1998 compared with 51 percent at December 31, 1997.
The Company's subprime borrowers generally include individuals that do not
qualify for agency/conventional lending programs because of a lack of available
documentation or previous credit difficulties, but have equity in their homes.
Often, they are individuals or families who have built up high-rate consumer
debt and are attempting to use the equity in their home to consolidate debt and
lower their monthly payments. The credit grade assigned is a function of the
relative strength or weakness of the borrower's credit and/or the nature and
extent of documents that can be provided to support income. NovaStar Mortgage
underwrites the loans acquired by the Company using guidelines that have been
approved by the Company.

   Table III is a presentation of loans as of June 30, 1998 and their credit
grades.

                                       6
<PAGE>
 

<TABLE>
<CAPTION>
 
Table III
Mortgage Loans by Credit Grade
June 30, 1998 (dollars in thousands)
- -------------------------------------------------------------------------------------------------------------
                                                 Maximum                         Weighted         Weighted
                            Allowed Mortgage     Loan-to-       Current          Average           Average
     Credit Rating               Lates            value        Principal          Coupon        Loan-to-value
     <S>                     <C>                 <C>           <C>               <C>            <C>
     AA..................        0 x 30            95%          $117,304           9.50%            83.5%
     A...................        1 x 30            90            388,997           9.82             79.5
     A-..................        2 x 30            90            237,436          10.22             80.5
     B...................     3 x 30, 1 x 60       85            153,267          10.53             77.6
                              5 x 30, 2 x 60,
     C...................        1 x 90            80             70,542          11.09             72.6
     D...................    6 x 30, 3 x 60,
                                 2 x 90            65             16,300          11.94             62.3
                                                                --------
       Total.............                                       $983,846          10.12%            79.2%
                                                                ========         ======            =====
</TABLE>

     Table IV is a summary of loans originated by NovaStar Mortgage by state.
The Company's portfolio continues to become more geographically diversified. The
second quarter of 1998 marked the first quarter California did not represent the
state with the largest percent of loan principal originations. Loan origination
volume in Florida was $47.7 million in the second quarter of 1998 versus $25.6
million in California. Table V is a summary of all mortgage loans owned by the
Company as of June 30, 1998 by state.

<TABLE>
<CAPTION>

Table IV                                                                          Table V
Mortgage Loan Originations by State                                               Mortgage Loans by State
Six Months Ended June 30, 1998 and Year Ended December 31, 1997                   As of June 30, 1998
- -------------------------------------------------------------------------------   ------------------------------

                                                                                       Percent of Portfolio
                              Percent of Total Originations during Quarter         (based on original principal
                                 (based on original principal balance)                       balance)
                         ------------------------------------------------------   -----------------------------
                                 1998                        1997
                         --------------------   -------------------------------
                                                                                        Collateral
Collateral Location         Second    First     Fourth   Third   Second   First          Location
<S>                         <C>       <C>       <C>      <C>     <C>      <C>     <C>                   <C>
Florida..................    16%       12%         9%     10%       8%      1%    California..........  19%
California...............     9        15         19      24       26      40     Florida.............  12
Washington...............     6         7          8      11       16      15     Washington..........   8
Ohio.....................     5         2          2       2        2      --     Oregon..............   5
Michigan.................     5         5          5       3       --      --     All other states....  56
Oregon...................     4         5          6       6        9       7
Nevada...................     3         6          5       4        2
Maryland.................     3         4          5       6        5      13
Utah.....................     3         3          6       6        9      13
Texas....................     3         3          3       4        7       2
Virginia.................     2         2          5       6        2      --
Oklahoma.................     1         1          1       1        2       5
All other states.........    40        35         26      17       12       4
</TABLE>

     The Company continues to be an investor in mortgage securities issued by
Government-sponsored entities. However, as more of the Company's capital is
allocated to the acquisition of subprime mortgage loans, less capital is
available for mortgage securities. As of June 30, 1998, the carrying value of
mortgage securities totaled $440.3 million compared with $517.2 million as of
December 31, 1997. During the six months ended June 30, 1998, the Company
acquired mortgage securities with an aggregate cost of $354.9 million at an
average price of 101.0 and sold mortgage securities with an amortized cost of
$315.4 million resulting in a net gain of $108,000. Tables VI and VII are
summaries of the securities acquired during the first six months of 1998 and
1997 by quarter and the portfolio as of June 30, 1998.

                                       7
<PAGE>
 
<TABLE>
<CAPTION>

Table VI
Mortgage Security Acquisitions
Six Months Ended June 30, 1998 and Year Ended December 31, 1997 (dollars in thousands)
- -------------------------------------------------------------------------------------------------------------------

                                                                                         Net      Weighted
                                                                                       Price to   Average
                                                 Principal    Premium    Discount        Par       Coupon
<S>                                              <C>          <C>        <C>           <C>        <C>
1998:
Second quarter:
   Federal National Mortgage Association.......  $ 80,237     $  823     $     --       101.0       6.40%

First quarter:
   Federal National Mortgage Association.......  $ 40,929     $  444     $     --       101.1       6.12%
   Government National Mortgage Association....   229,130      3,726        (364)       101.5       6.39

1997:
Fourth quarter:
   Federal National Mortgage Association.......    46,779      1,856           --       104.0       8.00

   Government National Mortgage Association....   233,546      2,649      (1,457)       100.5       5.74

Third quarter:
   Federal Home Loan Mortgage Corporation......     2,202         87           --       104.0       7.40

Second quarter:
   Federal National Mortgage Association.......   247,219      5,174           --       102.1       7.48
   Federal Home Loan Mortgage Corporation......   102,083      2,450           --       102.4       6.90

First quarter:
   Federal National Mortgage Association.......     7,491        231           --       103.1       7.57
   Government National Mortgage Association....     8,931        174           --       101.9       7.13
</TABLE>

<TABLE>
<CAPTION>

Table VII
Mortgage Security Portfolio
As of June 30, 1998 (in thousands)
- --------------------------------------------------------------------------------------------------------------------  
                                                                         Gross
                                                              --------------------------                   Weighted
                                                              Unamortized     Unaccreted      Carrying     Average
                                                 Principal      Premium        Discount        Value        Coupon
<S>                                              <C>          <C>             <C>             <C>          <C>
Federal National Mortgage Association..........  $296,323        $6,347        $    --        $302,670       7.08%
Government National Mortgage Association.......   133,247           431           (574)        133,104       5.47
Federal Home Loan Mortgage Corporation.........     4,367           154             --           4,521       7.55
                                                 --------        ------        --------       --------
                                                 $433,937        $6,932        $  (574)        440,295       6.59%
                                                 ========        ======        ========
Net unrealized gain............................                                                     27
                                                                                               --------
Carrying value.................................                                                $440,322
                                                                                               ========
</TABLE>

     Mortgage loan originations are funded with various warehouse facilities
prior to securitization. Loans originated through the lending operations of
NovaStar Mortgage have typically been funded initially through a $75 million
warehouse line with First Union National Bank under which the Company and
NovaStar Mortgage are co-borrowers. The Company also has a $400 million master
repurchase line with Merrill Lynch Mortgage Capital, Inc. and Merrill Lynch
Credit Corporation and $200 million master repurchase lines with Bear Stearns
Home Equity Trust and Lehman Commercial Paper, Inc. Management is negotiating
with other reputable dealers for additional financing arrangements. Funds
borrowed against the master repurchase agreement are also used to acquire loans
from NovaStar Mortgage. Residual financing is another short-term borrowing
instrument available to the Company.

     Using individual assets as collateral for repurchase agreements, the
Company has financed acquisitions of agency-issued mortgage securities. These
agreements have been executed with a number of reputable securities dealers.
Management expects to continue using this method to finance its acquisition of
mortgage securities.

     Under the terms of all financing arrangements, lending institutions require
"over-collateralization" from the Company. The value of the collateral generally
must exceed the allowable borrowing by two to five percent. As a result, the
Company must have capital available to cover this "haircut."

     Table VIII displays the amounts outstanding under borrowing arrangements as
of June 30, 1998.

                                       8
<PAGE>
 

<TABLE>
<CAPTION>
Table VIII
Borrowings
June 30, 1998 (dollars in thousands)
- --------------------------------------------------------------------------------------------------------------------
                                                                    As of  June 30, 1998               
                                                          -----------------------------------      
                                                                         Weighted                  Average Daily
                                                             Weighted     Days to                Balance During the 
                                                             Average     Reset or                 Six Months Ended 
                                                               Rate      Maturity     Balance      June 30, 1998
<S>                                                       <C>            <C>         <C>         <C>
Repurchase agreements secured by mortgage securities.....     5.64%         23       $444,406         $521,824
Master repurchase agreement secured by mortgage loans....     6.39          31        205,529          163,471
                                                                                     --------
  Total repurchase agreements............................                             649,935
Warehouse line of credit.................................     6.81        Demand       56,529           24,535
                                                                                     --------
  Total borrowings  .....................................                            $706,464
                                                                                     ========
</TABLE>

   On a long-term basis, the Company finances its mortgage loans using
collateralized mortgage obligations (CMOs). Investors in CMOs are repaid based
on the performance of the mortgage loans collateralizing the CMOs. CMOs are
outstanding as long as the mortgage loans are outstanding. However, under the
CMOs issued by NovaStar, the Company has the right to reacquire the mortgage
loans collateralizing the CMO when certain events occur. These non-recourse
financing arrangements match the loans with the financing arrangement for long
periods of time, as compared to repurchase agreements that mature frequently
with interest rates that reset frequently and have liquidity risk in the form of
margin calls. Table IX displays the amounts outstanding under collateralized
mortgage obligations as of June 30, 1998.

<TABLE>
<CAPTION>
Table IX
Collateralized Mortgage Obligations
June 30, 1998 (dollars in thousands)
- ----------------------------------------------------------------------------------------------------------------
                                          Collateralized
                                       Mortgage Obligation                   Underlying Mortgage Loans
                                    -------------------------     ----------------------------------------------

                                                                                                    Estimated
                                                                                   Weighted          Weighted
                                     Remaining        Interest     Carrying        Average        Average Months
                                     Principal          Rate        Value           Coupon         to Maturity
<S>                                 <C>              <C>          <C>              <C>            <C>
NovaStar Home Equity Series:
 Issue 1997-1....................    $204,103           5.96%      $218,218         10.42%              27
 Issue 1997-2....................     192,207           5.91        198,938         10.28               30
 Issue 1998-1....................     295,298           5.73        300,962          9.97               27
 Debt issuance costs, net........      (3,242)                           --
                                     --------                      --------
                                     $688,366                      $718,118
                                     ========                      ========
</TABLE>

    In periods of decreasing interest rates, borrowers are more likely to
refinance their mortgages to obtain a lower interest rate and monthly payment.
Even in rising rate environments, borrowers tend to collectively repay their
mortgage principal balances earlier than is required by the terms of their
mortgages. This is particularly true for subprime borrowers who are seeking to
upgrade their credit rating to obtain a lower interest rate. Table X displays
the historical prepayment speeds for mortgage loans collateralizing the
Company's CMOs. Table XIV provides an analysis of prepayment characteristics of
the Company's mortgage loan portfolio.

                                       9
<PAGE>
 
<TABLE>
<CAPTION>

Table X
Prepayment Speed
- ---------------------------------------------------------------------------------------
                                           Constant Prepayment Rate (Annual Percent)
                                        -----------------------------------------------
                                        One-month    Three-month   Twelve-month    Life
<S>                                     <C>          <C>           <C>             <C>
As of June 30, 1998
NovaStar Home Equity Series:
 1997-1............................        35.5         35.0            --         28.2
 1997-2............................        18.0         18.7            --         14.3
 1998-1............................         9.8          6.5            --          6.5
As of December 31, 1997
NovaStar Home Equity Series:
 1997-1............................        18.6         15.7            --         15.7
 1997-2............................        10.5           --            --         10.5
</TABLE>

     To mitigate the Company's exposure to prepayment risk and in order for the
Company to retain those borrowers whose credit is considered desirable, the
Company created a portfolio retention department in the latter part of 1997 that
encourages borrowers to refinance or rate modify their loans with NovaStar. Of
the loans that prepaid during the first six months of 1998, $6.4 million, or ten
percent of the loans were successfully refinanced and $631,000, or one percent
of the loans, were rate modified. For the second quarter of 1998, $4.0 million,
or ten percent of the loans were successfully refinanced and $196,000, or one
percent of the loans were rate modified. Although these loans are considered
prepayments for the purposes of the information in Table X - they remain in the
NovaStar loan portfolio.

     Tables XI summarizes quarterly mortgage asset activity during 1998 and 1997
and Table XII details the amount of premium as a percent of principal at quarter
end for 1998 and 1997.

<TABLE>
<CAPTION>

Table XI
Mortgage Assets Activity
- -----------------------------------------------------------------------------------------------------------------
                                             Mortgage Loans        Mortgage Securities             Total
                                        ----------------------   ----------------------   -----------------------
                                          Principal   Premium      Principal   Premium      Principal   Premium
<S>                                       <C>         <C>         <C>          <C>         <C>          <C>
Balance, January 1, 1997................  $      --   $    --      $  12,821   $   434     $   12,821   $   434
Acquisitions............................    170,120    10,530         16,422       405        186,542    10,935
Principal repayments and amortization...       (338)      (53)          (977)      (28)        (1,315)      (81)
                                           --------   -------      ---------   -------     ----------   -------

Balance, March 31, 1997.................    169,782    10,477         28,266       811        198,048    11,288
Acquisitions............................    127,500     4,100        349,302     7,624        476,802    11,724
Principal repayments and amortization        (6,989)     (420)        (2,332)     (133)        (9,321)     (553)
Dispositions............................         --        --        (98,267)   (2,309)       (98,267)   (2,309)
                                          ---------   -------      ---------   -------     ----------   -------

Balance, June 30, 1997..................    290,293    14,157        276,969     5,993        567,262    20,150
Acquisitions............................    136,582     2,449          2,202        87        138,784     2,536
Principal repayments and amortization       (22,227)     (913)       (19,291)     (383)       (41,518)   (1,296)
                                           --------   -------      ---------   -------     ----------   -------

Balance, September 30, 1997.............    404,648    15,693        259,880     5,697        664,528    21,390
Acquisitions............................    183,012     3,314        280,325     3,048        463,337     6,362
Principal repayments and amortization       (28,224)   (1,146)       (26,095)     (363)       (54,319)   (1,509)
Dispositions............................         --        --         (9,263)     (177)        (9,263)     (177)
                                          ---------   -------      ---------   -------     ----------   -------

Balance, December 31, 1997..............    559,436    17,861        504,847     8,205      1,064,283    26,066
Acquisitions............................    207,976     3,323        270,059     3,806        478,035     7,129
Principal repayments and amortization       (27,224)   (1,160)       (63,892)     (731)       (91,116)   (1,891)
Dispositions............................         --        --       (310,113)   (5,294)      (310,113)   (5,294)
                                          ---------   -------      ---------   -------     ----------   -------

Balance, March 31, 1998.................    740,188    20,024        400,901     5,986      1,141,089    26,010

Acquisitions............................    290,350     4,548         80,237       823        370,587     5,371
Principal repayments and amortization       (43,849)   (1,506)       (47,201)     (451)       (91,050)   (1,957)
Dispositions............................     (2,843)      (53)            --        --         (2,843)      (53)
                                           --------   -------     ----------   -------     ----------   -------

Balance, June 30, 1998..................   $983,846   $23,013      $ 433,937   $ 6,358     $1,417,783   $29,371
                                           ========   =======      =========   =======     ==========   =======
</TABLE>

                                      10
<PAGE>
 

<TABLE>
<CAPTION>
Table XII
Premium as a Percent of Principal
- --------------------------------------------------------------------------------
                                                                         Total
                                          Mortgage       Mortgage       Mortgage
                                           Loans        Securities       Assets
<S>                                       <C>           <C>             <C>
As of:
  June 30, 1998.......................     2.34%          1.47%          2.07%
  March 31, 1998......................     2.71           1.49           2.28
  December 31, 1997...................     3.19           1.63           2.45
  September 30, 1997..................     3.88           2.19           3.22
  June 30, 1997.......................     4.88           2.16           3.55
  March 31, 1997......................     6.17           2.87           5.70
</TABLE>

Results of Operations -- Six Months Ended June 30, 1998 Compared to Six Months
Ended June 30, 1997

Net Loss
 
     During the six months ended June 30, 1998, the Company recorded net income
of $3,172,000, a diluted $0.36 per share, compared with a net loss of $879,000,
a diluted $0.23 per share, for the six months ended June 30, 1997. Excluding the
forgiveness of the notes receivable from founders, the Company earned $3,714,000
(a diluted $0.42 per share) for the half of 1998.

Net Interest Income

     Interest Income. The Company had average interest-earning assets of $1.2
billion during the six months ended June 30, 1998, including $719.1 million of
mortgage loans and $511.4 million of mortgage securities compared with average
interest-earning assets of $229.7 million during the six months ended June 30,
1997. During the six months ended June 30, 1998, mortgage loans earned $34.0
million, or a yield of 9.5 percent, compared with $7.1 million, or a yield of
8.5 percent for the six months ended June 30, 1997. Mortgage securities earned
$16.4 million for the six months ended June 30, 1998, or a yield of 6.4 percent,
compared with $2.2 million, or a yield of 7.1 percent for the six months ended
June 30, 1997. In total, assets earned $50.4 million, or an 8.2 percent yield
for the six months ended June 30, 1998. During the six months ended June 30,
1997, assets earned $9.3 million or an 8.1 percent yield.

     A substantial portion of the mortgage assets owned by the Company have
interest rates that fluctuate with short-term market interest rates. However,
many of these assets have initial coupons that are lower than current market
rates ("teaser" rates). Rates on the Company's assets are expected to increase
to their full potential as the assets "season". Table XIII is a summary of the
Company's mortgage assets by type, presenting their current and fully indexed
weighted-average coupons.

<TABLE>
<CAPTION>
Table XIII
Mortgage Assets by Product/Type and Weighted Average Coupon
June 30, 1998 (dollars in thousands)
- --------------------------------------------------------------------------------
                                                                Weighted Average
                                                                     Coupon
                                                                ----------------
                                                   Outstanding            Fully
Product/Type                                        Principal   Current  Indexed
<S>                                                <C>          <C>      <C>
Mortgage loans:
  Two and three year fixed/adjustable thereafter.. $  554,241    10.15%   11.44%

  Fixed rate (30 Yr, 15 Yr, 30/15)................    308,755    10.07
  Other (1 year CMT, 6 month LIBOR)...............    120,850    10.06    11.43
                                                   ----------

      Total mortgage loans........................    983,846
Mortgage securities issued by:
  Federal National Mortgage Association...........    296,323     7.08     7.61
  Government National Mortgage Association........    133,247     5.47     6.87
  Federal Home Loan Mortgage Corporation..........      4,367     7.55     7.60
                                                   ----------

      Total mortgage securities...................    433,937
                                                   ----------

Total............................................. $1,417,783
                                                   ==========
</TABLE>

                                       11
<PAGE>
 

     The Company acquires substantially all of its mortgage assets at a premium.
Premiums are amortized as a reduction of interest income over the estimated
lives of the assets. See Tables X, XI and XII for the dollar impact of principal
payments on amortization. To mitigate the effect of prepayments on interest
income from mortgage loans, the Company generally strives to acquire mortgage
loans that have some form of prepayment penalty. During the second quarter of
1998, the Company collected $678,000 in prepayment penalties from borrowers.
Table XIV is an analysis of mortgage loans and prepayment penalties. Prepayments
on mortgage loans of the Company have been consistent with management's
expectations.

<TABLE>
<CAPTION>
Table XIV
Mortgage Loan Prepayment Penalties
June 30, 1998 (dollars in thousands)
- -------------------------------------------------------------------------------------------------------
                                                                            Weighted Average
                                                                  -------------------------------------
                                                     Percent with                   Prepayment Penalty
                                   Current            Prepayment          Loan-to-  Period (in years) -
                                  Principal Premium    Penalty    Coupon   value    Loans with Penalty
<S>                               <C>       <C>      <C>          <C>     <C>       <C>
Loans collateralizing NovaStar                                                     
Home Equity Series (CMO):                                                          
  1997-1........................  $209,162  $10,377     70.1%     10.42%   75.0%           1.65
  1997-2........................   196,920    3,261     70.5      10.28    78.2            1.99
  1998-1........................   297,099    4,448     67.8       9.97    81.0            2.69
All other loans.................   280,665    4,927     68.6       9.93    80.8            3.33
                                  --------  -------                                
Total...........................  $983,846  $23,013     69.1      10.12    79.2            2.51
                                  ========  =======
</TABLE>

     As noted above, interest income is a function of volume and rates.
Management expects its mortgage asset portfolio to continue to increase,
primarily through wholesale loan production. Management will continue to monitor
the market for mortgage securities and whole loan mortgage pools and will
acquire mortgage assets that are appropriate for its overall asset/liability
strategy. Increasing the volume of assets will cause future increases in
interest income, while declining balances will reduce interest income. Market
interest rates will also affect future interest income.

     Interest Expense. The cost of borrowed funds for the Company was $38.9
million during the six months ended June 30, 1998, or 6.3 percent of average
borrowings, compared with $6.4 million for the six months ended June 30, 1997,
or 6.4 percent of average borrowings. Advances under the warehouse line of
credit bear interest based on the Federal Funds rate, plus a spread. The Company
receives credits to warehouse line interest based on restricted cash balances
maintained with First Union. Advances under the master repurchase agreement bear
interest at rates based on LIBOR, plus a spread. During the six months ended
June 30, 1998, the one-month LIBOR averaged 5.7 percent compared with 5.6
percent for the six months ended June 30, 1997. As with interest income, the
Company's cost of funds in the future will largely depend on market conditions,
most notably levels of short-term interest rates. Rates on other borrowings
generally fluctuate with short-term market interest rates, such as LIBOR or the
Federal Funds rate.

     Table XV presents a summary of the average interest-earning assets, average
interest-bearing liabilities and the related yields and rates thereon for the
six months ended June 30, 1998.

<TABLE>
<CAPTION>
Table XV
Interest Analysis
Six Months Ended June 30, 1998 (dollars in thousands)
- --------------------------------------------------------------------------------
                                                            Mortgage Loans
                                                      --------------------------
                                                                Interest  Annual
                                                      Average   Income/   Yield/
                                                      Balance   Expense    Rate
<S>                                                   <C>       <C>       <C>
Mortgage Assets...............................        $719,081  $33,961   9.45%
                                                      --------
Liabilities
  Repurchase agreements.......................        $163,471    5,342   6.54%
  Collateralized mortgage obligations.........         528,014   16,925   6.41
  Other borrowings............................          24,535      537   4.37
                                                      --------
  Cost of derivative financial
  instruments hedging liabilities.............                      999
                                                                -------
      Total borrowings........................        $716,020   23,802   6.37
                                                      ========  =======
  Net interest income.........................                  $10,159
                                                                =======
  Net interest spread.........................                            3.08%
                                                                          ----
  Net yield...................................                            2.83%
                                                                          ====
</TABLE>
<TABLE>
<CAPTION>
                                                  Mortgage Securities
                                        ----------------------------------------
                                                   Interest  Annual
                                        Average    Income/   Yield/    Average
                                        Balance    Expense   Rate      Balance
<S>                                     <C>        <C>       <C>      <C>
Mortgage Assets........................ $511,385   $16,397   6.41%    $1,230,466
                                        --------                      ----------
Liabilities
  Repurchase agreements................ $521,824    14,622   5.62%       685,295
  Collateralized mortgage obligations..       --        --     --        528,014
  Other borrowings.....................       --        --     --         24,535
                                                                      ----------
  Cost of derivative financial
  instruments hedging liabilities......       --       395
                                        --------   -------
      Total borrowings................. $521,824    15,057   5.77     $1,237,844
                                        ========                      ==========
  Net interest income..................            $ 1,340
                                                   =======
  Net interest spread..................                      0.79%
                                                             ----
  Net yield............................                      0.52%
                                                             ====
</TABLE>
<TABLE>
<CAPTION>
                                                           Total
                                                      ----------------
                                                      Interest  Annual
                                                      Income/   Yield/
                                                      Expense    Rate
<S>                                                   <C>       <C>
Mortgage Assets...............................        $50,358   8.19%
Liabilities
  Repurchase agreements.......................         20,004   5.84%
  Collateralized mortgage obligations.........         16,925   6.41
  Other borrowings............................            537   4.37
  Cost of derivative financial
  instruments hedging liabilities.............          1,394
                                                      -------
      Total borrowings........................        $38,860   6.28
                                                      =======
  Net interest income.........................        $11,498
                                                      =======
  Net interest spread.........................                  1.91%
                                                                ----
  Net yield...................................                  1.87%
                                                                ====
</TABLE>

                                      12
<PAGE>
 
     Net Interest Income and Spread. Net interest income during the six months
ended June 30, 1998 was $11.5 million or 1.87 percent of average interest-
earning assets, compared with 9.3 million, or 2.51 percent of average interest-
earning assets during the six months ended June 30, 1997. Net interest spread
for the Company was 1.91 percent during the six months ended June 30, 1998
compared with 1.77 percent during the six months ended June 30, 1997. Net
interest income and the spread are functions of the yield of the Company's
assets relative to its costs of funds. The cost of funds has remained relatively
low and stable. This lower cost of funds offsets, to some degree, the lower
yield on "teased" assets discussed above. The volume of assets and liabilities
and how well the Company manages the spread between earnings on assets and the
cost of funds will dictate future net interest income.

     Impact of Interest Rate Agreements. The Company has entered into certain
interest rate agreements and financial futures contracts designed to mitigate
exposure to interest rate risk. Interest rate cap agreements require the Company
to pay a monthly fixed premium while allowing it to receive a rate that adjusts
with LIBOR, when rates rise above a certain agreed-upon rate. Other agreements
executed by the Company are simple fixed to floating interest rate swaps. These
agreements are used to alter, in effect, the interest rates on funding costs to
more closely match the yield on interest-earning assets. During the six months
ended June 30, 1998, the Company incurred net interest expense on these
agreements of $1.4 million, which is included as a component of interest
expense. The net interest expense for the six months ended June 30, 1997 was
$346,000 . Table XVI details the Company's interest rate agreements as of June
30, 1998 (dollars in thousands):

Table XVI
Interest Rate Agreements
As of June 30, 1998 (dollars in thousands)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                           Weighted Average
                                            Unrealized    Weighted           Interest Rate             Accrued Interest
                                Notional  --------------   Days to  Cap    ---------------------    ----------------------
                                 Value    Gains   Losses  Maturity  Rate   Receivable   Payable     Receivable  Payable
<S>                             <C>       <C>     <C>     <C>       <C>    <C>          <C>         <C>         <C>
Interest rate swap agreements
       -- fixed rate pay......  $448,000  $  136  $1,900    936        NA    5.67%       6.12%        $2,630     $2,731
Interest rate cap agreements..   445,000   1,439      --    877     5.90%    NA          NA             --         --
                                --------  ------  ------
                                $893,000  $1,575  $1,900
                                ========  ======  ======
</TABLE>
Gains and Losses on Mortgage Assets

     The Company classifies its securities as available-for-sale because
management may deem it appropriate to sell securities, from time to time, to
reallocate the Company's capital.  During the six months ended June 30, 1998,
the Company recognized $108,000 in net gains on sales of mortgage securities
with a principal balance of $310 million.  Also, the Company sold a pool of
loans in June 1998 with a principal balance of $2.8 million and recognized a
gain of $115,000 on the transaction.

Provisions for Credit Losses

     The Company provides regular reserves for credit losses, including
principal and interest, on its mortgage loans. Management continuously evaluates
the potential for credit losses for mortgage loans held in its portfolio. Since
the Company has limited actual performance history for its loan portfolio,
losses have been provided for primarily based on general industry trends and on
the judgement of management. The Company believes that loan defaults occur
throughout the life of a loan or group of loans. As a result, provisions for
credit losses are recorded against income over the estimated life of the loans,
rather than immediately upon acquisition of the loan. During the six months
ended June 30, 1998, the Company provided $2.2 million for credit losses,
compared with $718,000 during the six months ended June 30, 1997.

     The Company charges off a loan when in management's best judgment the loan
is uncollectable. In addition, the Company will charge off a loan to the lower
of cost or market when it takes title of the property collateralizing the loan.
As of June 30, 1998, the Company had 42 loans in real estate owned with a
principal balance of $5.1 million. During the six months ended June 30, 1998,
the Company sold 15 properties and as a result recorded net losses of $315,000,
which were taken against the Company's reserve. As the portfolio seasons,
management expects the actual loss rate to increase. Table XVII is a rollforward
of the reserve for credit losses during 1998 and 1997.

                                       13

<PAGE>
 
Table XVII
Rollforward of Reserve for Credit Losses
Six Months Ended June 30, 1998 and Year Ended December 31, 1997
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                 1998                                1997
                                          -------------------    ---------------------------------------------
                                          June 30   March 31     December 31   September 30  June 30  March 31
<S>                                       <C>       <C>          <C>           <C>           <C>      <C>
Beginning balance......................... $2,871     $2,313          $1,444         $  718     $170      $ --
  Provision for credit losses.............  1,145      1,076           1,009            726      548       170
  Amounts charged off, net of recoveries..   (675)      (518)           (140)            --       --        --
                                           ------     ------          ------         ------     ----      ----
Ending Balance............................ $3,341     $2,871          $2,313         $1,444     $718      $170
                                           ======     ======          ======         ======     ====      ====
</TABLE>
   Table XVIII is a summary of delinquent loans as of June 30, 1998 and 1997 by
quarter.  Other information regarding the credit quality of the Company's
mortgage loans are provided in Tables III, IV and V.

Table XVIII
Loan Delinquencies (90 days and greater)
Six Months Ended June 30, 1998 and Year Ended December 31, 1997 (A)
<TABLE> 
<CAPTION> 
- -----------------------------------------------------------------------------------------------------------------
                                              1998                                      1997
                                  -------------------------      ---------------------------------------------------
                                     June 30      March 31       December 31    September 30    June 30     March 31
<S>                                 <C>         <C>             <C>            <C>             <C>         <C>
Mortgage loans collateralizing
NovaStar Home Equity series (CMO):
  1997-1 (Issued October 1, 1997)...     5.86%         4.39%            2.71%             --         --        --
  1997-2 (Issued December 11, 1997..     4.72          2.23               --              --         --        --
  1998-1 (Issued April 30, 1998)....       --            --               --              --         --        --
All mortgage loans..................     2.53          2.28             1.80            1.47%        --        --
</TABLE>
- ---------------------------------
(A) Includes loans in foreclosure or bankruptcy.

General and Administrative Expenses

   General and administrative expenses for the six months ended June 30, 1998
and June 30, 1997 are provided in table XIX.  Table XX displays the relationship
of portfolio expenses to net interest income during the six months ending June
30, 1998 and 1997 by quarter.

Table XIX
General and Administrative Expenses
Six Months Ended June 30, 1998 and June 30, 1997 (dollars in thousands)
<TABLE> 
<CAPTION> 
- -----------------------------------------------------------------------------------------------------------------

                                                                     Six Months
                                                                       Ended                            Six Months Ended
                                                                   June 30, 1998                          June 30, 1997
                                                              ------------------------               ----------------------
                                                                           Percent of                           Percent of
                                                                          Net Interest                         Net Interest
                                                                             Income                               Income
<S>                                                           <C>        <C>                          <C>      <C>
Loan servicing............................................       $1,616       14.1%                   $  571       19.8%
Compensation and benefits.................................          896        7.8                       369       12.8
Professional and outside services.........................          353        3.1                       249        8.6
Office administration.....................................          405        3.5                       112        3.9
Other.....................................................          196        1.7                       128        4.4
                                                                 ------      -----                    ------       ----

Total portfolio-related expenses..........................        3,466       30.2%                    1,429       49.5%
                                                                             =====                                 ====
Forgiveness of notes receivable from founders.............          542                                   --
Administrative services provided by NovaStar Mortgage.....        3,600                                1,250
                                                                 ------                               ------

   Total..................................................       $7,608                               $2,679
                                                                 ======                               ======
</TABLE>

                                       14

<PAGE>
 

<TABLE>
<CAPTION>
Table XX
Portfolio Related Expenses as a
Percent of Net Interest Income
Six Months Ended June 30, 1998 (dollars in thousands)
- -----------------------------------------------------
                                       Percent of Net
                                          Interest
                                           Income
<S>                                    <C>
1998:
Second quarter.......................       33.6%
First quarter........................       26.3

1997:
Fourth quarter.......................       65.9
Third quarter........................       36.3
Second quarter.......................       62.1
First quarter........................       42.0
</TABLE>

     The monthly administrative service fee paid by the Company to NovaStar
Mortgage represents compensation for certain services, including the development
of loan products, underwriting, funding, and quality control. The increase in
this fee for the six months ended June 30, 1998 compared with June 30, 1997 is
primarily a result of an increase in the extent of services required.

     Compensation and benefits include employee base salaries, benefit costs and
incentive bonus awards. The increase in compensation and benefits for the six
months ended June 30, 1998 compared with the six months ended June 30, 1997 is
due to adding portfolio, accounting and finance management staff throughout 1997
and 1998. In addition, during the first six months of 1998 the Company
recognized $542,000 of expense for the anticipated forgiveness of a second
tranche of founders' debt, as mentioned earlier in the Forgivable Notes
Receivable from Founders section of this document. No debt forgiveness was
recognized during the same period of 1997.

     Loan servicing consists of direct costs associated with the mortgage loan
servicing operation. The fee the Company pays for servicing its mortgage loan
portfolio is based on volume as well as number of delinquencies and
foreclosures. During the first six months of 1997, the Company contracted the
servicing of its mortgage portfolio with an independent third party. Beginning
July 15, 1997, NovaStar Mortgage began servicing the Company's mortgage loan
portfolio. The increase in loan servicing during the six months ended June 30,
1998 compared with June 30, 1997 is primarily due to the significant growth in
the Company's mortgage loan portfolio during the period ended June 30, 1998
compared with June 30, 1997.

     Professional and outside services include fees for legal and accounting
services. In the normal course of business, the Company incurs fees for
professional services related to general corporate matters and specific
transactions. The increase relates to additional personnel and the general
growth of the Company.

     Office administration includes items such as rent, depreciation, telephone,
office supplies, postage, delivery, maintenance and repairs. The increase in
office administration during the six months ended June 30, 1998 is largely
attributable to the significant growth in number of employees.

Earnings of NFI Holding Corp.

     For the six months ended June 30, 1998, NFI Holding Corp. recorded a net
loss of $8,000 compared with a net loss of $432,000 for the six months ended
June 30, 1997. The Company records its portion of these losses as equity in net
loss of NFI Holding in its income statement. Net income generated by Holding is
a function of the fees earned by NovaStar Mortgage relating to the origination
and servicing of loans for the Company and the costs of these activities.
General and administrative expenses consist largely of compensation and benefits
for the marketing, underwriting, funding and servicing staffs. NovaStar Mortgage
incurs significant general and administrative expenses in generating loan
production and servicing loans and will vary, as a general rule, with loan
production. During the six months ended June 30, 1998, NovaStar Mortgage
recognized $175,000, in net gains on sales of mortgage loans with a principal
balance of $4.0 million.

Tables XXI and XXII are summary financial statements for NFI Holding Corporation
as of and for the six months ended June 30, 1998. Table XXIII is a summary of
loan costs for NovaStar Mortgage relative to its wholesale loan originations.

                                      15
<PAGE>
 

<TABLE>
<CAPTION>
Table XXI
NFI Holding Corporation - Balance Sheet
June 30, 1998 (dollars in thousands)
- -----------------------------------------------------------
<S>                                                  <C>
Assets
  Mortgage loans.................................        --
  Mortgage securities............................   $62,387
  Other assets...................................     1,680
                                                    -------

    Total assets.................................   $64,067
                                                    =======
Liabilities and stockholder's equity
  Borrowings.....................................   $60,871
  Other liabilities..............................     1,034
                                                    -------

  Total liabilities..............................    61,905

  Stockholder's equity...........................     2,162

    Total liabilities and stockholders' equity...   $64,067
                                                    =======
</TABLE>

<TABLE>
<CAPTION>
Table XXII
NFI Holding Corporation - Statement of Income
Six Months Ended June 30, 1998 (dollars in thousands)
- -----------------------------------------------------
<S>                                           <C>
Other income.............................     $8,683
Gains on sale of mortgage assets.........        412
Expenses:
  Interest...............................      2,019
  Production.............................      5,765
  Servicing..............................      1,296
  Other..................................         24
                                              ------

Net loss.................................         (9)
                                              ======
</TABLE>

<TABLE>
<CAPTION>
Table XXIII
Cost of Loan Production - NovaStar Mortgage, Inc.
Six Months Ended June 30, 1998 and Year Ended December 31, 1997 (dollars in thousands)
- ------------------------------------------------------------------------------------------------------
                                                1998                            1997
                                         -------------------   ---------------------------------------
                                          Second     First      Fourth     Third     Second     First
                                         Quarter    Quarter    Quarter    Quarter    Quarter   Quarter
<S>                                      <C>        <C>        <C>        <C>        <C>       <C>
Total costs of loan production (A).....  $  3,837   $  3,079   $  2,096   $  1,938   $ 1,401   $   410

Wholesale loan origination - principal.   294,303    207,974    183,012    136,582    77,692    12,688
Premium paid to broker.................     3,679      2,935      2,896      2,119     1,618       295
                                         --------   --------   --------   --------   -------   -------

Total acquisition cost (B).............  $301,819   $213,988   $188,004   $140,639   $80,711   $13,393
                                         ========   ========   ========   ========   =======   =======

Costs as a percent of principal:

Loan production........................       1.3%       1.5%       1.1%       1.4%      1.8%      3.2%
                                              ===        ===        ===        ===       ===       ===
Premium paid to broker.................       1.3%       1.4%       1.6%       1.6%      2.1%      2.3%
                                              ===        ===        ===        ===       ===       ===
Total acquisition cost.................       2.6%       2.9%       2.7%       3.0%      3.9%      5.6%
                                              ===        ===        ===        ===       ===       ===
</TABLE>
- -----------
(A)  Loan production general and administrative as reported for GAAP, plus net
     deferred loan costs.
(B)  Principal, premium and general administrative expenses associated with loan
     production.

                                      16
<PAGE>
 

     Management continually monitors its costs of loan production. Management
estimates on average total costs of loan production and principal should be 1.5
percent of principal.

Value of Mortgages Added through Wholesale Operations

     By establishing a wholesale lending operation to originate subprime
residential mortgage loans, NovaStar has developed a process to add mortgage
assets to its balance sheet at amounts management believes are below what it
would generally cost, in most market environments, to acquire the same assets in
bulk through open market purchases. In effect, the value created by generating
assets at this lower cost is creating future economic benefit, or value, for our
stockholders. This added value is demonstrated in the estimated fair value of
our loan portfolio.

     Table XXIV provides management's estimates of the value of the mortgage
loans in its portfolio, given the assumptions presented. Because any estimated
value assigned can vary dramatically based upon the assumptions used, the
Company has presented a range of assumptions to allow readers to apply their own
judgment in determining an estimated value. The Company estimates the weighted-
average value of its mortgage loan portfolio as of June 30, 1998 to be between
105.5 and 106.0 (in terms of price to par).

     As presented in Table XXI, NovaStar is currently originating mortgage loans
at an all-in cost of 103 percent of principal. This figure includes both direct 
costs of acquisition, such as broker premiums, and general overhead expenses.
Direct costs of acquisition are capitalized as premium and amortized as an
adjustment of yield over the life of the loan. The weighted-average premium on
mortgage loans outstanding at June 30, 1998 represented 2.34 percent of
principal. Using the estimated market values from above, this implies an
estimated unrealized gain (or additional value) in the Company's mortgage loan
portfolio at June 30, 1998 of between approximately 3.0 and 3.5 percent.
Applying this percent to the balance of mortgage loans outstanding of $984
million results in an estimated unrealized gain of between approximately $30 and
$35 million. This additional value results in an estimated mark-to-market equity
of approximately $150 million, or $18 per outstanding share. By acquiring and
accumulating assets at prices that are 2-3 points less in cost, the Company is
providing additional value to stockholders in the form of higher asset yields
that will be realized through higher future interest income and thereby higher
net earnings and dividends. By not recording its securitized loans using "gain
on the sale" accounting, which would recognize the above-discussed added value
as current income, the Company lessens the risk of future write-downs should
market conditions not prove to be as favorable as assumed at the time the loans
are securitized.

                                      17
<PAGE>
 
Table XXIV
Estimated Market Price on Entire Loan Portfolio
As of June 30, 1998
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       Estimated Market Price                                           Estimated Market Price
                                     --------------------------                                       --------------------------
                                        Two- and Three-year                                              Six-month LIBOR Loan
                                        Fixed Loan Products                                                    Products
                                     --------------------------                                       --------------------------
<S>                                  <C>       <C>       <C>          <C>                           <C>       <C>       <C>
Bond Equivalent Yield...............  8.03%     8.28%     8.53%       Bond Equivalent Yield........  8.53%     8.78%     9.03%
Spread to Index.....................  2.25%     2.50%     2.75%       Spread to Index..............  2.75%     3.00%     3.25%
Assumed Prepayment Speed                                              Assumed Prepayment Speed
  (CPR).............................                                    (CPR)......................
25.................................. 108.1%    107.3%    106.6%       30........................... 107.5%    106.9%    106.3%
30.................................. 106.7%    106.1%    105.5%       35........................... 106.4%    105.9%    105.4%
35.................................. 105.6%    105.1%    104.6%       40........................... 105.5%    105.1%    104.6%

                                                                                                       30/15-year Fixed and
                                         One-year CMT Loan                                            Balloon Loan Products
                                              Products                                                (Three-year Treasury)
                                     --------------------------                                     --------------------------
Bond Equivalent Yield...............  7.37%     7.62%     7.87%       Bond Equivalent Yield........  7.74%     7.99%     8.24%
Spread to Index.....................  2.00%     2.25%     2.50%       Spread to Index.............   2.25%     2.50%     2.75%
Assumed Prepayment Speed                                              Assumed Prepayment Speed
  (CPR).............................                                    (CPR)......................
30.................................. 107.1%    106.5%    105.9%       20........................... 107.4%    106.6%    105.8%
35.................................. 106.0%    105.5%    105.0%       25........................... 106.4%    105.7%    105.1%
40.................................. 105.1%    104.6%    104.2%       30........................... 105.5%    105.0%    104.4%
</TABLE>


Table XXV
Estimated Market Price of Loans Originated in Second Quarter of 1998
Second Quarter 1998
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                       Estimated Market Price                                         Estimated Market Price
                                     --------------------------                                     ---------------------------
                                        Two- and Three-year                                            Six-month LIBOR Loan
                                        Fixed Loan Products                                                  Products
                                     --------------------------                                     ---------------------------
<S>                                  <C>     <C>        <C>           <C>                           <C>       <C>        <C>
Bond Equivalent Yield...............  8.03%     8.28%     8.53%       Bond Equivalent Yield........  8.03%     8.28%      8.53%
Spread to Index.....................  2.25%     2.50%     2.75%       Spread to Index..............  2.25%     2.50%      2.75%
Assumed Prepayment Speed                                              Assumed Prepayment Speed
  (CPR).............................                                    (CPR)......................
25.................................. 107.7%    107.0%    106.3%       25........................... 107.8%    107.1%     106.4%
30.................................. 106.3%    105.7%    105.1%       30........................... 106.4%    105.2%     104.6%
35.................................. 105.3%    104.8%    104.3%       35........................... 105.3%    104.8%     104.3%

                                         One-year CMT Loan                                             30/15-year Fixed and
                                              Products                                                 Balloon Loan Products
                                     --------------------------                                     ---------------------------
Bond Equivalent Yield...............  7.37%     7.62%     7.87%       Bond Equivalent Yield........  7.49%      7.74%     7.99%
Spread to Index.....................  2.00%     2.25%     2.50%       Spread to Index..............  2.00%      2.25%     2.50%
Assumed Prepayment Speed                                              Assumed Prepayment Speed
  (CPR).............................                                    (CPR)......................
25.................................. 107.4%    106.7%    106.0%       20........................... 107.6%     106.8%    106.0%
30.................................. 106.1%    105.5%    104.9%       25........................... 106.6%     105.9%    105.2%
35.................................. 105.0%    104.5%    104.0%       30........................... 105.7%     105.1%    104.6%
</TABLE>


                                      18
<PAGE>
 
 
Table XXVI
Carrying Value of Loans by Product/Type
As of June 30, 1998
- ------------------------------------------------------------------
<TABLE>
<CAPTION>
                Product/Type                        Carrying Value
 
<S>                                                <C>
Two- and three-year fixed....................          $  554,241
Six-month LIBOR..............................              75,786
One-year CMT.................................              45,064
30/15-year fixed and balloon.................             308,755
                                                       ----------
           Outstanding principal.............             983,846
Premium......................................              23,013
Reserve......................................              (3,341)
                                                       ----------
            Carrying Value...................          $1,003,518
                                                       ==========
 
Carrying value as a percent of principal.....               102.0%
                                                       ==========
</TABLE>
Results of Operations -- Three Months Ended June 30, 1998 Compared to Three
Months Ended June 30, 1997

Net Income

     During the three months ended June 30, 1998, the Company realized net
income of $1.9 million compared with a net loss of $1.1 million for the same
period of 1997. The components of net income are discussed in the following
paragraphs.

Net Interest Income

     The Company had average interest-earning assets of $1.26 billion during the
three months ended June 30, 1998, compared with $350.1 million for the three
months ended June 30, 1997. During the three month period ended June 30, 1998,
mortgage securities earned $7.0 million, or a yield of 6.4 percent, while
mortgage loans earned $19.4 million, or a yield of 9.5 percent. For the same
period of 1997, mortgage securities earned $1.7 million, or a yield of 6.6
percent, while mortgage loans earned $5.3 million, or a yield of 8.6 percent. In
total, assets earned $26.4 million -- a yield of 8.4 percent for the period
ending June 30, 1998 compared with $6.9 million, or a yield of 7.93 percent for
the period ending June 30, 1997.

     During the three months ended June 30, 1998, borrowed funds for the Company
averaged $1.3 billion on which interest was incurred of $20.4 million, or 6.3
percent. In comparison, for the three months ended June 30, 1997, borrowed funds
for the Company averaged $290.9 million on which interest was incurred of $5.2
million, or 7.1 percent. Rates on other borrowings generally fluctuate with
short-term market interest rates, such as LIBOR or the Federal Funds rate.

     Net interest income during the three months ended June 30, 1998 was $6.0
million, or 1.91 percent of average interest-earning assets compared with $1.8
million, or 2.04 percent of average interest-earning assets for the three month
period ending June 30, 1997. Net interest spread for the Company was 2.10
percent versus 0.90 percent during the three months ended June 30, 1998 and June
30, 1997, respectively.

Provisions for Credit Losses

     During the three months ended June 30, 1998, the Company provided $1.1
million for credit losses compared with $548,000 for the three months ended June
30, 1997. Credit losses recognized during the three-month period ended June 30,
1998 were $675,000. The Company recognized no losses on its mortgage loan
portfolio during the three-month period ended June 30, 1997. As mentioned
earlier, reserves are maintained for losses management expects to incur on loans
in the portfolio.

General and Administrative Expenses

     General and administrative expenses during the three months ended June 30,
1998 and June 30, 1997, respectively, were $4.4 million and $2.2 million.
Consistent with prior periods, the single largest component of general and
administrative expenses is the administrative outsourcing fee paid to NovaStar
Mortgage, which was $2.1 million for the three month period ending June

                                      19
<PAGE>
 
30, 1998 compared with $1.3 million for the three month period ended June 30,
1997. Compensation and benefits totaled $460,000 during the second quarter of
1998 compared with $84,000 for the second quarter of 1997.

     Professional and outside services include legal fees and contract labor for
the development of information systems.  These expenses were $297,000 and
$180,000 for the second quarter of 1998 and 1997, respectively.

     Loan servicing costs were $942,000 compared with $535,000 for the three
month period ending June 30, 1998 and 1997, respectively. Loan servicing costs
include direct costs of managing the loan portfolio which are not reimbursable
by the borrower. In addition, loan servicing costs include fees associated with
the service provider who services the Company's loans. These fees were paid to
NovaStar Mortgage in 1998 and to an outside party during the same period of 1997
as the Company outsourced this service until July 15, 1997.

Equity in Earnings of Unconsolidated Affiliate

     For the three months ended June 30, 1998, Holding realized net income of
$265,000, of which the Company recorded its portion.  For the same period of
1997, Holding realized a net loss of 68,000.  The significant increase in 1998
is primarily due to the increase in the administrative fee received from the
Company related to building its wholesale lending infrastructure and to gains
realized on the sale of mortgage securities and loans.

Taxable Income (Loss)

     Income reported for financial reporting purposes as calculated in
accordance with generally accepted accounting principles (GAAP) differs from
income computed for income tax purposes. This distinction is important as
dividends paid are based on taxable income. Table XXV is a summary of the
differences between the Company's net income or loss reported for GAAP the three
month period ended June 30, 1998 and 1997 by quarter and its taxable income.

Table XXVII
Taxable Income (Loss)
Six months Ended June 30, 1998 (in thousands)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                  1998                                      1997
                                          --------------------------------------------------------------------
                                          Second        First       Fourth      Third       Second      First
                                          Quarter      Quarter     Quarter     Quarter      Quarter    Quarter
<S>                                       <C>          <C>         <C>         <C>          <C>        <C>
 Net income (loss)....................      $1,894       $1,279      $ (433)      $ 177     $(1,073)    $194
 Results of Holding and subsidiary....          -- (A)      273        (169)       (393)        126      408
 Provision for credit losses..........       1,145        1,076       1,009         726         547      171
 Loans charged-off....................        (675)        (518)       (140)         --          --       --
 Other, net...........................         208           (4)        296          (4)         (8)      --
                                            ------       ------      ------       -----     -------     ----

 Taxable income (loss)................      $2,572       $2,106      $  563       $ 506     $  (408)    $773
                                            ======       ======      ======       =====     =======     ====
</TABLE>
 
- -----------------

(A) Anticipated to be paid as dividends at 1998 year end, therefore, is excluded
from computation.

Liquidity and Capital Resources

     Liquidity, as used herein, means the need for, access to and uses of cash.
During the six months ended June 30, 1998, the Company's financing activities
generated cash of $382 million.  Cash was used during the six months ended June
30, 1998 in investing activities ($382 million) and in operating activities 
($768,000). The Company's primary needs for cash include the acquisition of
mortgage assets, principal repayment and interest on borrowings, operating
expenses and dividend payments. The Company's business requires substantial cash
to support its operating activities and growth plans. The Company has a certain
amount of cash on hand to fund operations. The Company requires access to short-
term credit facilities to fund its acquisition of wholesale loan originations
and mortgage securities. Also, principal, interest and fees received on mortgage
assets will serve to support the cash needs of the Company. Drawing upon various
borrowing arrangements typically satisfies major cash requirements. The Company
has demonstrated the ability to access public markets as a source of long-term
cash resources.

     The Company has available borrowing capacity of $800 million under master
repurchase agreements to acquire mortgage loans.  Management is negotiating with
other dealers for additional borrowing capacity.  In addition, the Company has
been approved as a borrower from reputable securities dealers for repurchase
agreements to fund the acquisition of mortgage securities.   On a long-term
basis, the Company pools its mortgage loans to serve as collateral for its CMOs.
By doing so, the loans will be cleared as collateral from the master repurchase
agreement and the warehouse line of credit, freeing those arrangements to fund
further loan originations.  All mortgage securities are classified as available-
for-sale and could be sold in the 

                                       20
<PAGE>
 
open market to provide additional cash for liquidity needs. In addition,
management believes a liquid market exists for its mortgage loans and the
mortgage loan production of NovaStar Mortgage. Mortgage loans could be sold to
generate cash flow. Table XXVI is a summary of financing arrangements and
available borrowing capacity under those arrangements as of June 30, 1998.

Table XXVIII
Liquidity Resources
June 30, 1998 (dollars in thousands)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                   Maximum
                                                  Borrowing      Value of
                 Resource                           Limit       Collateral      Borrowings      Availability
<S>                                               <C>           <C>             <C>             <C>
First Union National Bank.....................      $ 75,000     $ 69,003        $ 56,529         $12,474
Merrill Lynch Mortgage Capital, Inc...........       400,000      212,242         205,529           6,713
Bear Stearns Home Equity Trust................       200,000           --              --              --
Lehman Commercial Paper, Inc..................       200,000           --              --              --
Residual financing available under CMOs.......        38,243       58,835              --          38,243
                                                                                 --------         -------
              Total...........................                                   $262,058         $57,430
                                                                                 ========         =======
Total availability as percent of:
  Total assets................................                                                       3.78%
                                                                                                  =======
  Total stockholders' equity..................                                                       50.0%
                                                                                                  =======
</TABLE>

Interest rate sensitivity.  In its assessment of the interest sensitivity and
as an indication of the Company's exposure to interest rate risk, management
relies on models of financial information in a variety of interest rate
scenarios. Using these models, the fair value and interest rate sensitivity of
each financial instrument (or groups of similar instruments) is estimated, and
then aggregated to form a comprehensive picture of the risk characteristics of
the balance sheet. These amounts contain estimates and assumptions regarding
prepayments and future interest rates. Actual economic conditions may produce
results significantly different from the results depicted below. However,
management believes the interest sensitivity model used is a valuable tool to
manage the Company's exposure to interest rate risk. Table XXVII details the
Company's Interest Rate Sensitivity as of June 30, 1998.

Table XXIX
Interest Rate Sensitivity (A)
June 30, 1998
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                          Basis Point Increase (Decrease) in Interest Rate(B)
                                          ---------------------------------------------------
                                              (100)            Base(C)               100
                                            ----------        ----------          ----------
<S>                                         <C>               <C>                 <C>
Market value of:
  Assets..............................      $1,634,869        $1,617,985          $1,595,622
  Liabilities.........................       1,465,663         1,464,478           1,463,300
  Interest rate agreements............          (8,739)             (325)             11,552
                                            ----------        ----------          ----------
Net market value......................      $  160,467        $  153,155          $  143,874
                                            ==========        ==========          ==========
Cumulative change in value(C).........      $    7,312                --          $   (9,281)
                                            ==========        ==========          ==========
Percent change from base assets(D)....            0.47%               --               (0.60%)
                                            ==========        ==========          ==========
Percent change of capital(E)..........            6.37%               --               (8.08%)
                                            ==========        ==========          ==========
</TABLE>
- ----------------------
(A) Management analyzes the interest sensitivity of the Company and NovaStar
    Mortgage on a combined basis. The assets and liabilities of NovaStar
    Mortgage consist primarily of mortgage securities with a current face of
    $65.3 million and their related repurchase agreement financing.
(B) Value of asset, liability or interest rate agreement in a parallel shift in
    the yield curve, up and down 1%.
(C) Total change in estimated market value, in dollars, from "base." "Base"
    is the estimated market value at June 30, 1998.
(D) Total change in estimated market value, as a percent, from base.
(E) Total change in estimated market value as a percent of total stockholders'
    equity at June 30, 1998.

     Interest Rate Sensitivity Analysis. The values under the heading "Base"
are management's estimates of market values of the Company's assets, liabilities
and interest rate agreements on June 30, 1998. The values under the headings
"100" and "(100)" are management's estimates of the market value of those
same assets, liabilities and interest rate agreements assuming that interest
rates were 100 basis points (1%) higher and lower. The cumulative change in
value represents the change in value of assets from base, net of the change in
value of liabilities and interest rate agreements from base.

                                       21
<PAGE>
 
     The interest sensitivity analysis is prepared regularly (at least monthly).
If the analysis demonstrates that a 100 basis point shift (up or down) in
interest rates would result in 10% or more cumulative change in value from base,
management will modify the Company's portfolio by adding or removing interest
rate cap or swap agreements.

     Sensitivity as of June 30, 1998. As shown in the table above, if interest
rates were to decrease one percent (-100 basis points), the value of the
Company's capital would increase by an estimated 6.37 percent.  If interest
rates rise by one percent (+100 basis points), the value of the Company's
capital would decrease by an estimated 8.08 percent.

     Capital Allocation Guidelines (CAG).  The Company's goal is to strike a
balance between the under-utilization of leverage, which reduces returns to
stockholders, and the over-utilization of leverage, which could reduce the
Company's ability to meet its obligations during adverse market conditions.
The Company's CAG have been approved by the Board of Directors.  The CAG are
intended to keep the Company properly leveraged by (i) matching the amount of
leverage allowed to the riskiness (return and liquidity) of an asset and (ii)
monitoring the credit and prepayment performance of each investment to adjust
the required capital.  This analysis takes into account the Company's various
hedges and other risk programs discussed below.  In this way, the use of balance
sheet leverage will be controlled.  Following presents a summary of the
Company's CAG for the following levels of capital for the types of assets it
owns.

Table XXX
Capital Allocation Guidelines
June 30, 1998
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                               (A)              (B)             (C)          (D)           (E)              (F)            (F)
                             Minimum                         Duration     Liquidity      (c + d)          (b x e)        (a + f)
     Asset Category          Lender       Estimated Price     Spread       Spread      Total Spread    Equity Cushion   CAG Equity
     --------------          Haircut         Duration         Cushion      Cushion       Cushion         (% of MV)       Required

Agency-issued:
<S>                          <C>          <C>                <C>          <C>          <C>             <C>              <C>
 Conventional ARMs.......      3.00%          3.50%              50           --             50            1.75%           4.75%
 GNMA ARMs...............      3.00           4.50               50           --             50            2.25            5.25
 GNMA Fixed Rates........      3.00           5.00               50           --             50            2.50            5.50
 Corporate Bonds.........     10.00           3.50              225           25            250            8.75           18.75
Mortgage loans:
 Collateral for
 warehouse financing.....      3.00           3.00              100           50            150            4.50            7.50
 Collateral for CMO......      5.00             --               --           --             --              --            5.00
 Delinquent..............     30.00             --               --           --             --           10.00           40.00
Hedging..................        --             --               --           --             --              --            5.80
Other....................    100.00             --               --           --             --              --          100.00
</TABLE>
- --------------------------------------------------
(A) Indicates the minimum amount of equity a typical lender would require with
    an asset from the applicable asset category. There is some variation in
    haircut levels among lenders. From the lender perspective, this is a
    "cushion" to protect capital in case the borrower is unable to meet a margin
    call. The size of the haircut depends on the liquidity and price volatility
    of the asset. Agency securities are very liquid, with price volatility in
    line with the fixed income markets, which means a lender requires a smaller
    haircut. On the other extreme, "B" rated securities and securities not
    registered with the Securities and Exchange Commission (the "Commission")
    are substantially less liquid, and have more price volatility than Agency
    securities, which results in a lender requiring a larger haircut. Particular
    securities that are performing below expectations would also typically
    require a larger haircut.
(B) Duration is the price-weighted average term to maturity of financial
    instruments' cash flows.
(C) Estimated cushion need to protect against investors requiring a higher
    return compared to Treasury securities, assuming constant interest rates.
(D) Estimated cushion required due to a potential imbalance of supply and demand
    resulting in a wider bid/ask spread.
(E) Sum of duration (C) and liquidity (D) spread cushions.
(F) Product of estimated price duration (B) and total spread cushion. The
    additional equity, as determined by management, to reasonably protect the
    Company from lender margin calls. The size of each cushion is based on
    management's experience with the price volatility and liquidity in the
    various asset categories. Individual assets that have exposure to
    substantial credit risk will be measured individually and the leverage
    adjusted as actual delinquencies, defaults and losses differ with
    management's expectations.

     Each quarter, management presents to the Board of Directors the results of
the CAG compared to actual equity.  Management may propose changing the capital
required for a class of investments or for an individual investment based on its
prepayment and credit performance relative to the market and the ability of the
Company to predict or hedge the risk of the asset.

     Table XXIX is a summary of the capital allocation for NovaStar as they
apply to the Company's mortgage assets and hedging instruments during 1998 and
1997.

                                       22
<PAGE>
 
Table XXXII
Required Equity
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                       1998                                1997
                                             ------------------------  ---------------------------------------------
Category                                        June 30   March 31     December 31  September 30   June 30  March 31
<S>                                            <C>        <C>          <C>          <C>            <C>      <C>
Mortgage loans:
  Current....................................  $ 21,566   $ 23,628        $  6,675     $  33,832   $22,780   $15,958
  Delinquent.................................       601      1,200           1,600         2,376        --        --
  Securitized loans..........................    37,766     23,478          22,500            --        --        --
Mortgage securities..........................    24,904     27,426          36,170        12,763    13,549     1,646
Other assets.................................    13,782     10,733              --            --        --        --
Hedging instruments..........................      (232)      (203)          5,500           427     1,787     2,804
                                               --------   --------        --------     ---------   -------   -------

Required equity..............................    98,387     86,262          72,445        49,398    38,116    20,408
Stockholders' equity.........................   114,875    115,798         116,489        47,036    46,337    46,202
Market value in excess of the carrying value
  of assets and hedges(A)....................    31,999     20,685              --            --        --        --
                                               --------   --------        --------     ---------   -------   -------

Excess equity................................  $ 48,487   $ 50,221        $ 44,044     $  (2,362)  $ 8,221   $25,794
                                               ========   ========        ========     =========   =======   =======
</TABLE>
- ---------------------------------------
(A)  The Company revised its CAG model during the first quarter of 1998 to
     include the market value in excess of the carrying value of assets and
     hedges as the Company has the ability to borrow against this residual.

Inflation

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

Impact of Recently Issued Accounting Pronouncements

     Note 1 to the consolidated financial statements of the Annual Report to
Shareholders and Annual Report on Form 10-K for the year ended December 31, 1997
describes certain recently issued accounting pronouncements.  Management
believes the implementation of these pronouncements and others that have gone
into effect since the date of these reports, will not have a material impact on
the consolidated financial statements.

     During June 1998, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 133, Accounting for Derivative Instruments
and Hedging Activities (SFAS No. 133).  SFAS No. 133 requires that entities
recognize all derivatives as either assets or liabilities in the statement of
financial position and measure those instruments at fair value.  Derivatives
meeting certain conditions may be designated as hedging instruments, for which
SFAS No. 133 prescribes accounting treatment, depending on the type of hedge.
For those derivatives not designated as a hedging instrument, the gain or loss
is recognized in earnings in the period of change.  For the Company, SFAS No.
133 must be applied not later than for the fiscal year beginning January 1,
2000.  Management is currently evaluating the impact of SFAS No. 133 to the
Company's financial statements.

The Year 2000

     Management is aware of potential Year 2000 issues.  The Company has focused
its internal system resources to ensure that Year 2000 software issues will not
adversely affect its operations and financial systems.  Primarily as a result of
recently developing or purchasing all software used by the Company, management
expects to incur no significant costs in conjunction with becoming Year 2000
compliant.  The Company is requiring all outside vendors to provide written
assurance to the Company that their products are Year 2000 compliant.

                                       23
<PAGE>
 
PART II. OTHER INFORMATION

Item 1.  Legal Proceedings

         As of June 30, 1998, there were no material legal proceedings pending
         to which the Company was a party or of which any of its property was
         subject.

Item 2.  Changes in Securities

         Not applicable

Item 3.  Defaults upon Senior Securities

         Not applicable

Item 4.  Submission of Matters of Vote of Security Holders

         (a)  The 1998 annual meeting of shareholders of the Company was held on
              May 13, 1998.

         (b)  The following matters were voted on at the annual meeting:
<TABLE>
<CAPTION>
                                                                                     Vote
                                                           ---------------------------------------------------
                                                              For       Against     Abstain   Broker Non-Votes
                                                           ---------------------------------------------------
<S>                                                        <C>          <C>        <C>        <C>
              1.   Election of Director
                   W. Lance Anderson                       4,972,926        0      1,227,542      1,628,197

                   Gregory T. Barmore                      4,972,426        0      1,228,042      1,628,197
</TABLE>
              The following Directors' terms of office continue after the
              meeting:

              Scott F. Hartman
              Edward W. Mehrer
              Jenne K. Britell
<TABLE> 
<CAPTION> 
                                                                                     Vote                        
                                                           ---------------------------------------------------
                                                              For       Against     Abstain   Broker Non-Votes  
                                                           ---------------------------------------------------  
<S>                                                        <C>          <C>        <C>        <C>               

              2.   Ratification of KPMG Peat Marwick LLP
                   as the Company's independent public
                   accountants for 1998                    6,178,492      5,412      16,564       1,628,197


                                                                                     Vote                        
                                                           ---------------------------------------------------
                                                              For       Against     Abstain   Broker Non-Votes  
                                                           ---------------------------------------------------  

              3.   Approval of technical amendments to the
                   Company's charter to conform to the
                   requirements of the New York Stock
                   Exchange and to clarify the application 
                   of the Company's 9.8% REIT-qualifying 
                   stock ownership restriction             6,185,424     14,414         630       1,628,197
</TABLE> 
Item 5.   Other Information

          None

                                      24
<PAGE>
 
Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibits filed with this report are as follows:

     10.1  Master repurchase agreement with Lehman Brothers
     11.1  Schedule regarding computation of per share earnings
     21.1  Subsidiaries of the Registrant
     27.1  Financial data schedule

(b)  The Company filed no reports on Form 8-K during the quarter ended June 30,
     1998. However, the Company filed a Form 8-K regarding certain amendments
     made to its charter on July 6, 1998.

                                      25
<PAGE>
 
NOVASTAR FINANCIAL, INC.
SIGNATURES

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

NOVASTAR FINANCIAL, INC.
                                         /s/ Scott F. Hartman
DATE: August 7, 1998                     -------------------------------------
                                         Scott F. Hartman
                                         Chairman of the Board, Secretary and
                                         Chief Executive Officer
                                         (Principal Executive Officer)

DATE: August 7, 1998                     /s/ Rodney E. Schwatken
                                         -------------------------------------
                                         Rodney E. Schwatken
                                         Vice President, Controller and
                                         Assistant Treasurer
                                         (Principal Accounting Officer)

                                      26

<PAGE>
 
                                                                    EXHIBIT 10.1

                     MASTER REPURCHASE AGREEMENT GOVERNING

                     PURCHASES AND SALES OF MORTGAGE LOANS

                           Dated as of June 11, 1998


                                    Between

                         LEHMAN COMMERCIAL PAPER INC.,

                                   as Buyer

                                      and

                           NOVASTAR FINANCIAL, INC.,

                                   as Seller

1.   APPLICABILITY

From time to time, the parties hereto may, subject to the terms hereof, enter
into transactions in which Novastar Financial, Inc. ("Seller") agrees to
transfer to Lehman Commercial Paper Inc. ("Buyer") Mortgage Loans against the
transfer of funds by Buyer, with a simultaneous agreement by Buyer to transfer
to Seller such Mortgage Loans at a date certain not later than the date of
transfer specified in the Confirmation, against the transfer of funds by Seller.
Each such transaction shall be referred to herein as a "Transaction" and shall
be governed by this Agreement and the related Confirmation, unless otherwise
agreed in writing. This Agreement does not constitute a commitment of Buyer or
Seller to enter into Transactions but rather sets forth the procedures to be
followed in connection with requests to enter into Transactions by Seller to
Buyer. Seller hereby acknowledges that Buyer is under no obligation to agree to
enter into Transactions under this Agreement.

2.   DEFINITIONS

"Act of Insolvency" means, with respect to any party and its Affiliates, (i) the
filing of a petition, commencing, or authorizing the commencement of any case or
proceeding under any bankruptcy, insolvency, reorganization, liquidation,
dissolution or similar law relating to the protection of creditors, or suffering
any such petition or proceeding to be commenced by another which is consented
to, not timely contested or results in entry of an order for relief; (ii) the
seeking the
<PAGE>
 
appointment of a receiver, trustee, custodian or similar official for such party
or an Affiliate or any substantial part of the property of either, (iii) the
appointment of a receiver, conservator, or manager for such party or an
Affiliate by any governmental agency or authority having the jurisdiction to do
so; (iv) the making or offering by such party or an Affiliate of a composition
with its creditors or a general assignment for the benefit of creditors, (v) the
admission by such party or an Affiliate of such party of its inability to pay
its debts or discharge its obligations as they become due or mature; or (vi)
that any governmental authority or agency or any person, agency or entity acting
or purporting to act under governmental authority shall have taken any action to
condemn, seize or appropriate, or to assume custody or control of, all or any
substantial part of the property of such party or of any of its Affiliates, or
shall have taken any action to displace the management of such party or of any
of its Affiliates or to curtail its authority in the conduct of the business of
such party or of any of its Affiliates.

"Additional Loans" means Mortgage Loans or cash provided by Seller to Buyer or
its designee pursuant to Section 4(a).

"Affiliate" means an affiliate of a party as such term is defined in the United
States Bankruptcy Code in effect from time to time.

"Agency" means FNMA, FHLMC or GNMA.

"Agreement" means this Master Repurchase Agreement Governing Purchases and Sales
of Mortgage Loans between Buyer and Seller, as amended from time to time.

"Balloon Mortgage Loan" means any Mortgage Loan that provided on the date of
origination for scheduled payments by the Mortgagor based upon an amortization
schedule extending beyond its maturity date.

"Business Day" means a day other than (i) a Saturday or Sunday, or (ii) a day in
which the New York Stock Exchange is authorized or obligated by law or executive
order to be closed.

"Buyer" has the meaning specified in Section 1.

" "C" Loan" means a Mortgage Loan made by Seller to a Mortgagor with a "C"
credit history which is underwritten in accordance with Seller's underwriting
guidelines for "C" credit Mortgage Loans, a copy of which is attached as Exhibit
VI hereto.

"Collateral" has the meaning specified in Section 6.

"Collateral Amount" means, with respect to any Transaction, the amount obtained
by application of the applicable Collateral Amount Percentage to the related
Repurchase Price for such Transaction.

"Collateral Amount Percentage" means the amount set forth in the Confirmation
which, in any event, (i) shall not be less than 103% with respect to all
Mortgage Loans in determining whether 

                                       2
<PAGE>
 
a Market Value Collateral Deficit exists pursuant to the first sentence of
Section 4(a) hereof and (ii) shall not be less than 105% with respect to all
Mortgage Loans in determining whether a Securitization Value Collateral Deficit
exists pursuant to the second sentence of Section 4(a) hereof.

"Collateral Deficit" means either a Market Value Collateral Deficit or a
Securitization Value Collateral Deficit.

"Collateral Information" means the following information with respect to each
Mortgage Loan: (i) Seller's loan number, (ii) the Mortgagor's name, (iii) the
address of the Mortgaged Property, (iv) the current interest rate, (v) the
original balance, (vi) current balance as of the last day of the immediately
preceding month, (vii) the principal paid to date, (viii) the appraisal value of
the Mortgaged Property, (ix) whether interest rate is fixed or adjustable (and
if adjustable, the ARM terms, including the index, spread, adjustment frequency,
next adjustment date, caps and floors), (x) whether the Mortgage Loan is
convertible from ARM to fixed, (xi) the occupancy status of the Mortgaged
Property (including whether owner occupied), (xii) whether the Mortgage Loan is
a Balloon Loan, (xiii) the first payment date, (xiv) the maturity date, (xv) the
principal and interest payment, (xvi) the property type of the Mortgaged
Property, (xvii) the applicable credit grade, (xviii) the note date and (xix)
whether the Mortgage Loan is a Wet Ink Mortgage Loan.

"Confirmation" has the meaning specified in Section 3(a).

"Custodial Agreement" means that certain custodial agreement, dated as of June
11, 1998, by and among Buyer, Seller and the Custodian.

"Custodial Delivery" means the form executed by Seller in order to deliver the
Mortgage Loan Schedule and/or the Mortgage File to Buyer or its designee
(including the Custodian) pursuant to Section 7, a form of which is attached
hereto as Exhibit II. Such form shall indicate any Mortgage Loans which are Wet
Ink Mortgage Loans.

"Custodian" means the custodian under the Custodial Agreement. The initial
custodian is First Union National Bank.

" "D" Loan" means a Mortgage Loan made by Seller to a Mortgagor with a "D"
credit history which is underwritten in accordance with Seller's underwriting
guidelines for "D" credit Mortgage Loans, a copy of which is attached as Exhibit
VI hereto.

"Delinquent" means, with respect to any Mortgage Loan, the period of time from
the date on which a Mortgagor fails to pay an obligation under the terms of such
Mortgage Loan (without regard to any applicable grace periods) to the date on
which such payment is made.

"Event of Default" has the meaning specified in Section 13.

"First Mortgage" means a Mortgage that is a first lien on the Mortgaged
Property.

                                       3
<PAGE>
 
"FHLMC" means the Federal Home Loan Mortgage Corporation.

"FNMA" means the Federal National Mortgage Association.

"GNMA" means the Government National Mortgage Association.

"Hedge" means, with respect to any or all of the Purchased Mortgage Loans, any
interest rate swap, cap or collar agreement or similar arrangements providing
for protection against fluctuations in interest rates or the exchange of nominal
interest obligations, either generally or under specific contingencies, entered
into by Seller with Buyer or its Affiliates, and reasonably acceptable to the
Buyer.

"HUD" means the United States Department of Housing and Urban Development.

"Income" means, with respect to any Purchased Mortgage Loan at any time, any
principal thereof then payable and all interest, dividends or other
distributions payable thereon less any related servicing fee(s) charged by a
subservicer.

"LIBOR" means the London Interbank Offered Rate for one-month United States
dollar deposits as set forth on page 3750 of Telerate as of 11:00 a.m., London
time, on the date of determination.

"Loan-to-Value Ratio" means with respect to any Mortgage Loan as of any date,
the fraction, expressed as a percentage, the numerator of which is the principal
balance of such Mortgage Loan at the date of determination and the denominator
of which is the lower of (x) the sale price of the related Mortgaged Property or
(y) the value of the related Mortgaged Property as set forth in the appraisal of
such Mortgaged Property obtained in connection with the origination of such
Mortgage Loan.

"Market Value" means as of any date with respect to any Mortgage Loan, the price
at which such Mortgage Loan could readily be sold as determined by Buyer in its
sole discretion; provided, however, that Buyer shall not take into account, for
purposes of calculating Market Value, any Mortgage Loan (i) which has been
subject to consecutive Transactions for more than 270 days, (ii) which, together
with the other Mortgage Loans subject to then outstanding Transactions, would
cause the 30+ Delinquency Percentage to exceed 5.0%, (iii) which is a Wet Ink
Mortgage Loan for more than 5 Business Days, (iv) which are more than 59 days
Delinquent or (v) with respect to which there is a breach of a representation,
warranty or covenant made by Seller in this Agreement that materially adversely
affects Buyer's interest in such Mortgage Loan and which breach has not been
cured.

"Market Value Collateral Deficit" has the meaning specified in Section 4(a).

"Mortgage" means a mortgage, deed of trust, deed to secure debt or other
instrument, creating a valid and enforceable first or second lien on or a first
or second priority ownership interest in an estate in fee simple in real
property and the improvements thereon, securing a Mortgage Note or similar
evidence of indebtedness.

                                       4
<PAGE>
 
"Mortgage File" means the documents specified as the "Mortgage File" in Section
7(d), together with any additional documents and information required to be
delivered to Buyer or its designee (including the Custodian) pursuant to this
Agreement.

"Mortgage Loan" means (i) a non-securitized whole loan, namely a conventional
mortgage loan secured by a first or second lien on a one to four family
residential property which conforms to Seller's underwriting guidelines
(including, without limitation, Wet-Ink Mortgage Loans) or (ii) another type of
non-securitized whole loan as may be agreed upon in writing by the parties
hereto from time to time.

"Mortgage Loan Schedule" means a schedule of Mortgage Loans attached to each
Trust Receipt, Confirmation and Custodial Delivery.

"Mortgage Note" means a note or other evidence of indebtedness of a Mortgagor
secured by a Mortgage.

"Mortgaged Property" means the real property securing repayment of the debt
evidenced by a Mortgage Note.

"Mortgagee" means the record holder of a Mortgage Note secured by a Mortgage.

"Mortgagor" means the obligor on a Mortgage Note and the grantor of the related
Mortgage.

"Periodic Payment" has the meaning specified in Section 5(b).

"Person" means an individual, partnership, corporation, joint stock company,
trust or unincorporated organization or a governmental agency or political
subdivision thereof.

"Price Differential" means, with respect to any Transaction hereunder as of any
date, the aggregate amount obtained by daily application of the Pricing Rate for
such Transaction to the Purchase Price for such Transaction on a 360 day per
year basis for the actual number of days during the period commencing on (and
including) the Purchase Date for such Transaction and ending on (but excluding)
the Repurchase Date (reduced by any amount of such Price Differential previously
paid by Seller to Buyer with respect to such Transaction).

"Pricing Rate" means the per annum percentage rate specified in the Confirmation
for determination of the Price Differential which shall not exceed LIBOR plus
the applicable Pricing Spread.

"Pricing Spread" means (x) [     ]%; provided that during any period for which
any such Mortgage Loans are Wet Ink Mortgage Loans, the applicable Pricing
Spread in respect of such Mortgage Loan shall be [    ]%.

                                       5
<PAGE>
 
"Prime Rate" means the rate of interest published by The Wall Street Journal,
northeast edition, as the "prime rate".

"Purchase Date" means the date on which Purchased Mortgage Loans are transferred
by Seller to Buyer or its designee (including the Custodian) as specified in the
Confirmation.

"Purchase Price" means, on each Purchase Date, the price at which Purchased
Mortgage Loans are transferred by Seller to Buyer or its designee (including the
Custodian), which, subject to compliance with the collateral maintenance
requirements of Section 4, shall equal the outstanding principal amount of such
Purchased Mortgage Loans; provided, however, that the Purchase Price of any
Mortgage Loan shall not in any event exceed the outstanding principal amount
thereof.

"Purchased Mortgage Loans" means the Mortgage Loans sold by Seller to Buyer in a
Transaction, any Additional Loans and any Substituted Mortgage Loans.

"Replacement Loans" has the meaning specified in Section 14(b)(ii).

"Repurchase Date" means the date on which Seller is to repurchase the Purchased
Mortgage Loans from Buyer, including any date determined by application of the
provisions of Sections 3 or 14, as specified in the Confirmation; provided that
in no event shall such date be more than 30 days after the Purchase Date.

"Repurchase Price" means the price at which Purchased Mortgage Loans are to be
transferred from Buyer or its designee (including the Custodian) to Seller upon
termination of a Transaction, which will be determined in each case (including
Transactions terminable upon demand) as the sum of the Purchase Price and the
Price Differential as of the date of such determination decreased by all cash,
Income and Periodic Payments actually received by Buyer pursuant to Sections
4(a), 5(a) and 5(b), respectively.

"Second Mortgage" means a Mortgage that is a second lien on the Mortgaged
Property.

"Securitization Value" means, as of any date with respect to any Mortgage Loans,
the price at which such Mortgage Loans could be securitized and sold in a
securitization as determined by Buyer in its sole discretion; provided, however,
that Buyer shall not take into account, for purposes of calculating
Securitization Value, any Mortgage Loan (i) which has been subject to
consecutive Transactions for more than 270 days, (ii) which, together with the
other Mortgage Loans subject to then outstanding Transactions, would cause the
30+ Delinquency Percentage to exceed 5.0%, (iii) which is a Wet Ink Mortgage
Loan for more than 5 Business Days, (iv) which are more than 59 days Delinquent
or (v) with respect to which there is a breach of a representation, warranty or
covenant made by Seller in this Agreement that materially adversely affects
Buyer's interest in such Mortgage Loan and which breach has not been cured.

"Securitization Value Collateral Deficit" has the meaning specified in Section
4(a).

"Seller" has the meaning specified in Section 1.

                                       6
<PAGE>
 
"Servicing Agreement" has the meaning specified in Section 25.

"Servicing Records" has the meaning specified in Section 25.

"Substituted Mortgage Loans" means any Mortgage Loans substituted for Purchased
Mortgage Loans in accordance with Section 9 hereof.

"30+ Delinquency Percentage" means the fraction, expressed as a percentage, the
numerator of which is the aggregate Purchase Price of Purchased Mortgage Loans
subject to then outstanding Transactions which are more than 30 days Delinquent
and the denominator of which is the aggregate Purchase Price of all Purchased
Mortgage Loans subject to then outstanding Transactions.

"Transaction" has the meaning specified in Section 1.

"Trust Receipt" means a trust receipt issued by Custodian to Buyer confirming
the Custodian's possession of certain mortgage loan files which are the property
of and held by Custodian for the benefit of the Buyer or the registered holder
of such trust receipt.

"Wet Ink Mortgage Loan" means a non-securitized whole loan, namely a
conventional mortgage loan secured by a first or second lien on a one to four
family residential property for which a  Mortgage File has not been delivered to
the Custodian.

3.   INITIATION; CONFIRMATION; TERMINATION;
     MAXIMUM TRANSACTION AMOUNTS

(a) An agreement to enter into a Transaction may be entered into orally or in
writing at the initiation of either Buyer or Seller. In any event, Buyer shall
confirm the terms of each Transaction by issuing a written confirmation to
Seller promptly after the parties enter into such Transaction in the form of
Exhibit I attached hereto (a "Confirmation"). Such Confirmation shall describe
the Purchased Mortgage Loans, identify Buyer and Seller and set forth (i) the
Purchase Date, (ii) the Purchase Price, (iii) the Repurchase Date, unless the
Transaction is to be terminable on demand, (iv) the Pricing Rate applicable to
the Transaction, (v) the applicable Collateral Amount Percentages and (vi)
additional terms or conditions not inconsistent with this Agreement. After
receipt of the Confirmation, Seller shall, upon its approval thereof and subject
to the provisions of subsection (c) below, sign the Confirmation and promptly
return it to Buyer. With respect to any Transaction, Seller must sell Buyer
sufficient number of Mortgage Loans such that the Purchase Price for such
Transaction shall exceed $1,000,000.

(b) Any Confirmation sent by Buyer shall be deemed to have been received by
Seller on the date actually received by Seller.

(c) Each Confirmation, together with this Agreement, shall be conclusive
evidence of the terms of the Transaction(s) covered thereby unless objected to
in writing by Seller no more than two (2) Business Days after the date the
Confirmation was received by Seller or unless a corrected

                                       7
<PAGE>
 
Confirmation is sent by Buyer. An objection sent by Seller must state
specifically that such writing is an objection, must specify the provision(s)
being objected to by Seller, must set forth such provision(s) in the manner that
the Seller believes they should be stated, and must be received by Buyer no more
than two (2) Business Days after the Confirmation was received by Seller.

(d) In the case of Transactions terminable upon demand, such demand shall be
made by Seller by telephone or otherwise, no later than 4:00 p.m. (New York
Time) on the Business Day prior to the day on which such termination will be
effective.

(e) On the Repurchase Date, termination of the Transaction will be effected by
transfer to Seller or its designee of the Purchased Mortgage Loans (and any
Income in respect thereof received by Buyer not previously credited or
transferred to, or applied to the obligations of, Seller pursuant to Section 5)
against the simultaneous transfer of the Repurchase Price to an account of
Buyer. Seller is obligated to obtain the Mortgage Files from Buyer or its
designee at Seller's expense on the Repurchase Date.

(f) With respect to all Transactions hereunder, the aggregate Purchase Price for
all Purchased Mortgage Loans at any one time subject to then outstanding
Transactions under this Agreement shall not exceed $200,000,000.

(g) The aggregate Purchase Price of all Purchased Mortgage Loans which are
secured by a Wet Ink Mortgage Loans shall not represent more than 10% of the
aggregate Purchase Price for all Purchased Mortgage Loans which are subject to
then outstanding Transactions.

(h) The aggregate Purchase Price of all Purchased Mortgage Loans which are
secured by a Second Mortgage shall not represent more than 10% of the aggregate
Purchase Price for all Purchased Mortgage Loans which are subject to then
outstanding Transactions.

4.   COLLATERAL AMOUNT MAINTENANCE

(a) If at any time the aggregate Market Value of all Purchased Mortgage Loans
subject to then outstanding Transactions is less than the aggregate Collateral
Amount for all such Transactions (a "Market Value Collateral Deficit"), then
Buyer may by notice to Seller require Seller to transfer to Buyer or its
designee (including the Custodian) Mortgage Loans ("Additional Loans") or cash,
so that the cash and aggregate Market Value of the Purchased Mortgage Loans,
including any such Additional Loans, will thereupon equal or exceed the
aggregate Collateral Amount. If at any time the aggregate Securitization Value
of all Mortgage Loans subject to then outstanding Transactions is less than the
aggregate Collateral Amount for all such Transactions (a "Securitization Value
Collateral Deficit"), then Buyer may by notice to Seller require Seller to
transfer to Buyer or its designee (including the Custodian) Additional Loans or
cash, so that the cash and aggregate Securitization Value of such Mortgage
Loans, including any such Additional Loans, will thereupon equal or exceed the
aggregate Collateral Amount.

(b) Notice required pursuant to subsection (a) above may be given by any means
of telecopier or telegraphic transmission. A notice for the payment or delivery
in respect of a Collateral Deficit received before 9:00 a.m. on a Business Day,
local time of the party receiving the notice, must be met not later than 5:00
p.m. on the Business Day on which the notice was given, local time of the party
receiving the notice. Any notice given on a Business Day after 9:00 a.m., local
time of the party receiving the notice, shall be met not later than 2:00 p.m.
(New York time) on the following Business Day. The failure of Buyer, on any one
or more occasions, to exercise its rights under subsection (a) of this Section
shall not change or alter the terms and conditions to which this Agreement is
subject or limit the right of the Buyer to do so at a later date. Buyer and

                                       8
<PAGE>
 
Seller agree that a failure or delay to exercise its rights under subsections
(a) of this Section shall not limit Buyer's rights under this Agreement or
otherwise existing by law or in any way create additional rights for Seller.

(c) In the event that Seller fails to comply with the provisions of this Section
4, Buyer shall not enter into any additional Transactions hereunder after the
date of such failure.

5.   INCOME PAYMENTS

(a) Where a particular Transaction's term extends over an Income payment date on
the Purchased Mortgage Loans subject to that Transaction such Income shall, so
long as no Event of Default with respect to Seller shall have occurred and be
continuing, be the property of Seller, and Seller shall be entitled to all
Income with respect to Purchased Mortgage Loans subject to Transactions. Upon
the occurrence and continuance of an Event of Default, all Income with respect
to Purchased Mortgage Loans subject to Transactions shall be held in a
segregated account established by the Custodian for the benefit of Buyer and
distributed under the Custodial Agreement.

(b)  Notwithstanding that Buyer and Seller intend that the Transactions
hereunder be sales to Buyer of the Purchased Mortgage Loans, Seller shall pay by
wire transfer to Buyer the accreted value of the Price Differential (less any
amount of such Price Differential previously paid by Seller to Buyer)(each such
payment, a "Periodic Payment") on the first Business Day of each month.

(c)  Buyer shall offset against the Repurchase Price of each such Transaction
all Income and Periodic Payments actually received by Buyer pursuant to Sections
5(a) and (b), respectively.

6.   SECURITY INTEREST

(a) Buyer and the Seller intend that the Transactions hereunder be sales to
Buyer of the Purchased Mortgage Loans and not loans from Buyer to Seller secured
by the Purchased Mortgage Loans. However, in order to preserve Buyer's rights
under this Agreement in the event that a court or other forum recharacterizes
the Transactions hereunder as loans and as security for the performance by
Seller of all of Seller's obligations to Buyer under this Agreement and the
Transactions entered into pursuant to this Agreement, Seller grants Buyer a
first priority security interest in the Purchased Mortgage Loans, Servicing
Records, insurance relating to the Purchased Mortgage Loans, Income, any and all
Hedges, any and all custodial accounts and escrow accounts relating to the
Purchased Mortgage Loans and any other contract rights, general intangibles and
other assets relating to the Purchased Mortgage Loans or any interest in the
Purchased Mortgage Loans and the servicing of the Purchased Mortgage Loans and
any and all replacements, substitutions, distributions on or proceeds of any and
all of the foregoing (collectively, the "Collateral").

(b) Seller shall pay all reasonable fees and expenses associated with perfecting
Buyer's security interest in the Collateral, including, without limitation, the
cost of filing financing statements under the Uniform Commercial Code and
recording assignments of Mortgage, as and when required by Buyer in its sole
discretion.

(c) Seller covenants to take such further actions as are necessary in order to
perfect Buyer's first priority security interest in the Hedges.

7.   PAYMENT, TRANSFER AND CUSTODY

                                       9
<PAGE>
 
(a) Unless otherwise mutually agreed in writing, all transfers of funds
hereunder shall be in immediately available funds.

(b) On or before each Purchase Date, Seller shall deliver or cause to be
delivered to Buyer or its designee the Custodial Delivery in the form attached
hereto as Exhibit II.

(c) On the Purchase Date for each Transaction, ownership of the Purchased
Mortgage Loans shall be transferred to the Buyer or its designee (including the
Custodian) against the simultaneous transfer of the Purchase Price to an account
of Seller specified in the Confirmation. Seller, simultaneously with the
delivery to Buyer or its designee (including the Custodian) of the Purchased
Mortgage Loans relating to each Transaction hereby sells, transfers, conveys and
assigns to Buyer or its designee (including the Custodian) without recourse, but
subject to the terms of this Agreement, all the right, title and interest of
Seller in and to the Purchased Mortgage Loans together with all right, title and
interest in and to the proceeds of any related insurance policies.

(d) In connection with each sale, transfer, conveyance and assignment, on or
prior to each Purchase Date with respect to each Mortgage Loan which is not a
Wet Ink Mortgage Loan (or with respect to item (vii) below within five Business
Days after the Purchase Date), the Seller shall deliver or cause to be delivered
and released to the Custodian the following original documents (collectively the
"Mortgage File"), pertaining to each of the Purchased Mortgage Loans identified
in the Custodial Delivery delivered therewith:

     (i)    the original Mortgage Note bearing all intervening endorsements,
     endorsed "Pay to the order of ________ without recourse" and signed in the
     name of the last endorsee (the "Last Endorsee") by an authorized officer of
     such entity;

     (ii)   the original of any guarantee executed in connection with the
     Mortgage Note (if any);

     (iii)  the original Mortgage with evidence of recording thereon or copies
     certified by Seller to have been sent for recording;

     (iv)   the originals of all assumption, modification, consolidation or
     extension agreements, if any, with evidence of recording thereon or copies
     certified by Seller to have been sent for recording;

     (v)    the original assignment of Mortgage in blank for each Mortgage Loan,
     in form and substance acceptable for recording and signed in the name of
     the Last Endorsee (in the event that the Mortgage Loan was acquired by the
     Last Endorsee in a merger, the signature must be in the following form:
     "[the Last Endorsee], successor by merger to [name of predecessor]"; in the
     event that the Mortgage Loan was acquired or originated while doing
     business under another name, the signature must be in the following form:
     "[the Last Endorsee], formerly known as [previous name]");

     (vi)   the originals of all intervening assignments of mortgage with
     evidence of recording thereon or copies certified by Seller to have been
     sent for recording;

     (vii)  the original policy of title insurance or a true copy thereof or, if
     such policy has not yet been delivered by the insurer, the commitment or
     binder to issue the same; and

     (viii) the original of any security agreement, chattel mortgage or
     equivalent document executed in connection with the Mortgage (if any).

                                       10
<PAGE>
 
(e)  In connection with each sale, transfer, conveyance and assignment with
respect to each Mortgage Loan which is a Wet Ink Mortgage Loan, on or prior to
the fifth Business Day following each Purchase Date, Seller shall deliver or
cause to be delivered to the Custodian a complete Mortgage File. Further, if
requested by Buyer, on the Purchase Date with respect to each Mortgage Loan
which is a Wet Ink Mortgage Loan, Seller shall fax an executed copy of the
respective Mortgage Note to the Custodian. On the date on which the Buyer
receives a Trust Receipt from the Custodian certifying that a complete Mortgage
File with respect to a Wet Ink Mortgage Loan is in the possession of the
Custodian, such Wet Ink Mortgage Loan be deemed a standard Mortgage Loan (and no
longer a Wet Ink Mortgage Loan) for all purposes hereunder including, without
limitation, determination of the Pricing Spread and compliance with subsection
(aaa) of Exhibit V.

(f)  With respect to all of the Mortgage Loans delivered by Seller to Buyer or
its designee (including the Custodian), Seller shall execute an omnibus power of
attorney substantially in the form of Exhibit III attached hereto irrevocably
appointing Buyer its attorney-in-fact with full power to complete and record the
assignment of Mortgage, complete the endorsement of the Mortgage Note and take
such other steps as may be necessary or desirable to enforce Buyer's rights
against such Mortgage Loans, the related Mortgage Files and the Servicing
Records.

(g)  Buyer shall deposit the Mortgage Files representing the Purchased Mortgage
Loans, or direct that the Mortgage Files be deposited directly, with the
Custodian. The Mortgage Files shall be maintained in accordance with the
Custodial Agreement.

(h)  Any Mortgage Files not delivered to Buyer or its designee (including the
Custodian) are and shall be held in trust by Seller or its designee for the
benefit of Buyer as the owner thereof. Seller or its designee shall maintain a
copy of the Mortgage File and the originals of the Mortgage File not delivered
to Buyer or its designee. The possession of the Mortgage File by Seller or its
designee is at the will of the Buyer for the sole purpose of servicing the
related Purchased Mortgage Loan, and such retention and possession by the Seller
or its designee is in a custodial capacity only. The books and records
(including, without limitation, any computer records or tapes) of Seller or its
designee shall be marked appropriately to reflect clearly the sale of the
related Purchased Mortgage Loan to Buyer. Seller or its designee (including the
Custodian) shall release its custody of the Mortgage File only in accordance
with written instructions from Buyer, unless such release is required as
incidental to the servicing of the Purchased Mortgage Loans or is in connection
with a repurchase of any Purchased Mortgage Loan by Seller.

8.   REHYPOTHECATION OR PLEDGE OF PURCHASED MORTGAGE LOANS

Title to all Purchased Mortgage Loans shall pass to Buyer and Buyer shall have
free and unrestricted use of all Purchased Mortgage Loans. Nothing in this
Agreement shall preclude Buyer from engaging in repurchase transactions with the
Purchased Mortgage Loans or otherwise pledging, repledging, hypothecating, or
rehypothecating the Purchased Mortgage Loans, but no such transaction shall
relieve Buyer of its obligations to transfer Purchased Mortgage Loans to Seller
pursuant to Section 3. Nothing contained in this Agreement shall obligate Buyer
to segregate any Purchased Mortgage Loans delivered to Buyer by Seller.

9.   SUBSTITUTION

(a)  Subject to Section 9(b), Seller may, upon not less than one (1) Business
Days' written notice to Buyer, with a copy to Custodian, substitute other
Mortgage Loans for any Purchased Mortgage Loans. Such substitution shall be made
by transfer to Buyer or its designee (including the Custodian) of the Mortgage
Files of such other Mortgage Loans together with a Custodial Delivery and
transfer to Seller or its designee of the Purchased Mortgage Loans requested for

                                       11
<PAGE>
 
release. After substitution, the substituted Mortgage Loans, shall be deemed to
be Purchased Mortgage Loans subject to the same Transaction as the released
Mortgage Loans.

(b)  Notwithstanding anything to the contrary in this Agreement, Seller may not
substitute other Mortgage Loans for any Purchased Mortgage Loans (i) if after
taking into account such substitution, a Collateral Deficit would occur or (ii)
such substitution would cause a breach of any provision of this Agreement.

10.  REPRESENTATIONS AND WARRANTIES

(a)  Each of Buyer and Seller represents and warrants to the other that (i) it
is duly authorized to execute and deliver this Agreement, to enter into the
Transactions contemplated hereunder and to perform its obligations hereunder and
has taken all necessary action to authorize such execution, delivery and
performance; (ii) it will engage in such Transactions as principal; (iii) the
person signing this Agreement on its behalf is duly authorized to do so on its
behalf; (iv) this Agreement is legal, valid and binding obligation of it,
enforceable against it in accordance with its terms, (v) no approval, consent or
authorization of the Transactions contemplated by this Agreement from any
federal, state, or local regulatory authority having jurisdiction over it is
required or, if required, such approval, consent or authorization has been or
will, prior to the Purchase Date, be obtained; (vi) the execution, delivery, and
performance of this Agreement and the Transactions hereunder will not violate
any law, regulation, order, judgment, decree, ordinance, charter, by-law, or
rule applicable to it or its property or constitute a default (or an event
which, with notice or lapse of time, or both would constitute a default) under
or result in a breach of any agreement or other instrument by which it is bound
or by which any of its assets are affected; (vii) it has received approval and
authorization to enter into this Agreement and each and every Transaction
actually entered into hereunder pursuant to its internal policies and
procedures; and (viii) neither this Agreement nor any Transaction pursuant
hereto are entered into in contemplation of insolvency or with intent to hinder,
delay or defraud any creditor.

(b)  Seller represents and warrants to Buyer that as of the Purchase Date for
the purchase of any Purchased Mortgage Loans by Buyer from Seller and as of the
date of this Agreement and any Transaction hereunder and at all times while this
Agreement and any Transaction hereunder is in full force and effect:

  (i)  Organization. Seller is duly organized, validly existing and in good
       standing under the laws and regulations of the State of _________ and is
       duly licensed, qualified, and in good standing in every state where
       Seller transacts business and in any state where any Mortgaged Property
       is located if the laws of such state require licensing or qualification
       in order to conduct business of the type conducted by Seller therein.

 (ii)  No Litigation. There is no action, suit, proceeding, arbitration or
       investigation pending or threatened against Seller which, either in any
       one instance or in the aggregate, may result in any material adverse
       change in the business, operations, financial condition, properties or
       assets of Seller, or in any material impairment of the right or ability
       of Seller to carry on its business substantially as now conducted, or in
       any material liability on the part of Seller, or which if adversely
       determined would affect the validity of this Agreement or any of the
       Purchased Mortgage Loans or of any action taken or to be taken in
       connection with the obligations of Seller contemplated herein, or which
       would be likely to impair materially the ability of Seller to perform
       under the terms of this Agreement;

                                       12
<PAGE>
 
 (iii)  No Broker. No broker, investment banker, agent, or other person (except
        for Buyer) is entitled to any commission or compensation as a result of
        Seller's actions in connection with the sale of Purchased Mortgage Loans
        pursuant to this Agreement;

 (iv)   Good Title to Collateral. Purchased Mortgage Loans shall be free and
        clear of any lien, encumbrance or impediment to transfer, and Seller has
        good, valid and marketable title and the right to sell and transfer such
        Purchased Mortgage Loans to Buyer.

 (v)    Delivery of Mortgage File. With respect to each of the Purchased
        Mortgage Loans which is not a Wet Ink Mortgage Loan, the Mortgage Note,
        the Mortgage, the assignment of Mortgage and any other documents
        required to be delivered under this Agreement and the Custodial
        Agreement for such Mortgage Loan has been delivered to the Custodian.
        Seller or its designee is in possession of a complete, true and accurate
        Mortgage File with respect to each Mortgage Loan, except for such
        documents the originals of which have been delivered to the Custodian.

 (vi)   Selection Process. Seller has not employed selection procedures that
        identified Mortgage Loans relating to a Transactioon as being less
        desirable or valuable than other comparable Mortgage Loans in Seller's
        portfolio on the related Purchase Date.

 (vii)  [Reserved].

 (viii) No Untrue Statements. To the best of Seller's knowledge, neither this
        Agreement nor any written statement made, or any report or other
        document issued or delivered or to be issued or delivered by Seller
        pursuant to this Agreement or in connection with the transactions
        contemplated hereby contains any untrue statement of a material fact or
        omits to state a material fact necessary to make the statements
        contained herein or therein not misleading;

 (ix)   Origination Practices. The origination practices used by Seller with
        respect to each Mortgage Loan (i) have been and are in all respects
        legal and proper in the mortgage origination business and (ii) are
        either in accordance with (x) the underwriting guidelines attached
        hereto as Exhibit VI or (y) such other underwriting guidelines as may be
        approved by Buyer in connection with a bulk acquisition with the
        exception of compensating factors which allow for reasonable exceptions;

 (x)    Performance of Agreement. Seller does not believe, nor does it have any
        reason or cause to believe, that it cannot perform each and every
        covenant contained in this Agreement on its part to be performed;

 (xi)   Seller Not Insolvent. Seller is not, and with the passage of time does
        not expect to become, insolvent; and

 (xii)  No Event of Default. No Event of Default has occurred and is continuing
        hereunder.

                                       13
<PAGE>
 
(c) Seller represents and warrants to the Buyer that each Purchased Mortgage
Loan sold hereunder and each pool of Purchased Mortgage Loans sold in a
Transaction hereunder, as of the related Purchase Date, conforms to the
representations and warranties set forth in Exhibit V attached hereto and that
each Mortgage Loan delivered hereunder as Additional Loans or Substituted
Mortgage Loans, as of the date of such delivery, conforms to the representations
and warranties set forth in Exhibit V hereto. Seller further represents and
warrants to the Buyer that, as of the date of its delivery, the Collateral
Information with respect to each Purchased Mortgage Loan is complete, true and
correct in all material respects. It is understood and agreed that the
representations and warranties set forth in Exhibit V hereto, if any, shall
survive delivery of the respective Mortgage File to Buyer or its designee
(including the Custodian).

(d) On the Purchase Date for any Transaction, Buyer and Seller shall each be
deemed to have made all the foregoing representations with respect to itself as
of such Purchase Date.

11.  NEGATIVE COVENANTS OF THE SELLER

On and as of the date of this Agreement and each Purchase Date and until this
Agreement is no longer in force with respect to any Transaction, Seller
covenants that it will not:

(a) take any action which would directly or indirectly impair or adversely
affect Buyer's title to or the value of the Purchased Mortgage Loans;

(b) pledge, assign, convey, grant, bargain, sell, set over, deliver or otherwise
transfer any interest in the Purchased Mortgage Loans to any person not a party
to this Agreement nor will the Seller create, incur or permit to exist any lien,
encumbrance or security interest in or on the Purchased Mortgage Loans except as
described in Section 6 of this Agreement; or

(c) create, incur or permit to exist any lien, encumbrance or security interest
in or on any of the Collateral without the prior express written consent of
Buyer.

12.  AFFIRMATIVE COVENANTS OF THE SELLER

For so long as this Agreement is in effect:

(a) Seller covenants that it will promptly notify Buyer of any material adverse
change in its business operations and/or financial condition;

(b) Seller shall provide Buyer with copies of such documentation as Buyer may
reasonably request evidencing the truthfulness of the representations set forth
in Section 10, including but not limited to resolutions evidencing the approval
of this Agreement by Seller's board of directors or loan committee and copies of
the minutes of the meetings of Seller's board of directors or loan committee at
which this Agreement and the Transactions contemplated by this Agreement were
approved;

(c) Seller shall, at Buyer's request, take all action necessary to ensure that
Buyer will have a first or second priority security interest, as applicable, in
the Collateral, including, among other things, filing such Uniform Commercial
Code financing statements as Buyer may reasonably request;

(d) Seller shall notify Buyer no later than one (1) Business Day after obtaining
actual knowledge thereof, if any event has occurred that constitutes an Event of
Default with respect to Seller or any event that with the giving of notice or
lapse of time, or both, would become an Event of Default with respect to Seller;

                                       14
<PAGE>
 
(e) Seller covenants that each Mortgage Loan subject to this Agreement shall be
serviced by an approved servicer in good standing with the Agencies;

(f) Seller covenants to provide Buyer with a copy of any material changes to
Seller's underwriting guidelines prior to the purchase of any such Mortgage Loan
hereunder;

(g) Seller covenants, upon request of Buyer after the occurrence of a Collateral
Deficit, to enter into hedging transactions with respect to fixed rate Purchased
Mortgage Loans in order to protect adequately, in the reasonable judgment of
Seller against interest rate risks;

(h) Seller covenants to provide Buyer on the first Business Day of each month,
either by direct modem electronic transmission or via a computer diskette, the
Collateral Information in computer readable format with respect to all Purchased
Mortgage Loans then subject to Transactions; and

(i) Seller covenants to provide Buyer with the following financial and reporting
information:

     (i) Within 90 days after the last day of its fiscal year, Seller's audited
     consolidated and consolidating statements of income and statements of
     changes in cash flow for such year and balance sheets as of the end of such
     year in each case presented fairly in accordance with GAAP, and
     accompanied, in all cases, by an unqualified report of Peat Marwick or
     another nationally recognized independent certified public accounting firm
     consented to by Buyer (which consent shall not be unreasonably withheld);

     (ii) Within 60 days after the last day of the first three fiscal quarters
     in any fiscal year, Seller's consolidated and consolidating statements of
     income and statements of changes in cash flow for such quarter and balance
     sheets as of the end of such quarter presented fairly in accordance with
     GAAP;

     (iii) Within 30 days after the last day of each calendar month an officer's
     certificate from a senior officer of the Seller addressed to Buyer
     certifying that, as of the last day such calendar month, (x) Seller is in
     compliance in all material respects with all of the terms, conditions and
     requirements of this Agreement, and (y) no Event of Default exists; and

     (iv) As soon as available, copies of any proxy statements, financial
     statements, and reports which Seller sends to its stockholders, and copies
     of any regular, periodic and special reports, and all registration
     statements under the Securities Act of 1933, as amended, which it files
     with the Securities and Exchange Commission or any government authority
     which may be substituted therefor, or with any national securities
     exchange.

13.  EVENTS OF DEFAULT

(a) If any of the following events (each an "Event of Default") occur, Seller
and Buyer shall have the rights set forth in Section 14, as applicable:

  (i)  Seller or Buyer fails to satisfy or perform any material obligation or
       covenant under this Agreement;

  (ii) an Act of Insolvency occurs with respect to Seller or Buyer;

                                       15
<PAGE>
 
  (iii)  any representation made by Seller or Buyer shall have been incorrect or
         untrue in any material respect when made or repeated or deemed to have
         been made or repeated;

  (iv)   Seller or Buyer shall admit its inability to, or its intention not to,
         perform any of its obligations hereunder;

  (v)    any governmental, regulatory, or self-regulatory authority, including,
         but not limited to, the Agencies, takes any action to remove, limit,
         restrict, suspend or terminate the rights, privileges, or operations of
         the Seller or any of its Affiliates, including suspension as an issuer,
         lender or seller/servicer of mortgage loans, which suspension has a
         material adverse effect on the ordinary business operations of Seller
         or Seller's Affiliate, and which continues for more than 24 hours;

  (vi)   Seller dissolves, merges or consolidates with another entity (unless
         (A) it is the surviving party or (B) the entity into which it merges
         has equity and a market value of at least that of the Seller
         immediately prior to such merger and such entity expressly assumes the
         obligations of the Seller at the time of such merger), or sells,
         transfers, or otherwise disposes of a material portion of its business
         or assets other than in the ordinary course of its business;

  (vii)  Buyer, in its good faith judgment, believes that there has been a
         material adverse change in the business, operations, corporate
         structure or financial condition of Seller or that Seller will not meet
         any of its obligations under any Transaction pursuant to this Agreement
         or any other agreement between the parties;

  (viii) Seller is in default under any other agreement to which it is a party,
         provided, however, such a default shall not constitute an Event of
         Default if the exercise of such remedies as are available to Seller's
         counterparty with respect to such default would not result in a
         material adverse change in the business operations or financial
         condition of the Seller;

  (ix)   A final judgment by any competent court in the United States of America
         for the payment of money in an amount of at least $500,000 is rendered
         against the Seller, and the same remains undischarged or unpaid for a
         period of sixty (60) days during which execution of such judgment is
         not effectively stayed;

  (x)    This Agreement shall for any reason cease to create a valid, first
         priority security interest in any of the Purchased Mortgage Loans
         purported to be covered hereby;

  (xi)   A Market Value Collateral Deficit or Securitization Value Collateral
         Deficit occurs with respect to Seller or Buyer, as applicable, and is
         not eliminated within the time period specified in Section 4(b); or

  (xii)  An "event of default" has occurred pursuant to a Hedge.

(b) In making a determination as to whether an Event of Default has occurred,
the parties hereto shall be entitled to rely on reports published or broadcast
by media sources believed by such

                                       16
<PAGE>
 
party to be generally reliable and on information provided to it by any other
sources believed by it to be generally reliable, provided that such party
reasonably and in good faith believes such information to be accurate and has
taken such steps as may be reasonable in the circumstances to attempt to verify
such information.

14.  REMEDIES

(a)  If an Event of Default occurs with respect to Seller, the following rights
and remedies are available to Buyer:

  (i)   At the option of Buyer, exercised by written notice to Seller (which
        option shall be deemed to have been exercised, even if no notice is
        given, immediately upon the occurrence of an Act of Insolvency), the
        Repurchase Date for each Transaction hereunder shall be deemed
        immediately to occur,

  (ii)  If Buyer exercises or is deemed to have exercised the option referred to
        in subsection (a)(i) of this Section,

        (A) Seller's obligations hereunder to repurchase all Purchased Mortgage
        Loans in such Transactions shall thereupon become immediately due and
        payable,

        (B) to the extent permitted by applicable law, the Repurchase Price with
        respect to each such Transaction shall be increased by the aggregate
        amount obtained by daily application of, on a 360 day per year basis for
        the actual number of days during the period from and including the date
        of the exercise or deemed exercise of such option to but excluding the
        date of payment of the Repurchase Price as so increased, (x) the greater
        of the Prime Rate or the Pricing Rate for each such Transaction to (y)
        the Repurchase Price for such Transaction as of the Repurchase Date as
        determined pursuant to subsection (a)(i) of this Section (decreased as
        of any day by (I) any amounts actually in the possession of Buyer
        pursuant to clause (C) of this subsection, (II) any proceeds from the
        sale of Purchased Mortgage Loans applied to the Repurchase Price
        pursuant to subsection (a)(xii) of this Section, and (III) any amounts
        applied to the Repurchase Price pursuant to subsection (a)(iii) of this
        Section), and 

        (C) all Income actually received by the Buyer or its designee (including
        the Custodian) pursuant to Section 5 shall be applied to the aggregate
        unpaid Repurchase Price owed by Seller.

  (iii) After one Business Day's notice to Seller (which notice need not be
        given if an Act of Insolvency shall have occurred, and which may be the
        notice given under subsection (a)(i) of this Section), Buyer may (A)
        immediately sell, without notice or demand of any kind, at a public or
        private sale and at such price or prices Buyer may reasonably deem
        satisfactory any or all Purchased Mortgage Loans subject to a
        Transaction hereunder or (B) in its sole discretion elect, in lieu of
        selling all or a portion of such Purchased Mortgage Loans, to give
        Seller credit for such Purchased Mortgage Loans in an amount equal to
        the Market Value of the Purchased Mortgage Loans against the aggregate
        unpaid Repurchase Price and any other amounts owing by Seller hereunder.
        The proceeds of any disposition of Purchased Mortgage Loans shall be
        applied first to the reasonable costs and expenses incurred by Buyer in
        connection with Seller's default; second to consequential damages,

                                       17
<PAGE>
 
          including but not limited to costs of cover and/or related hedging
          transactions; third to the Repurchase Price; and fourth to any other
          outstanding obligation of Seller to Buyer or its Affiliates.

  (iv)    The parties recognize that it may not be possible to purchase or sell
          all of the Purchased Mortgage Loans on a particular Business Day, or
          in a transaction with the same purchaser, or in the same manner
          because the market for such Purchased Mortgage Loans may not be
          liquid. In view of the nature of the Purchased Mortgage Loans, the
          parties agree that liquidation of a Transaction or the underlying
          Purchased Mortgage Loans does not require a public purchase or sale
          and that a good faith private purchase or sale shall be deemed to have
          been made in a commercially reasonable manner. Accordingly, Buyer may
          elect, in its sole discretion, the time and manner of liquidating any
          Purchased Mortgage Loan and nothing contained herein shall (A)
          obligate Buyer to liquidate any Purchased Mortgage Loan on the
          occurrence of an Event of Default or to liquidate all Purchased
          Mortgage Loans in the same manner or on the same Business Day or (B)
          constitute a waiver of any right or remedy of Buyer. However, in
          recognition of the parties' agreement that the Transactions hereunder
          have been entered into in consideration of and in reliance upon the
          fact that all Transactions hereunder constitute a single business and
          contractual relationship and that each Transaction has been entered
          into in consideration of the other Transactions, the parties further
          agree that Buyer shall use its best efforts to liquidate all
          Transactions hereunder upon the occurrence of an Event of Default as
          quickly as is prudently possible in the reasonable judgment of Buyer.

  (v)     Buyer shall, without regard to the adequacy of the security for the
          Seller's obligations under this Agreement, be entitled to the
          appointment of a receiver by any court having jurisdiction, without
          notice, to take possession of and protect, collect, manage, liquidate,
          and sell the Collateral or any portion thereof, and collect the
          payments due with respect to the Collateral or any portion thereof.
          Seller shall pay all reasonable costs and expenses incurred by Buyer
          in connection with the appointment and activities of such receiver.

  (vi)    Seller agrees that Buyer may obtain an injunction or an order of
          specific performance to compel Seller to fulfill its obligations as
          set forth in Section 25, if Seller fails or refuses to perform its
          obligations as set forth therein.

  (vii)   Seller shall be liable to Buyer for the amount of all expenses,
          reasonably incurred by Buyer in connection with or as a consequence of
          an Event of Default, including, without limitation, reasonable legal
          fees and expenses and reasonable costs incurred in connection with
          hedging or covering transactions.

  (viii)  Buyer shall have all the rights and remedies provided herein, provided
          by applicable federal, state, foreign, and local laws (including,
          without limitation, the rights and remedies of a secured party under
          the Uniform Commercial Code of the State of New York, to the extent
          that the Uniform Commercial Code is applicable, and the right to
          offset any

                                       18
<PAGE>
 
          mutual debt and claim), in equity, and under any other agreement
          between Buyer and Seller.

  (ix)    Buyer may exercise one or more of the remedies available to Buyer
          immediately upon the occurrence of an Event of Default and, except to
          the extent provided in subsections (a)(i) and (iii) of this Section,
          at any time thereafter without notice to Seller. All rights and
          remedies arising under this Agreement as amended from time-to-time
          hereunder are cumulative and not exclusive of any other rights or
          remedies which Buyer may have.

  (x)     In addition to its rights hereunder, Buyer shall have the right to
          proceed against any assets of Seller which may be in the possession of
          Buyer or its designee (including the Custodian) including the right to
          liquidate such assets and to set off the proceeds against monies owed
          by Seller to Buyer pursuant to this Agreement. Buyer may set off cash,
          the proceeds of the liquidation of the Purchased Mortgage Loans, any
          Collateral or its proceeds, and all other sums or obligations owed by
          Seller to Buyer against all of Seller's obligations to Buyer, whether
          under this Agreement, under a Transaction, or under any other
          agreement between the parties, or otherwise, whether or not such
          obligations are then due, without prejudice to Buyer's right to
          recover any deficiency. Any cash, proceeds, or property in excess of
          any amounts due, or which Buyer reasonably believes may become due, to
          it from Seller shall be returned to Seller after satisfaction of all
          obligations of Seller to Buyer.

  (xi)    Buyer may enforce its rights and remedies hereunder without prior
          judicial process or hearing, and Seller hereby expressly waives any
          defenses Seller might otherwise have to require Buyer to enforce its
          rights by judicial process. Seller also waives any defense Seller
          might otherwise have arising from the use of nonjudicial process,
          enforcement and sale of all or any portion of the Collateral, or from
          any other election of remedies. Seller recognizes that nonjudicial
          remedies are consistent with the usages of the trade, are responsive
          to commercial necessity and are the result of a bargain at arm's
          length.

  (xii)   Buyer and Seller hereby agree that sales of the Purchased Mortgage
          Loans shall be deemed to include and permit the sales of Purchased
          Mortgaged Loans pursuant to a securities offering.

  (xiii)  Notwithstanding the foregoing remedies, if the Event of Default (other
          than an Event of Default under Section 13(a)(xi)) arises from a breach
          of any representation or warranty set forth in Sections 10(b)(iii),
          (iv),(v), (vi) or (ix) or in Exhibit V attached hereto with respect to
          a Purchased Mortgage Loan, then Seller may elect, subject to Buyer's
          written consent (which consent shall not be unreasonably withheld or
          delayed), to cure such default by repurchasing such Mortgage Loan or
          substituting for such Mortgage Loan within two (2) Business Days of
          such Event of Default, provided, however, that Seller shall not have
          the right to make the foregoing election if such breach causes a
          default with respect to Mortgage Loans that in the aggregate represent
          ten percent (10%) or more of the aggregate Purchase Price of all
          Purchased Mortgage Loans subject to then outstanding Transactions. The
          repurchase price for any such

                                       19
<PAGE>
 
         repurchase shall be the outstanding Repurchase Price of such Mortgage
         Loan, as the case may be. Any such substitution shall be performed in
         accordance with Section 9 of this Agreement.

(b) If an Event of Default occurs with respect to Buyer, the following rights
and remedies are available to Seller:

  (i)    Upon tender by Seller of payment of the aggregate Repurchase Price for
         all such Transactions, Buyer's right, title and interest in all
         Purchased Mortgage Loans subject to such Transactions shall be deemed
         transferred to Seller, and Buyer shall deliver or cause to be
         transferred all such Purchased Mortgage Loans to Seller or its designee
         at Buyer's expense.

  (ii)   If Seller exercises the option referred to in subsection (b)(i) of this
         Section and Buyer fails to deliver or cause to be delivered the
         Purchased Mortgage Loans to Seller or its designee, after one Business
         Day's notice to Buyer, Seller may (A) purchase Mortgage Loans
         ("Replacement Loans") that are as similar as is reasonably practicable
         in characteristics, outstanding principal amounts (as a pool) and
         interest rate to any Purchased Mortgage Loans that are not delivered by
         Buyer to Seller or its designee as required hereunder or (B) in its
         sole discretion elect, in lieu of purchasing Replacement Loans, to be
         deemed to have purchased Replacement Loans at a price therefor on such
         date, equal to the Market Value of the Purchased Mortgage Loans.

  (iii)  Buyer shall be liable to the Seller, and Buyer shall pay to the Seller
         on demand, (A) with respect to Purchased Mortgage Loans (other than
         Additional Loans), for any excess of the price paid (or deemed paid) by
         Seller for Replacement Loans therefor over the Repurchase Price for
         such Purchased Mortgage Loans and (B) with respect to Additional Loans,
         for the price paid (or deemed paid) by Seller for the Replacement Loans
         therefor. In addition, Buyer shall be liable to Seller for interest on
         such remaining liability with respect to each such purchase (or deemed
         purchase) of Replacement Loans calculated on a 360-day year basis for
         the actual number of days during the period from and including the date
         of such purchase (or deemed purchase) until paid in full by Buyer. Such
         interest shall be at the greater of the Pricing Rate or the Prime Rate.

  (iv)   Buyer shall be liable to Seller for the amount of all expenses
         reasonably incurred by Seller in connection with or as a consequence of
         an Event of Default, including, without limitation, reasonable legal
         fees and expenses and reasonable expenses incurred in connection with
         covering existing hedging transactions with respect to the Purchased
         Mortgage Loans.

  (v)    Seller shall have all the rights and remedies provided herein, provided
         by applicable federal, state, foreign, and local laws, in equity, and
         under any other agreement between Buyer and Seller, including, without
         limitation, the right to offset any debt or claim.

  (vi)   Seller may exercise one or more of the remedies available to Seller
         immediately upon the occurrence of an Event of Default and at any time
         thereafter without notice to Buyer. All rights and remedies arising
         under

                                       20
<PAGE>
 
     this Agreement as amended from time-to-time hereunder are cumulative and
     not exclusive of any other rights or remedies which Seller may have.

15.  ADDITIONAL CONDITION

Seller shall, on the date of the initial Transaction hereunder and, upon the
request of Buyer, on the date of any subsequent Transaction, cause to be
delivered to Buyer, with reliance thereon permitted as to any Person that
purchases the Purchased Mortgage Loan from Buyer in a repurchase transaction, a
favorable opinion or opinions of counsel with respect to the matters set forth
in Exhibit IV attached hereto.

16.  SINGLE AGREEMENT

Buyer and Seller acknowledge that, and have entered hereinto and will enter into
each Transaction hereunder in consideration of and in reliance upon the fact
that, all Transactions hereunder constitute a single business and contractual
relationship and that each has been entered into in consideration of the other
Transactions. Accordingly, each of Buyer and Seller agrees (i) to perform all of
its obligations in respect of each Transaction hereunder, and that a default in
the performance of any such obligations shall constitute a default by it in
respect of all Transactions hereunder, (ii) that each of them shall be entitled
to set off claims and apply property held by them in respect of any Transaction
against obligations owing to them in respect of any other Transactions hereunder
and (iii) that payments, deliveries, and other transfers made by either of them
in respect of any Transaction shall be deemed to have been made in consideration
of payments, deliveries, and other transfers in respect of any other
Transactions hereunder, and the obligations to make any such payments,
deliveries, and other transfers may be applied against each other and netted;
provided, however, that the parties hereto acknowledge and agree that each
Purchased Mortgage Loan is identified and unique and nothing in this Agreement
should limit or reduce Buyer's obligation to deliver the Purchased Mortgage
Loans to Seller as and when provided herein.

17.  NOTICES AND OTHER COMMUNICATIONS

Unless another address is specified in writing by the respective party to whom
any written notice or other communication is to be given hereunder, all such
notices or communications shall be in writing or confirmed in writing and
delivered at the respective addresses set forth in the Confirmation.

18.  ENTIRE AGREEMENT; SEVERABILITY

This Agreement together with the applicable Confirmations constitutes the entire
understanding between Buyer and Seller with respect to the subject matter it
covers and shall supersede any existing agreements between the parties
containing general terms and conditions for repurchase transactions involving
Purchased Mortgage Loans. By acceptance of this Agreement, Buyer and Seller
acknowledge that they have not made, and are not relying upon, any statements,
representations, promises or undertakings not contained in this Agreement. Each
provision and agreement herein shall be treated as separate and independent from
any other provision or agreement herein and shall be enforceable notwithstanding
the unenforceability of any such other provision or agreement.

19.  NON-ASSIGNABILITY

The rights and obligations of the parties under this Agreement and under any
Transaction shall not be assigned by either party without the prior written
consent of Buyer. Subject to

                                       21
<PAGE>
 
the foregoing, this Agreement and any Transactions shall be binding upon and
shall inure to the benefit of the parties and their respective successors and
assigns. Nothing in this Agreement express or implied, shall give to any person,
other than the parties to this Agreement and their successors hereunder, any
benefit or any legal or equitable right, power, remedy or claim under this
Agreement.

20.  TERMINABILITY

This Agreement shall terminate upon written notice from either party to the
other to such effect, except that this Agreement shall, notwithstanding the
clause above, remain applicable to any Transaction then outstanding.
Notwithstanding any such termination or the occurrence of an Event of Default,
all of the representations and warranties hereunder (including those made in
Exhibit V) shall continue and survive.

21.  GOVERNING LAW

THIS AGREEMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE
INTERNAL LAWS OF THE STATE OF NEW YORK WITHOUT GIVING EFFECT TO THE CONFLICT OF
LAW PRINCIPLES THEREOF.

22.  CONSENT TO JURISDICTION AND ARBITRATION

The parties irrevocably agree to submit to the personal jurisdiction of the
United States District Court for the Southern District of New York, the parties
irrevocably waiving any objection thereto. If, for any reason, federal
jurisdiction is not available, and only if federal jurisdiction is not
available, the parties irrevocably agree to submit to the personal jurisdiction
of the Supreme Court of the State of New York, the parties irrevocably waiving
any objection thereto. Notwithstanding the foregoing two sentences, at either
party's sole option exercisable at any time not later than thirty (30) days
after an action or proceeding has been commenced, the parties agree that the
matter may be submitted to binding arbitration in accordance with the commercial
rules of the American Arbitration Association then in effect in the State of New
York and judgment upon any award rendered by the arbitrator may be entered in
any court having jurisdiction thereof within the City, County and State of New
York; provided, however, that the arbitrator shall not amend, supplement, or
reform in any regard this Agreement or the terms of any Confirmation, the rights
or obligations of any party hereunder or thereunder, or the enforceability of
any of the terms hereof or thereof. Any arbitration shall be conducted before a
single arbitrator who shall be reasonably familiar with repurchase transactions
and the secondary mortgage market in the City, County, and State of New York.

23.  NO WAIVERS, ETC.

No express or implied waiver of any Event of Default by either party shall
constitute a waiver of any other Event of Default and no exercise of any remedy
hereunder by any party shall constitute a waiver of its right to exercise any
other remedy hereunder. No modification or waiver of any provision of this
Agreement and no consent by any party to a departure herefrom shall be effective
unless and until such shall be in writing and duly executed by both of the
parties hereto. Any such waiver or modification shall be effective only in the
specific instance and for the specific purpose for which it was given.

                                       22
<PAGE>
 
24.  INTENT

The parties understand and intend that this Agreement and each Transaction
hereunder constitute a "repurchase agreement" and a "securities contract" as
those terms are defined under the relevant provisions of Title 11 of the United
States Code, as amended.

25.  SERVICING

(a) Notwithstanding the purchase and sale of the Purchased Mortgage Loans
hereby, Seller shall cause the Purchased Mortgage Loans to be serviced by an
Affiliate of Seller for the benefit of Buyer and, if Buyer shall exercise its
rights to pledge or hypothecate the Purchased Mortgage Loan prior to the related
Repurchase Date pursuant to Section 8, Buyer's assigns; provided, however, that
the obligations of such Affiliate of Seller to service the Purchased Mortgage
Loans shall cease, at Seller's option, upon the payment by Seller to Buyer of
the Repurchase Price therefor. Such Affiliate of Seller shall service the
Purchased Mortgage Loans in accordance with the servicing standards maintained
by other prudent mortgage lenders with respect to mortgage loans similar to the
Purchased Mortgage Loans.

(b) Seller agrees that Buyer is the owner of all servicing records, including
but not limited to any and all servicing agreements, files, documents, records,
data bases, computer tapes, copies of computer tapes, proof of insurance
coverage, insurance policies, appraisals, other closing documentation, payment
history records, and any other records relating to or evidencing the servicing
of Purchased Mortgage Loans (the "Servicing Records"). Seller grants Buyer a
security interest in all servicing fees and rights relating to the Purchased
Mortgage Loans and all Servicing Records to secure the obligation of the Seller
or its designee to service in conformity with this Section and any other
obligation of Seller to Buyer. Seller covenants to safeguard such Servicing
Records.

(c) Upon the occurrence and continuance of an Event of Default with respect to
Seller, Buyer may, in its sole discretion, (i) sell its right to the Purchased
Mortgage Loans on a servicing released basis or (ii) terminate the Seller as
servicer of the Purchased Mortgage Loans with or without cause, in each case
without payment of any termination fee.

(d) Seller shall not employ sub-servicers to service the Purchased Mortgage
Loans without the prior written approval of Buyer.

(e) Seller shall cause any sub-servicers engaged by Seller to execute a letter
agreement with Buyer acknowledging Buyer's security interest and agreeing that,
upon notice from Buyer (or the Custodian on its behalf) that an Event of Default
has occurred and is continuing hereunder, it shall deposit all Income with
respect to the Purchased Mortgage Loans in the account described in the second
sentence of Section 5(a).

26.  DISCLOSURE RELATING TO CERTAIN FEDERAL PROTECTIONS

The parties acknowledge that they have been advised that in the case of
Transactions in which one of the parties is an "insured depository institution"
as that term is defined in Section 1831(a) of Title 12 of the United States
Code, as amended, funds held by the financial institution pursuant to a
Transaction hereunder are not a deposit and therefore are not insured by the
Federal Deposit Insurance Corporation, the Savings Association Insurance Fund or
the Bank Insurance Fund, as applicable.

                                       23
<PAGE>
 
27.  NETTING

If Buyer and Seller are "financial institutions" as now or hereinafter defined
in Section 4402 of Title 12 of the United States Code ("Section 4402") and any
rules or regulations promulgated thereunder:

(a) All amounts to be paid or advanced by one party to or on behalf of the other
under this Agreement or any Transaction hereunder shall be deemed to be "payment
obligations" and all amounts to be received by or on behalf of one party from
the other under this Agreement or any Transaction hereunder shall be deemed to
be "payment entitlements" within the meaning of Section 4402, and this Agreement
shall be deemed to be a "netting contract" as defined in Section 4402.

(b) The payment obligations and the payment entitlements of the parties hereto
pursuant to this Agreement and any Transaction hereunder shall be netted as
follows. In the event that either party (the "Defaulting Party") shall fail to
honor any payment obligation under this Agreement or any Transaction hereunder,
the other party (the "Nondefaulting Party") shall be entitled to reduce the
amount of any payment to be made by the Nondefaulting Party to the Defaulting
Party by the amount of the payment obligation that the Defaulting Party failed
to honor.

28.  MISCELLANEOUS

(a) Time is of the essence under this agreement and all Transactions and all
references to a time shall mean New York time in effect on the date of the
action unless otherwise expressly stated in this Agreement.

(b) Buyer shall be authorized to accept orders and take any other action
affecting any accounts of the Seller in response to instructions given in
writing or orally by telephone or otherwise by any person with apparent
authority to act on behalf of the Seller, and the Seller shall indemnify Buyer,
defend, and hold Buyer harmless from and against any and all liabilities,
losses, damages, costs, and expenses of any nature arising out of or in
connection with any action taken by Buyer in response to such instructions
received or reasonably believed to have been received from the Seller, except in
the case of any liabilities, losses, damages, costs or expenses resulting from
the gross negligence, bad faith or willful miosconduct of Buyer.

(c) If there is any conflict between the terms of this Agreement or any
Transaction entered into hereunder and the Custodial Agreement, this Agreement
shall prevail.

(d) If there is any conflict between the terms of a Confirmation or a corrected
Confirmation issued by the Buyer and this Agreement, the Confirmation shall
prevail.

(e) This Agreement may be executed in counterparts, each of which so executed
shall be deemed to be an original, but all of such counterparts shall together
constitute but one and the same instrument.

(f) Seller agrees to reimburse Buyer for all reasonable out-of-pocket costs and
expenses of Buyer in connection with entering into this Agreement, including,
without limitation, the reasonable fees, expenses and disbursement of counsel to
Buyer (not in excess of $15,000).

(g) The headings in this Agreement are for convenience of reference only and
shall not affect the interpretation or construction of this Agreement.

                           [Signature page follows.]

                                       24
<PAGE>
 
     IN WITNESS WHEREOF, the parties have entered into this Agreement as of the
date set forth above.


                              LEHMAN COMMERCIAL PAPER INC.,
                              Buyer


                              By: /s/ Francis X. Gilhool
                                 ------------------------------------

                              Title: Authorized Signatory
                                    ---------------------------------

                              Date: June 11, 1998
                                   ----------------------------------

                              NOVASTAR FINANCIAL, INC.,
                               Seller

                              By: /s/ David J. Lee
                                 ------------------------------------

                              Title: Vice President
                                    ---------------------------------

                              Date: June 11, 1998
                                   ----------------------------------

                                       25

<PAGE>
 
                                                                    EXHIBIT 11.1
 
SCHEDULE REGARDING COMPUTATION OF PER SHARE EARNINGS
(OOO'S EXCEPT PER SHARE DATA)
<TABLE> 
<CAPTION> 
                                                            SIX MONTHS           THREE MONTHS
                                                        ENDED JUNE 30, 1998   ENDED JUNE 30, 1998
                                                        -------------------   -------------------

                                                           1998      1997        1998       1997
                                                           ----      ----        ----       ----  
<S>                                                       <C>       <C>         <C>       <C>
Net income (loss)                                         $3,172    $  (879)    $1,894    $(1,073)
 
Basic weighted average shares outstanding                  7,987      3,767      8,121      3,767
Common equivalent shares:
  Dilutive stock options                                      81         39         59         39
  Dilutive warrants                                          773         --        835         --
                                                          ------    -------     ------    -------
Diluted weighted average shares outstanding                8,841      3,806      9,015      3,806
 
Basic earnings (loss) per share                           $ 0.40    $ (0.23)    $ 0.23    $ (0.28)
                                                          ======    =======     ======    =======
 
Diluted earnings (loss) per share                         $ 0.36    $ (0.23)    $ 0.21    $ (0.28)
                                                          ======    =======     ======    =======
</TABLE>

<PAGE>
 
                                                                    EXHIBIT 21.1

SUBSIDIARIES OF THE REGISTRANT

NovaStar Financial, Inc., a Maryland corporation, and its subsidiaries

 .  NovaStar Assets Corporation, a Delaware corporation
 .  NovaStar Mortgage Funding Corporation, a Delaware corporation
 .  NovaStar Certificates Financing Corporation, a Delaware corporation
 .  NovaStar Capital Access Corporation, a Delaware corporation

NFI Holding Corporation, a Delaware corporation, and its subsidiaries

 .  NovaStar Mortgage, Inc., a Virginia corporation
 .  The Hire Source, Inc., a Delaware corporation
 .  NovaStar Capital, Inc., a Delaware corporation

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND> THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM 
THE COMPANY'S FORM 10-Q FOR THE SIX MONTHS ENDED JUNE 30, 1998 AND IS QUALIFIED
IN ITS ENTIRETY BY REFERENCE TO SUCH CONSOLIDATED FINANCIAL STATEMENTS. 
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                         DEC-31-1998
<PERIOD-END>                              JUN-30-1998
<CASH>                                             48
<SECURITIES>                                  460,320         
<RECEIVABLES>                               1,006,858
<ALLOWANCES>                                    3,341
<INVENTORY>                                         0
<CURRENT-ASSETS>                                    0 
<PP&E>                                              0
<DEPRECIATION>                                      0
<TOTAL-ASSETS>                              1,514,900
<CURRENT-LIABILITIES>                               0
<BONDS>                                             0
                               0
                                         0
<COMMON>                                           81
<OTHER-SE>                                    114,794
<TOTAL-LIABILITY-AND-EQUITY>                1,514,900
<SALES>                                        50,358 
<TOTAL-REVENUES>                               51,869
<CGS>                                               0         
<TOTAL-COSTS>                                  48,689 
<OTHER-EXPENSES>                                    0
<LOSS-PROVISION>                                2,221
<INTEREST-EXPENSE>                             38,860
<INCOME-PRETAX>                                 3,172
<INCOME-TAX>                                        0
<INCOME-CONTINUING>                             3,172
<DISCONTINUED>                                      0 
<EXTRAORDINARY>                                     0
<CHANGES>                                           0 
<NET-INCOME>                                    3,172
<EPS-PRIMARY>                                    0.40
<EPS-DILUTED>                                    0.36
        

</TABLE>


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