OCWEN FINANCIAL CORP
10-Q, 1999-08-16
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: JONES PROGRAMMING PARTNERS 1-A LTD, 10-Q, 1999-08-16
Next: INTERLOTT TECHNOLOGIES INC, 10-Q, 1999-08-16





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

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

                  For the quarterly period ended June 30, 1999

                                       OR

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


                           Commission File No. 0-21341

                           OCWEN FINANCIAL CORPORATION
                           ---------------------------
             (Exact name of registrant as specified in its charter)


Florida                                                          65-0039856
- -------                                                          ----------
(State or other jurisdiction                                  (I.R.S. Employer
of incorporation or organization)                            Identification No.)


         1675 Palm Beach Lakes Boulevard, West Palm Beach, Florida 33401
         ---------------------------------------------------------------
               (Address of principal executive offices)          (Zip Code)


                                 (561) 682-8000
                                 --------------
              (Registrant's telephone number, including area code)


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 [ ].


Number of shares of Common Stock,  $.01 par value,  outstanding  as of August 9,
1999: 60,601,156

<PAGE>

                           OCWEN FINANCIAL CORPORATION
                                    FORM 10-Q


                                    I N D E X
================================================================================

PART I - FINANCIAL INFORMATION                                              PAGE

Item 1.  Interim Consolidated Financial Statements (Unaudited)..............  3

         Consolidated Statements of Financial Condition
           at June 30, 1999 and December 31, 1998...........................  3

         Consolidated Statements of Operations for the three and six
           months ended June 30, 1999 and 1998..............................  4

         Consolidated Statements of Comprehensive Income for the three
           and six months ended June 30, 1999 and 1998......................  5

         Consolidated Statement of Changes in Stockholders' Equity
           for the six months ended June 30, 1999...........................  6

         Consolidated Statements of Cash Flows for the six
           months ended June 30, 1999 and 1998..............................  7

         Notes to Consolidated Financial Statements.........................  9

Item 2.  Management's Discussion and Analysis of Financial Condition
           and Results of Operations........................................ 18

Item 3.  Quantitative and Qualitative Disclosures About Market Risk......... 57

PART II - OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K................................... 62

Signature................................................................... 64


                                       2
<PAGE>
<TABLE>
<CAPTION>
                                         PART I - FINANCIAL INFORMATION
                                ITEM 1. INTERIM FINANCIAL STATEMENTS (UNAUDITED)

                                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                    (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
                                                                                      June 30,     December 31,
                                                                                        1999          1998
                                                                                    -----------    -----------
<S>                                                                                 <C>            <C>
Assets:
Cash and amounts due from depository institutions ...............................   $   107,476    $   120,805
Interest earning deposits .......................................................        18,127         49,374
Federal funds sold ..............................................................        75,000        275,000
Securities available for sale, at fair value ....................................       733,271        593,347
Loans available for sale, at lower of cost or market ............................       132,425        177,847
Investment in capital stock of Federal Home Loan Bank, at cost ..................        10,825         10,825
Loan portfolio, net .............................................................       133,678        230,312
Discount loan portfolio, net ....................................................     1,008,764      1,026,511
Investments in low-income housing tax credit interests ..........................       180,566        144,164
Investment in unconsolidated entities ...........................................        79,958         86,893
Real estate owned, net ..........................................................       183,162        201,551
Investment in real estate .......................................................        22,256         36,860
Premises and equipment, net .....................................................        43,805         33,823
Income taxes receivable .........................................................        36,627         34,333
Deferred tax asset ..............................................................        68,279         66,975
Excess of purchase price over net assets acquired, net ..........................        17,030         12,706
Principal, interest and dividends receivable ....................................        11,798         18,993
Escrow advances on loans ........................................................       107,097         88,277
Other assets ....................................................................        42,123         99,483
                                                                                    -----------    -----------
                                                                                    $ 3,012,267    $ 3,308,079
                                                                                    ===========    ===========
Liabilities and Stockholders' Equity

Liabilities:
   Deposits .....................................................................   $ 1,874,553    $ 2,175,016
   Securities sold under agreements to repurchase ...............................       133,741         72,051
   Obligations outstanding under lines of credit ................................        94,039        179,285
   Notes, debentures and other interest bearing obligations .....................       279,236        225,000
   Accrued interest payable .....................................................        27,318         33,706
   Accrued expenses, payables and other liabilities .............................        41,928         61,053
                                                                                    -----------    -----------
     Total liabilities ..........................................................     2,450,815      2,746,111
                                                                                    -----------    -----------
Company-obligated, mandatorily redeemable securities of subsidiary
  trust holding solely junior subordinated debentures of the Company ............       125,000        125,000
Minority interest ...............................................................           465            592

Commitments and contingencies (Note 7)

Stockholders' equity:
   Preferred stock, $.01 par value; 20,000,000 shares authorized; 0 shares issued
     and outstanding ............................................................            --             --
   Common stock, $.01 par value; 200,000,000 shares authorized; 60,601,156 and
     60,800,357 shares issued and outstanding at June 30, 1999 and December 31,
     1998, respectively .........................................................           608            608
   Treasury Stock, 205,300 shares at June 30, 1999 ..............................        (1,832)            --
   Additional paid-in capital ...................................................       166,262        166,234
   Retained earnings ............................................................       262,953        257,170
   Accumulated other comprehensive income, net of taxes:
     Unrealized gain on securities available for sale ...........................         9,947         14,057
     Net unrealized foreign currency translation loss ...........................        (1,951)        (1,693)
                                                                                    -----------    -----------
     Total stockholders' equity .................................................       435,987        436,376
                                                                                    -----------    -----------
                                                                                    $ 3,012,267    $ 3,308,079
                                                                                    ===========    ===========

            THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

                                                       3
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

                                                                             Three Months                    Six Months
                                                                    ----------------------------    ----------------------------
For the periods ended June 30,                                          1999            1998             1999             1998
- -----------------------------------------------------------------   ------------    ------------    ------------    ------------
<S>                                                                 <C>             <C>             <C>             <C>
Interest income:
  Federal funds sold and repurchase agreements ..................   $      2,059    $      1,404    $      5,454    $      2,437
  Securities available for sale .................................         15,659           8,728          32,848          16,672
  Loans available for sale ......................................         11,014          25,291          19,144          34,794
  Loans .........................................................          8,878          11,655          15,044          17,917
  Discount loans ................................................         25,553          42,281          55,556          79,078
  Investment securities and other ...............................            384           1,532           1,035           2,017
                                                                    ------------    ------------    ------------    ------------
                                                                          63,547          90,891         129,081         152,915
                                                                    ------------    ------------    ------------    ------------
Interest expense:
  Deposits ......................................................         23,559          28,677          50,387          56,522
  Securities sold under agreements to repurchase ................          2,281           2,062           3,772           3,701
  Obligations outstanding under lines of credit .................          5,293          15,103           9,017          19,623
  Notes, debentures and other interest bearing obligations ......          6,705           6,734          13,460          13,586
                                                                    ------------    ------------    ------------    ------------
                                                                          37,838          52,576          76,636          93,432
                                                                    ------------    ------------    ------------    ------------
  Net interest income before provision for loan losses ..........         25,709          38,315          52,445          59,483
  Provision for loan losses .....................................            623           9,675           4,362          11,929
                                                                    ------------    ------------    ------------    ------------
  Net interest income after provision for loan losses ...........         25,086          28,640          48,083          47,554
                                                                    ------------    ------------    ------------    ------------

Non-interest income (loss):
  Servicing fees and other charges ..............................         18,929          13,972          37,180          23,696
  (Loss) gain on interest earning assets, net ...................         (5,867)        (48,015)         14,275         (23,261)
  Gain on real estate owned, net ................................          2,677          10,521           3,306          11,547
  Other income ..................................................          9,073           9,771          15,625          15,648
                                                                    ------------    ------------    ------------    ------------
                                                                          24,812         (13,751)         70,386          27,630
                                                                    ------------    ------------    ------------    ------------
Non-interest expense:
  Compensation and employee benefits ............................         24,330          29,766          51,540          51,247
  Occupancy and equipment .......................................          8,732           8,507          19,369          14,925
  Loan expenses .................................................          2,652           7,357           6,780           9,694
  Net operating loss on investments in real estate and
     certain low-income housing tax credit interests ............          1,374           1,046           3,221           2,292
  Amortization of excess of purchase price over net
     assets acquired ............................................            257             563             487             934
  Other operating expenses ......................................         10,440           9,010          18,511          11,168
                                                                    ------------    ------------    ------------    ------------
                                                                          47,785          56,249          99,908          90,260
                                                                    ------------    ------------    ------------    ------------
Distributions on Company-obligated,  mandatorily redeemable
  securities of  subsidiary trust holding solely junior
  subordinated debentures .......................................          3,398           3,398           6,797           6,797
Equity in (losses) earnings of investment in unconsolidated
  entities ......................................................         (3,470)            544          (4,713)            544
                                                                    ------------    ------------    ------------    ------------
(Loss) income before income taxes ...............................         (4,755)        (44,214)          7,051         (21,329)
Income tax benefit (expense) ....................................            972           6,383          (1,396)          5,810
Minority interest in net loss (income) of consolidated subsidiary             96             (68)            128             (35)
                                                                    ------------    ------------    ------------    ------------
  Net (loss) income .............................................   $     (3,687)   $    (37,899)   $      5,783    $    (15,554)
                                                                    ============    ============    ============    ============

(Loss) income per share:
  Basic .........................................................   $      (0.06)   $      (0.62)   $       0.10    $      (0.26)
                                                                    ============    ============    ============    ============
  Diluted .......................................................   $      (0.06)   $      (0.62)   $       0.10    $      (0.26)
                                                                    ============    ============    ============    ============

Weighted average common shares outstanding:
  Basic .........................................................     60,730,614      60,713,593      60,765,485      60,682,432
                                                                    ============    ============    ============    ============
  Diluted .......................................................     60,730,614      60,713,593      60,807,036      60,682,432
                                                                    ============    ============    ============    ============

                     THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

                                                                4
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                             (DOLLARS IN THOUSANDS)

                                                                      Three Months              Six Months
                                                                   --------------------    --------------------
For the periods ended June 30,                                       1999        1998        1999        1998
- ----------------------------------------------------------------   --------    --------    --------    --------
<S>                                                                <C>         <C>         <C>         <C>
Net income (loss) ..............................................   $ (3,687)   $(37,899)   $  5,783    $(15,554)
Other comprehensive income, net of tax:
   Unrealized gains on securities available for sale ...........     (6,683)     18,296      (1,498)     23,455
   Less: Reclassification  adjustment ..........................        364          --      (2,613)         --
                                                                   --------    --------    --------    --------
   Net change in unrealized gains on securities
     available for sale ........................................     (6,319)     18,296      (4,111)     23,455
   Unrealized foreign currency translation adjustment arising
     during the period .........................................       (432)         --        (257)         --
                                                                   --------    --------    --------    --------

   Other comprehensive income ..................................     (6,751)     18,296      (4,368)     23,455
                                                                   --------    --------    --------    --------
Comprehensive (loss) income ....................................   $(10,438)   $ 19,603    $  1,415    $  7,901
                                                                   ========    ========    ========    ========

Disclosure of reclassification adjustment:
  Unrealized holding gains arising during the period on
    securities sold ............................................   $    371                 $   250
   Less:  Adjustment for gains included in net (loss) income ...         (7)                 (2,863)
                                                                   --------                 -------
   Net reclassification adjustment for gains recognized in
     other comprehensive (loss) income in prior years ..........   $    364                 $(2,613)
                                                                   ========                 =======





             THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS
</TABLE>

                                                       5
<PAGE>
<TABLE>
<CAPTION>
                                           OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                                    CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                              FOR THE SIX MONTHS ENDED JUNE 30, 1999
                                                      (DOLLARS IN THOUSANDS)

                                                                                                        Accumulated
                                                                                                          other
                                                Common Stock       Additional                          comprehensive
                                           ----------------------    Paid-in    Treasury      Retained    income,
                                             Shares      Amount      Capital      Stock       earnings  net of taxes      Total
                                           ----------   ---------  -----------  -----------  ---------- ------------   -----------
<S>                                        <C>          <C>        <C>          <C>          <C>         <C>          <C>
Balances at December 31, 1998 ...........  60,800,357   $     608  $   166,234  $        --  $  257,170  $   12,364   $   436,376

Net income ..............................          --          --           --           --       5,783          --         5,783

Change in unearned directors'
  compensation ..........................       6,099          --           28           --          --          --            28

Purchase of treasury shares .............    (205,300)         --           --       (1,832)         --          --        (1,832)

Other comprehensive income, net of taxes:
   Change in unrealized gain on
     securities available for sale ......          --          --           --           --          --      (4,111)       (4,111)
   Change in unrealized foreign
     currency translation loss ..........          --          --           --           --          --        (257)         (257)
                                           ----------   ---------  -----------  -----------  ----------  ----------   -----------
Balances at June 30, 1999 ...............  60,601,156   $     608  $   166,262  $    (1,832) $  262,953  $    7,996   $   435,987
                                          ===========   =========  ===========  ===========  ==========  ==========   ===========





                       THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

                                                                 6
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                                OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                                           (DOLLARS IN THOUSANDS)

For the six months ended June 30,                                                     1999         1998
- ----------------------------------------------------------------------------------  ---------   ---------
<S>                                                                                 <C>         <C>
Cash flows from operating activities:
   Net income (loss) .............................................................  $   5,783   $ (15,554)
   Adjustments to reconcile net income (loss) to net cash provided
    by operating Activities:
   Net cash provided by trading activities .......................................     36,804      55,657
   Proceeds from sale of loans available for sale ................................    560,336     943,947
   Purchases of loans available for sale .........................................    (47,103)   (350,622)
   Origination of loans available for sale .......................................   (481,720)   (399,221)
   Principal payments received on loans available for sale .......................     18,764      52,464
   Premium amortization, net .....................................................     13,116      75,508
   Depreciation and amortization .................................................     12,084       6,703
   Provision for loan losses .....................................................      4,362      11,929
   Provision for real estate owned ...............................................     14,840       5,871
   (Gain) loss on sale of interest-earning assets, net ...........................    (14,275)     15,080
   Gain on sale of real estate owned, net ........................................    (21,406)    (23,382)
   Gain on sale of investment in real estate .....................................     (1,631)         --
   Gain on sale of low-income  housing tax credit interests ......................         --      (4,746)
   Equity in losses (earnings) of unconsolidated entities, net ...................      4,713        (544)
   Decrease (increase) in principal, interest and dividends receivable ...........      7,195      (6,045)
   Increase in income taxes receivable ...........................................     (2,293)    (11,386)
   Increase in deferred tax asset ................................................     (1,304)    (33,466)
   Increase in escrow advances ...................................................    (18,820)    (10,153)
   Decrease (increase) in other assets, net ......................................     41,525     (62,743)
   (Decrease) increase in accrued expenses, interest payable
     and other liabilities .......................................................    (25,614)     42,926
                                                                                    ---------   ---------
Net cash provided by operating activities ........................................    105,356     292,223
                                                                                    ---------   ---------

Cash flows from investing activities:
   Proceeds from sale of securities available for sale ...........................        633      91,230
   Purchase of securities available for sale .....................................   (479,224)   (453,449)
   Maturities of and principal payments received on securities
     available for sale ..........................................................    290,113     148,621
   Purchase of securities held for investment ....................................         --     (74,084)
   Investment in low-income housing tax credit interests .........................    (37,717)    (23,030)
   Proceeds from sale of low income housing tax credit interests .................         --      21,927
   Proceeds from sale of discount loans ..........................................    238,704     318,222
   Proceeds from sale of loans held for investment ...............................     26,243          --
   Purchase and origination of loans held for investment, net of
     undisbursed loan funds ......................................................    (15,658)   (104,351)
   Purchase of discount loans ....................................................   (395,298)   (587,608)
   Decrease in real estate held for investment ...................................     16,447      43,519
   Principal payments received on loans held for investment ......................     84,425      90,102
   Principal payments received on discount loans .................................    107,813     175,840
   Proceeds from sale of real estate owned .......................................    142,363     155,050
   Purchase of real estate owned in connection with discount loan purchases ......    (31,490)     (7,769)
   Acquisition of subsidiaries ...................................................     (5,196)   (426,096)
   Additions to premises and equipment ...........................................    (20,475)    (20,954)
                                                                                    ---------   ---------
Net cash used in investing activities ............................................    (78,317)   (652,830)
                                                                                    ---------   ---------
</TABLE>

                                          (Continued on next page)

                                                     7
<PAGE>
<TABLE>
<CAPTION>
                              OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                                         (DOLLARS IN THOUSANDS)

For the six months ended June 30,                                                1999          1998
- ---------------------------------------------------------------------------  -----------   -----------
<S>                                                                          <C>           <C>
Cash flows from financing activities:
   (Decrease) increase in deposits ........................................  $  (300,463)  $   161,555
   Increase in securities sold under agreements to repurchase .............       61,690        25,720
   Repayment of short-term notes ..........................................           --        (1,506)
   Net (repayments) proceeds from issuance of obligations
     under lines of credit ................................................      (85,246)      203,153
   Payments and repurchase of notes and mortgages payable .................        4,236            --
   Advances from the Federal Home Loan Bank ...............................       50,000            --
   Exercise of common stock options .......................................           --        15,350
   Repurchase of common stock options .....................................           --       (14,107)
   Repurchase of common stock (treasury stock).............................       (1,832)           --
   Repurchase of common stock in connection with acquisition of
     subsidiary ...........................................................           --        (7,772)
                                                                             -----------   -----------
Net cash (used) provided by financing activities ..........................     (271,615)      382,393
                                                                             -----------   -----------

Net (decrease) increase in cash and cash equivalents ......................     (244,576)       21,786
Cash and cash equivalents at beginning of period ..........................      445,179       152,244
                                                                             -----------   -----------
Cash and cash equivalents at end of period ................................  $   200,603   $   174,030
                                                                             ===========   ===========

Reconciliation of cash and cash equivalents at end of period:
   Cash and amounts due from depository institutions ......................  $   107,476   $    16,160
   Interest earning deposits ..............................................       18,127        19,870
   Federal funds sold and repurchase agreements ...........................       75,000       138,000
                                                                             -----------   -----------
                                                                             $   200,603   $   174,030
                                                                             ===========   ===========

Supplemental disclosure of cash flow information:

   Cash paid during the period for:
     Interest .............................................................  $    83,024   $    93,031
                                                                             ===========   ===========

     Income taxes .........................................................  $       524   $    34,425
                                                                             ===========   ===========

Supplemental schedule of non-cash investing and financing activities:

     Real estate owned acquired through foreclosure .......................  $    83,532   $   106,030
                                                                             ===========   ===========

     Exchange of discount loans and loans available
       for sale for securities ............................................  $   758,032   $ 1,233,811
                                                                             ===========   ===========

Acquisition of businesses:
  Fair value of assets acquired ...........................................  $     5,304   $   449,420
  Liabilities assumed .....................................................          101        15,069
  Less stock issued .......................................................           --        (7,772)
                                                                             -----------   -----------
  Cash paid ...............................................................        5,203       426,579
  Less cash acquired ......................................................           (7)         (483)
                                                                             -----------   -----------
  Net cash paid for assets acquired .......................................  $     5,196   $   426,096
                                                                             ===========   ===========


        THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

                                                   8
</TABLE>
<PAGE>

                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
          (DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

NOTE 1   BASIS OF PRESENTATION

         The accompanying  unaudited consolidated financial statements have been
prepared in conformity  with the  instructions to Form 10-Q and Article 10, Rule
10-01 of Regulation S-X for interim financial statements.  Accordingly,  they do
not include all of the  information  and  footnotes  required by U.S.  generally
accepted accounting principles ("GAAP") for complete financial  statements.  The
consolidated  financial  statements  include  the  accounts  of Ocwen  Financial
Corporation ("OCN" or the "Company") and its subsidiaries. OCN owns directly and
indirectly  all of the  outstanding  common and  preferred  stock of its primary
subsidiaries,  Ocwen Federal Bank FSB (the "Bank"), Investors Mortgage Insurance
Holding Company ("IMI"), Ocwen UK plc ("Ocwen UK") and Ocwen Technology Xchange,
Inc. ("OTX"). OCN also owns 97.8% of Ocwen Financial Services ("OFS"),  with the
remaining  2.2% owned by  Admiral  Home Loan  ("Admiral")  and  reported  in the
consolidated  financial  statements  as a  minority  interest.  All  significant
intercompany transactions and balances have been eliminated in consolidation.

         The Bank is a federally  chartered savings bank regulated by the Office
of Thrift Supervision ("OTS").

         In the opinion of management,  the  accompanying  financial  statements
contain all adjustments,  consisting of normal recurring accruals, necessary for
a fair  presentation of the Company's  financial  condition at June 30, 1999 and
December 31, 1998,  the results of its  operations  for the three and six months
ended June 30,  1999 and 1998,  its  comprehensive  income for the three and six
months  ended June 30,  1999 and 1998,  its cash flows for the six months  ended
June 30,  1999 and 1998,  and its  changes in  stockholders'  equity for the six
months ended June 30, 1999. The results of operations and other data for the six
month period ended June 30, 1999 are not  necessarily  indicative of the results
that may be  expected  for any other  interim  periods or the entire year ending
December 31, 1999. The unaudited  consolidated  financial  statements  presented
herein should be read in  conjunction  with the audited  consolidated  financial
statements and related notes thereto  included in the Company's Annual Report on
Form 10-K for the year ended December 31, 1998. Certain  reclassifications  have
been made to the prior period's consolidated  financial statements to conform to
the June 30, 1999 presentation.

         In preparing  the  consolidated  financial  statements,  management  is
required to make estimates and assumptions  that affect the reported  amounts of
assets and liabilities at the dates of the statements of financial condition and
revenues and expenses for the periods covered.  Actual results could differ from
those estimates and assumptions.

NOTE 2   CURRENT ACCOUNTING PRONOUNCEMENTS

         In June 1998, the FASB issued SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging  Activities."  SFAS No. 133  establishes  accounting and
reporting  standards for  derivative  and hedging  activities and supercedes and
amends a number of  existing  standards.  SFAS No. 133  requires  that an entity
recognize all  derivatives  as either assets or  liabilities in the statement of
financial condition.  The gain or loss recognition is determined on the intended
use and resulting designation of the financial instruments as follows:

     o   Gains or losses on  derivative  instruments  not  designated as hedging
         instruments are recognized in the period of change in fair value.

     o   Gains or losses on  derivative  instruments  designated  as hedging the
         exposure to changes in the fair value of a recognized asset,  liability
         or firm commitment are recognized in earnings in the period of the fair
         value change,  together with the offsetting  fair value loss or gain on
         the hedged item.

     o   Gains  or  losses  on  derivative  instruments  designated  as  hedging
         exposure to variable cash flows  arising from a forecasted  transaction
         are initially  reported,  to the extent the fair value change is offset
         by the change in the  forecasted  cash flows,  as a component  of other
         comprehensive income. The portion of the change in fair value in excess
         of the  offsetting  change in  forecasted  cash  flows is  reported  in
         earnings in the period of the change.

                                       9
<PAGE>
                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
          (DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

     o   Gains  or  losses  on  derivative  instruments  designated  as  foreign
         currency hedges of net  investments in foreign  operations are reported
         in  other  comprehensive   income  as  part  of  the  foreign  currency
         translation adjustment.

         SFAS No. 133 precludes the use of nonderivative  financial  instruments
as  hedging  instruments,   except  that  nonderivative   financial  instruments
denominated  in a foreign  currency may be  designated as a hedge of the foreign
currency  exposure of an unrecognized  firm commitment  denominated in a foreign
currency or a net investment in a foreign operation.

         Under SFAS No. 133, an entity that elects to apply hedge  accounting is
required to establish  at the  inception of the hedge the method it will use for
assessing  the  effectiveness  of the  hedging  derivative  and the  measurement
approach for determining the ineffective aspect of the hedge. Those methods must
be consistent with the entity's approach to managing risk.

         SFAS No. 133 is  effective  for all  fiscal  quarters  of fiscal  years
beginning after June 15, 1999. Initial  application of SFAS No. 133 should be as
of  the  beginning  of  an  entity's  fiscal  quarter;  on  that  date,  hedging
relationships must be designated anew and documented  pursuant to the provisions
of SFAS No.  133.  Earlier  application  of SFAS No.  133 is  encouraged  but is
permitted  only as of the  beginning  of any fiscal  quarter  that begins  after
issuance of SFAS No. 133.  The Company has not yet adopted  SFAS No. 133 nor has
it determined what the impact on the results of operations,  financial  position
or cash flows would be as a result of implementing SFAS No. 133.

         In June 1999, the FASB issued SFAS No. 137,  "Accounting for Derivative
Instruments and Hedging  Activities - Deferral of the Effective Date of SFAS No.
133 an  amendment of SFAS No.  133." SFAS No. 137 defers the  effective  date of
SFAS No. 133 to all fiscal quarters of all fiscal years beginning after June 15,
2000. SFAS No. 137 is effective upon issuance.


NOTE 3   ACQUISITIONS

         On June 2,  1999,  OTX  acquired  substantially  all of the  assets  of
Synergy  Software,  LLC ("Synergy"),  a developer of commercial and multi-family
mortgage  servicing  systems,  for $10.0  million of which $5.0 million has been
paid and $5.0 million is a holdback  which will be released over time if certain
performance  objectives  are  attained.  Synergy  is  in  the  final  stages  of
developing its SynergyOPEN(TM)  software, a 32-bit,  Microsoft(R)  Windows-based
commercial and multifamily  mortgage  servicing  system that employs  multi-tier
architecture to allow distributed  computing.  The acquisition was accounted for
as a purchase.  The excess of purchase price over net assets acquired related to
this  transaction  amounted to $4,811 and is being  amortized on a straight-line
basis over a period of 15 years. Synergy is a wholly-owner subsidiary of OTX.

         On July 25, 1999 OCN entered into a definitive  merger  agreement  with
OAC (the  "Merger")  providing  for OCN to  acquire  OAC for 0.71  shares of OCN
common  stock for each  outstanding  share of OAC common stock (other than those
OAC  shares  owned by OCN or its  subsidiaries).  OCN has  agreed to  provide in
certain  circumstances up to $25 million in financing for OAC's operations prior
to the  merger.  The  Merger,  which  is  structured  to be  taxable  to the OAC
shareholders,  is  expected to close in the fourth  quarter of 1999,  subject to
antitrust approvals and the approval of the shareholders of each of OCN and OAC.
In  connection  therewith,  on August  10,  1999,  OCN  filed a joint  proxy and
registration  statement on Form S-4 with the Securities and Exchange  Commission
("SEC").  If the  Merger is  consummated,  OAC will no longer  qualify as a REIT
under the  provisions of the Code,  which  requires a REIT to be owned by 100 or
more  persons.  If OAC does not  qualify  as a REIT,  it will be  subject to tax
(including  any  applicable  alternative  minimum tax) on its taxable  income at
regular corporate rates. See Note 7.

NOTE 4   CAPITAL SECURITIES

         In  August  1997,  Ocwen  Capital  Trust  I  ("OCT"),   a  wholly-owned
subsidiary of OCN, issued  $125,000 of 10 7/8% Capital  Securities (the "Capital
Securities").  Proceeds from issuance of the Capital Securities were invested in
10 7/8% Junior  Subordinated  Debentures issued by OCN. The Junior  Subordinated
Debentures,  which  represent  the sole assets of OCT,  will mature on August 1,
2027.

         Holders of the Capital  Securities  are entitled to receive  cumulative
cash  distributions  accruing  from the date of  original  issuance  and payable
semi-annually in arrears on February 1 and August 1 of each year,  commencing on
February  1, 1998,  at an annual  rate of 10 7/8% of the  liquidation  amount of
$1,000 per Capital Security. Payment of distributions out of moneys held by OCT,
and payments on liquidation of OCT or the redemption of Capital Securities,  are
guaranteed by the Company to the extent OCT has funds available.  If the Company
does  not  make  principal  or  interest  payments  on the  Junior  Subordinated
Debentures,  OCT will not have  sufficient  funds to make  distributions  on the
Capital  Securities,  in which  event  the  guarantee  shall  not  apply to such
distributions until OCT has sufficient funds available.

         The  Company  has the right to defer  payment of interest on the Junior
Subordinated  Debentures  at any  time or from  time to time  for a  period  not
exceeding 10  consecutive  semi-annual  periods  with  respect to each  deferral
period,  provided that no extension period may extend beyond the stated maturity
of the  Junior  Subordinated  Debentures.  Upon  the  termination  of  any  such
extension period and the payment of all amounts then due on any interest payment
date, the Company may elect to begin a new extension period. Accordingly,  there
could be multiple  extension  periods of varying lengths  throughout the term of
the  Junior  Subordinated  Debentures.   If  interest  payments  on  the  Junior
Subordinated  Debentures are deferred,  distributions on the Capital  Securities
will also be deferred and the Company may, and may not permit any  subsidiary of
the Company to, (i) declare or pay any dividends or distributions on, or redeem,
purchase,  acquire, or make a liquidation payment with respect to, the Company's
capital  stock or (ii) make any payment of  principal,  interest or premium,  if
any, on or repay,  repurchase or redeem any debt securities that rank PARI PASSU
with or junior  to the  Junior  Subordinated  Debentures.  During  an  extension
period,  interest on the Junior Subordinated  Debentures will continue to accrue
at the rate of 10 7/8% per annum, compounded semi-annually.

                                       10
<PAGE>

                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
          (DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

         The Junior Subordinated  Debentures are redeemable prior to maturity at
the  option of the  Company,  subject  to the  receipt  of any  necessary  prior
regulatory  approval,  (i) in whole or in part on or after  August  1, 2007 at a
redemption  price equal to 105.438% of the principal amount thereof on August 1,
2007 declining ratably on each August 1 thereafter to 100% on or after August 1,
2017, plus accrued interest  thereon,  or (ii) at any time, in whole (but not in
part), upon the occurrence and continuation of a special event (defined as a tax
event,  regulatory capital event or an investment company event) at a redemption
price equal to the greater of (a) 100% of the  principal  amount  thereof or (b)
the sum of the present values of the principal  amount and premium  payable with
respect to an optional  redemption  of such Junior  Subordinated  Debentures  on
August 1, 2007, together with scheduled payments of interest from the prepayment
date to August 1, 2007, discounted to the prepayment date on a semi-annual basis
at the  adjusted  Treasury  rate plus  accrued  interest  thereon to the date of
prepayment. The Capital Securities are subject to mandatory redemption, in whole
or in part, upon repayment of the Junior Subordinated  Debentures at maturity or
their earlier redemption, in an amount equal to the amount of the related Junior
Subordinated  Debentures  maturing or being  redeemed and at a redemption  price
equal  to the  redemption  price of the  Junior  Subordinated  Debentures,  plus
accumulated and unpaid distributions thereon to the date of redemption.

         For financial reporting purposes, OCT is treated as a subsidiary of the
Company and,  accordingly,  the accounts of OCT are included in the consolidated
financial statements of the Company.  Intercompany  transactions between OCT and
the Company, including the Junior Subordinated Debentures, are eliminated in the
consolidated  financial  statements of the Company.  The Capital  Securities are
presented as a separate caption between liabilities and stockholders'  equity in
the   consolidated   statement  of   financial   condition  of  the  Company  as
"Company-obligated,   mandatorily  redeemable  securities  of  subsidiary  trust
holding  solely junior  subordinated  debentures of the Company".  Distributions
payable on the Capital Securities are recorded as a separate caption immediately
following  non-interest  expense in the consolidated  statement of operations of
the Company.  The Company  intends to continue this method of  accounting  going
forward.

NOTE 5   DERIVATIVE FINANCIAL INSTRUMENTS

         The Company uses  derivative  financial  instruments for the purpose of
reducing its exposure to adverse  fluctuations in interest and foreign  currency
exchange rates.  While these hedging  instruments are subject to fluctuations in
value,  such  fluctuations  are  generally  offset by the change in value of the
underlying exposures being hedged.

INTEREST RATE MANAGEMENT

         In managing its interest rate risk, the Company on occasion enters into
swaps.  Under  swaps,  the Company  agrees with other  parties to  exchange,  at
specified  intervals,   the  difference  between  fixed-rate  and  floating-rate
interest amounts calculated by reference to an agreed notional amount. The terms
of the swaps  provide  for the  Company to receive a floating  rate of  interest
equal to the London  Interbank  Offered Rate ("LIBOR") and to pay fixed interest
rates. The notional amount of the outstanding swap is amortized (i.e.,  reduced)
monthly based upon estimated  prepayment rates. The Company had no interest rate
swaps outstanding at June 30, 1999 and December 31, 1998.

         The  Company  also  enters  into  short  sales of  Eurodollar  and U.S.
Treasury  interest rate futures  contracts as part of its overall  interest rate
risk  management  activity.  Interest rate futures  contracts are commitments to
either purchase or sell designated financial  instruments at a future date for a
specified  price and may be  settled  in cash or  through  delivery.  Eurodollar
futures  contracts  have been sold by the Company to hedge the maturity  risk of
certain short-duration  mortgage-related  securities. U.S. Treasury futures have
been sold by the Company to hedge the risk of a reduction in the market value of
fixed-rate  mortgage loans and certain  fixed-rate  mortgage-backed  and related
securities available for sale in a rising interest rate environment. The Company
had no interest rate futures contracts outstanding at June 30, 1999 and December
31, 1998.

The Company also manages its interest rate risk by purchasing European swaptions
and put options. A European swaption is an option to enter into an interest rate
swap at a future  date at a  specific  rate.  A European  put option  allows the
Company to sell a  specified  quantity of an asset,  at a  specified  price at a
specified  date.  The  following  table  sets for the terms and  values of these

                                       11
<PAGE>
                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
          (DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

financial  instruments  at June 30,  1999.  The Company  held no such  financial
instruments at December 31, 1998.
<TABLE>
<CAPTION>

                                             Notional                  Strike
                                              Amount      Maturity    Rate/Price      Fair Value
                                            ----------   ----------  ------------    ------------
<S>                                         <C>             <C>           <C>         <C>
     European 10 year treasury
     swaption ..........................    $ 2,000         8/99          6.70%       $       23

                                              7,500         3/00          6.78%              189
                                              5,800         5/00          6.72%              176
     European 10 year treasury
     put option, 4.75% due 11/05/08.....         --        11/99     $   92.91               139
                                            -------                                   ----------
                                            $15,300                                   $      527
                                            =======                                   ==========
</TABLE>

FOREIGN CURRENCY MANAGEMENT

         The  Company  enters into  foreign  currency  derivatives  to hedge its
equity  investments in Ocwen UK and  Kensington.  It is the Company's  policy to
periodically adjust the amount of foreign currency  derivative  contracts it has
entered into in response to changes in its recorded  equity  investment in these
foreign entities.

         The  Company  has  determined  that the local  currency  of its foreign
subsidiary,  Ocwen UK and its equity investment in Kensington, is the functional
currency. In accordance with SFAS No. 52, "Foreign Currency Translation", assets
and  liabilities  denominated  in a foreign  currency are  translated  into U.S.
dollars at the current rate of exchange  existing at the  statement of financial
condition  date and  revenues and expenses  are  translated  at average  monthly
rates.

         The Company sells short foreign currency futures  contracts  ("currency
futures")  to  hedge  its  foreign  currency  exposure  related  to  its  equity
investment in Ocwen UK. Periodically, the Company adjusts the amount of currency
futures  contracts  it has  entered  into in  response  to changes in its equity
investment in Ocwen U.K. In addition, during 1998 the Company sold short foreign
currency  futures  contracts  to further  hedge its  foreign  currency  exposure
related to its equity investment in Kensington.  Under the terms of the currency
futures,  the Company had the right to receive $1,547 and pay (pound)938.  These
currency futures were closed during January 1999.
The fair value of the currency futures is based on quoted market prices.

         The Company entered into a foreign  currency swap agreement  ("currency
swap")  with  a  AAA-rated  counterparty  to  hedge  its  equity  investment  in
Kensington.  Under  the  terms of the  currency  swap,  the  Company  will  swap
(pound)27,500  for $43,546 in five years based on the exchange  rate on the date
the contract became effective.  The discount on the currency swap,  representing
the difference between the contracted forward rate and the spot rate at the date
of inception, is amortized over the life of the currency swap on a straight-line
basis.  The value of the currency swap is  calculated as the notional  amount of
the currency swap multiplied by the difference between the spot rate at the date
of inception and the spot rate at the financial statement date.

         The resulting translation adjustments,  the unamortized discount on the
currency swap and the values of the hedging  financial  instruments are reported
as  translation  adjustments  and included as a component of  accumulated  other
comprehensive income in stockholders' equity.

                                       12
<PAGE>
                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
          (DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

         The following  table sets forth the terms and values of these financial
instruments at June 30, 1999, and December 31, 1998.
<TABLE>
<CAPTION>

                                                     Notional Amount
                                                ---------------------------    Contract     Unamortized
                                       Maturity       Pay          Receive       Rate         Discount    Fair Value
                                       -------- -------------    ----------    ---------    -----------   ----------
<S>                                      <C>            <C>       <C>           <C>          <C>           <C>
JUNE 30, 1999:
Currency swap......................      2003   (pound)27,500     $  43,546     1.5835       $   1,297     $     165
                                                =============     =========                  =========     =========

British Pound currency futures.....      1999   (pound)31,000     $  49,724     1.6040             n/a     $     769
                                         1999          14,250        22,886     1.6060             n/a           382
                                         1999             563           895     1.5910             n/a            (6)
                                                -------------     ---------                                ---------
                                                (pound)45,813     $  73,505                                $   1,145
                                                =============     =========                                =========

DECEMBER 31, 1998:
Currency swap......................      2003   (pound)27,500     $  43,546     1.5835       $   1,562     $   2,096
                                                =============     =========                  =========     =========

British Pound currency futures.....      1999   (pound)   938     $   1,547     1.6500             n/a     $      (6)
                                         1999          26,563        43,828     1.6500             n/a          (181)
                                                -------------     ---------                                ---------
                                                (pound)27,501     $  45,375                                $    (187)
                                                =============     =========                                =========
</TABLE>

         Because interest rate futures and foreign  currency  futures  contracts
are  exchange  traded,  holders of these  instruments  look to the  exchange for
performance  under these  contracts  and not the entity  holding the  offsetting
futures  contract,  thereby  minimizing the risk of  nonperformance  under these
contracts.  The Company is exposed to credit loss in the event of nonperformance
by the  counterparty  to the interest and currency  swaps and controls this risk
through credit  monitoring  procedures.  The notional  principal amount does not
represent the Company's exposure to credit loss.

          On January 1, 1999,  eleven of the  fifteen  member  countries  of the
European  Union  converted to a common  currency (the  "Euro").  Since such time
transactions  have  been  conducted  using  either  the  Euro or the  countries'
existing  currencies.  Although  the United  Kingdom is a member of the European
Union, it is not one of the participating countries in the Euro conversion,  and
the Company  currently  does not have  transactions  or operations in any of the
participating  countries.  As a result, the Euro conversion had no effect on the
Company's financial condition or results of operations.

NOTE 6   REGULATORY REQUIREMENTS

         The Financial Institutions Reform, Recovery and Enforcement Act of 1989
("FIRREA")  and  the  regulations  promulgated  thereunder  established  certain
minimum levels of regulatory capital for savings  institutions subject to Office
of Thrift Supervision ("OTS") supervision. The Bank must follow specific capital
guidelines  stipulated  by the OTS which  involve  quantitative  measures of the
Bank's assets,  liabilities and certain  off-balance sheet items. An institution
that fails to comply with its regulatory  capital  requirements  must obtain OTS
approval of a capital plan and can be subject to a capital directive and certain
restrictions on its operations. At June 30, 1999, the minimum regulatory capital
requirements  were:

o    Tangible  and  core  capital  of 1.50  percent  and 3.00  percent  of total
     adjusted  assets,  respectively,  consisting  principally of  stockholders'
     equity, but excluding most intangible assets,  such as goodwill and any net
     unrealized holding gains or losses on debt securities available for sale.

o    Risk-based  capital  consisting  of core capital plus certain  subordinated
     debt and other capital  instruments  and,  subject to certain  limitations,
     general valuation allowances on loans receivable,  equal to 8.00 percent of
     the value of risk-weighted assets.

                                       13
<PAGE>
                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
          (DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

         At June 30,  1999,  the Bank was  "well-capitalized"  under the  prompt
corrective action ("PCA") regulations adopted by the OTS pursuant to the Federal
Deposit  Insurance  Corporation  Improvement  Act  of  1991  ("FDICIA").  To  be
categorized as "well-capitalized,"  the Bank must maintain minimum core capital,
Tier 1 risk-based  capital and total  risk-based  capital ratios as set forth in
the table below.  The Bank's capital amounts and  classification  are subject to
review  by  federal  regulators  about  components,  risk-weightings  and  other
factors.

         The  following   tables   summarize  the  Bank's  actual  and  required
regulatory capital at June 30, 1999:
<TABLE>
<CAPTION>
                                                                                                      To Be Well
                                                                                 Minimum            Capitalized for      Commitment
                                                                               for Capital         Prompt Corrective      Capital
                                                          Actual            Adequacy Purposes      Action Provisions    Requirements
                                                  ----------------------  ---------------------  ---------------------- ------------
                                                   Ratio      Amount    Ratio       Amount       Ratio         Amount      Ratio
                                                  ------   -----------  -----     -----------    -----      ----------- ------------
<S>                                               <C>      <C>          <C>       <C>          <C>       <C>               <C>
Stockholders' equity, and ratio
  to total assets ...........................      10.28%  $    253,082

Net unrealized gain on certain available
  for sale securities .......................                      (729)

Excess mortgage servicing rights.............                      (588)

Acquired real estate.........................                   (19,846)
                                                           ------------

Tangible capital, and ratio to adjusted
  total assets ..............................       9.50%  $    231,919   1.50%   $    36,629
                                                           ============           ===========

Tier 1 (core) capital, and ratio to
  adjusted total assets .....................       9.50%  $    231,919   3.00%   $    73,257     5.00%   $   122,095        9.00%
                                                                                  ===========             ===========

Low-level recourse deduction.................                   (12,181)
                                                           ------------

Tier 1 capital, and ratio to
  risk-weighted assets ......................      11.52%  $    219,738                           6.00%   $   114,399
                                                           ============                                   ===========

Allowance for loan and lease losses..........                    23,853

Subordinated debentures......................                    98,000
                                                           ------------

Tier 2 capital...............................                   121,853
                                                           ------------

Total risk-based capital, and ratio to
  risk-weighted assets ......................      17.92%  $    341,591   8.00%   $   152,533    10.00%   $   190,666       13.00%
                                                           ============           ===========             ===========

Total regulatory assets......................              $  2,463,072
                                                           ============

Adjusted total assets........................              $  2,441,909
                                                           ============

Risk-weighted assets.........................              $  1,906,657
                                                           ============
</TABLE>

         The OTS has promulgated a regulation  governing capital  distributions.
The Bank is considered to be a Tier 1 association under this regulation  because
it met or exceeded  its fully  phased-in  capital  requirements  at December 31,
1996. A Tier 1 association that before and after a proposed capital distribution
meets or exceeds  its fully  phased-in  capital  requirements  may make  capital
distributions  during any calendar  year equal to the greater of (i) 100% of net
income for the calendar year to date plus 50% of its "surplus  capital ratio" at
the  beginning  of the year or (ii) 75% of its net income  over the most  recent
four-quarter period. In order to make these capital distributions, the Bank must
submit written notice to the OTS 30 days in advance of making the distribution.

                                       14
<PAGE>
                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
          (DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

         The OTS  recently  published  amendments  to its  capital  distribution
regulation which became  effective April 1, 1999. Under the revised  regulation,
the Bank is required to file either an  application  or a notice with the OTS at
least 30 days  prior  to  making a  capital  distribution.  The OTS may deny the
Bank's  application or disapprove its notice if the OTS determines  that (a) the
Bank will be "undercapitalized", "significantly undercapitalized" or "critically
under  capitalized",  as defined in the OTS capital  regulations,  following the
capital  distribution,  (b) the proposed capital  distribution raises safety and
soundness  concerns  or  (c)  the  proposed  capital  distribution   violates  a
prohibition contained in any statute, regulation, agreement between the Bank and
the OTS or a condition  imposed on the Bank in an application or notice approved
by the OTS.

         In addition to these OTS regulations  governing capital  distributions,
the  indenture  governing  the  $98,000  of  12%  subordinated  debentures  (the
"Debentures")  due 2005 and issued by the Bank on June 12, 1995 in the  original
amount of  $100,000,  limits the  declaration  or payment of  dividends  and the
purchase or redemption of common or preferred  stock in the aggregate to the sum
of 50% of  consolidated  net income and 100% of all  capital  contributions  and
proceeds from the issuance or sale (other than to a subsidiary) of common stock,
since the date the Debentures were issued.

         Following an  examination  by the OTS in late 1996 and early 1997,  the
Bank  committed  to the OTS to maintain a core  capital  (leverage)  ratio and a
total risk-based  capital ratio of at least 9% and 13%,  respectively.  The Bank
continues to be in compliance  with this  commitment  as well as the  regulatory
capital  requirements of general  applicability (as indicated  above).  Based on
discussions with the OTS, the Bank believes that this commitment does not affect
its status as a  "well-capitalized"  institution,  assuming the Bank's continued
compliance  with the  regulatory  capital  requirements  to be  maintained by it
pursuant to such commitment.

NOTE 7   COMMITMENTS AND CONTINGENCIES

         At June 30, 1999, the Company had commitments to (i) originate  $22,515
of subprime loans secured by single family  residential  properties,  subject to
the borrower meeting certain conditions,  and (ii) fund $11,159 of loans secured
by multi-family residential buildings. In addition, the Company through the Bank
had commitments under outstanding  letters of credit in the amount of $25,705 at
June 30, 1999. The Company, through its investment in subordinate securities and
subprime  residuals,  which  had a fair  value of  $242,042  (amortized  cost of
$229,721) at June 30, 1999, supports senior classes of securities.

         On April 23, 1999, a complaint was filed on behalf of a putative  class
of public  shareholders  of OAC in the Circuit Court of the  Fifteenth  Judicial
Circuit,  Palm Beach County,  Florida  against OCN and OAC. On April 23, 1999, a
complaint was filed on behalf of the putative classes of public  shareholders of
OAC in the Circuit Court of the Fifteenth Judicial Circuit,  Palm Beach Country,
Florida  against  OAC and  certain  directors  of OAC.  The  plaintiffs  in both
complaints seek to enjoin the consummation of the merger. Alternatively,  in the
event the  merger is  consummated,  the  plaintiffs  seek  damages  for  alleged
breaches of common law fiduciary duties.

NOTE 8   BUSINESS SEGMENT REPORTING

         Operating  segments are defined as components of an enterprise that (a)
engage  in  business  activities  from  which it may  earn  revenues  and  incur
expenses, (b) whose operating results are regularly reviewed by the enterprise's
chief operating decision-maker to make decisions about resources to be allocated
to the segment and assess its performance,  and (c) for which discrete financial
information is available. An operating segment may engage in business activities
for  which it has yet to earn  revenues.  The  Company  conducts  a  variety  of
business activities within the following segments:

                                       15
<PAGE>
                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
          (DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

<TABLE>
<CAPTION>
                                                 Net Interest   Non-Interest   Non-Interest    Net (Loss)      Total
At or for the three months ended June 30, 1999      Income         Income        Expense         Income        Assets
- -----------------------------------------------  ------------   ------------   ------------   -----------    -----------
<S>                                              <C>            <C>            <C>            <C>            <C>
Discount loans:
   Single family residential loans ............  $     5,370    $   (13,702)   $     3,836    $    (8,865)   $   521,263
   Commercial real estate loans ...............        4,706          5,893          4,967          3,298        743,263
                                                 -----------    -----------    -----------    -----------    -----------
                                                      10,076         (7,809)         8,803         (5,567)     1,264,526
                                                 -----------    -----------    -----------    -----------    -----------

  Domestic mortgage loan servicing ............        1,343         13,548          9,590          3,223         80,165
  Investment in low-income housing tax credits.       (2,660)         1,745          3,002          1,452        225,624
  Commercial real estate lending ..............        5,622            378             15          3,712         39,494
  UK operations ...............................        8,363         19,031         12,234          9,217        257,397
  OTX .........................................            4            314          4,574         (4,256)        27,536
  Domestic subprime family residential lending.        2,951         (3,427)         3,360         (2,518)       129,244
  Investment securities .......................          860         (1,514)         1,593         (1,756)       519,409
  Equity investment in OAC ....................           --             --             --         (3,267)        35,968
  Other .......................................         (850)         2,546          4,614         (3,927)       432,904
                                                 -----------    -----------    -----------    -----------    -----------
                                                 $    25,709    $    24,812    $    47,785    $    (3,687)   $ 3,012,267
                                                 ===========    ===========    ===========    ===========    ===========


                                                 Net Interest   Non-Interest   Non-Interest    Net (Loss)      Total
At or for the six months ended June 30, 1999        Income         Income        Expense         Income        Assets
- -----------------------------------------------  ------------   ------------   ------------   -----------    -----------
<S>                                              <C>            <C>            <C>            <C>            <C>
Discount loans:
   Single family residential loans ............  $    12,252    $    (4,132)   $     7,935    $    (4,343)   $   521,263
   Commercial real estate loans ...............       11,788         13,528         11,064          6,800        743,263
                                                 -----------    -----------    -----------    -----------    -----------
                                                      24,040          9,396         18,999          2,457      1,264,526
                                                 -----------    -----------    -----------    -----------    -----------

  Domestic mortgage loan servicing ............        2,537         27,479         19,073          6,730         80,165
  Investment in low-income housing tax credits.       (5,021)         2,368          6,271          2,997        225,624
  Commercial real estate lending ..............        7,197          1,102            419          5,850         39,494
  UK operations ...............................       15,524         24,625         23,373          9,346        257,397
  OTX .........................................           10            706          7,977         (7,261)        27,536
  Domestic subprime family
    residential lending .......................        7,280         (1,811)        10,139         (2,982)       129,244
  Investment securities .......................        2,452         (1,615)         3,201         (1,844)       519,409
  Equity investment in OAC ....................           --             --             --         (3,485)        35,968
  Other .......................................       (1,574)         8,136         10,456         (6,025)       432,904
                                                 -----------    -----------    -----------    -----------    -----------
                                                 $    52,445    $    70,386    $    99,908    $     5,783    $ 3,012,267
                                                 ===========    ===========    ===========    ===========    ===========
</TABLE>

                                       16
<PAGE>

                  OCWEN FINANCIAL CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 1999
          (DOLLARS AND BRITISH POUNDS IN THOUSANDS, EXCEPT SHARE DATA)

================================================================================

<TABLE>
<CAPTION>
                                                 Net Interest   Non-Interest   Non-Interest    Net (Loss)      Total
At or for the three months ended June 30, 1998      Income         Income        Expense         Income        Assets
- -----------------------------------------------  ------------   ------------   ------------   -----------    -----------
<S>                                              <C>            <C>            <C>            <C>            <C>
Discount loans:
   Single family residential loans ............  $     6,134    $    11,348    $       586    $     4,520    $   766,262
   Commercial real estate loans ...............       15,532         15,712          5,801         11,773      1,010,738
                                                 -----------    -----------    -----------    -----------    -----------
                                                      21,666         27,060          6,387         16,293      1,777,000
                                                 -----------    -----------    -----------    -----------    -----------

  Domestic mortgage loan servicing ............        1,575         10,262         13,408            819         21,445
  Investment in low-income housing tax credits.       (1,979)           (60)         2,269          1,435        179,497
  Commercial real estate lending ..............        6,149          2,940            490          5,173        146,952
  UK operations ...............................        4,910         17,225         11,423          7,449        209,350
  OTX .........................................           --            307          3,453         (3,146)        18,506
  Domestic subprime family residential
    lending ...................................        3,492            503         10,118         (4,268)       309,254
  Investment securities .......................          724        (73,743)         1,459        (47,122)       418,152
  Other .......................................        1,778          1,755          7,242        (14,532)       425,423
                                                 -----------    -----------    -----------    -----------    -----------
                                                 $    38,315    $   (13,751)   $    56,249    $   (37,899)   $ 3,505,579
                                                 ===========    ===========    ===========    ===========    ===========

                                                 Net Interest   Non-Interest   Non-Interest    Net (Loss)      Total
At or for the six months ended June 30, 1998        Income         Income        Expense         Income        Assets
- -----------------------------------------------  ------------   ------------   ------------   -----------    -----------
<S>                                              <C>            <C>            <C>            <C>            <C>
Discount loans:
   Single family residential loans ............  $    12,989    $    31,643    $     4,326    $    18,703    $   766,262
   Commercial real estate loans ...............       26,450         20,617         10,112         17,057      1,010,738
                                                 -----------    -----------    -----------    -----------    -----------
                                                      39,439         52,260         14,438         35,760      1,777,000
                                                 -----------    -----------    -----------    -----------    -----------

  Domestic mortgage loan servicing ............        2,644         19,481         21,273          2,323         21,445
  Investment in low-income housing tax credits.       (4,470)         4,686          3,915          6,394        179,497
  Commercial real estate lending ..............        7,241          2,913          1,226          5,068        146,952
  UK operations ...............................        4,910         17,225         11,423          7,449        209,350
  OTX .........................................           --            512          4,760         (4,248)        18,506
  Domestic subprime family residential lending.        7,123          7,989         19,888         (3,587)       309,254
  Investment securities .......................       (1,799)       (79,805)         2,980        (53,991)       418,152
  Other .......................................        4,394          2,369         10,357        (10,722)       425,423
                                                 -----------    -----------    -----------    -----------    -----------
                                                 $    59,482    $    27,630    $    90,260    $   (15,554)   $ 3,505,579
                                                 ===========    ===========    ===========    ===========    ===========
</TABLE>

         Other consists  primarily of consolidated  tax effects not allocated to
individual  business  units,  individually  insignificant  business  activities,
including the Company's  historical loan portfolio of conventional single family
residential loans, small commercial loan  originations,  unsecured  collections,
and the operations of OCC.

                                       17
<PAGE>

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

GENERAL

         The Company's  primary  business  activities  currently  consist of its
single family residential, multi-family residential and commercial discount loan
acquisition  and  resolution  activities,  subprime  single  family  residential
lending,  mortgage loans serviced for others,  the development of loan servicing
technology  and  software  for the  mortgage  and real  estate  industries,  and
investments in low-income housing tax credit interests.

         The Company is a registered savings and loan holding company subject to
regulation  by the OTS.  The Bank is subject to  regulation  by the OTS,  as its
chartering authority,  and by the Federal Deposit Insurance Corporation ("FDIC")
as a result of its membership in the Savings Association Insurance Fund ("SAIF")
administered  by the FDIC,  which insures the Bank's  deposits up to the maximum
extent  permitted by law. The Bank is also subject to certain  regulation by the
Board of Governors of the Federal Reserve System  ("Federal  Reserve Board") and
currently is a member of the Federal Home Loan Bank ("FHLB") of New York, one of
the 12 regional banks which comprise the FHLB System.

         The  consistency  of  the  operating  results  of  the  Company  can be
significantly  affected by inter-period  variations in: (i) the amount of assets
acquired,  particularly  discount  loans;  (ii) the  amount  of  resolutions  of
discount loans,  particularly large multi-family residential and commercial real
estate loans;  (iii) the amount of multi-family  residential and commercial real
estate loans which mature or are prepaid, particularly loans with terms pursuant
to which the Company  participates in the profits of the underlying real estate;
(iv)  sales by the  Company  of loans and  securities;  and (v) the  volume  and
frequency of the Company's  securitization of loans.  Additionally,  the results
for the first  quarter of 1998 do not include the  operations of Ocwen UK, which
was acquired in April 1998.

         The Company  continuously  evaluates  opportunities with respect to its
business in order to enhance  shareholder  value.  To that end, the Company has,
like many other companies in the financial services industry,  from time to time
considered  and  explored  a variety  of  potential  material  transactions  and
participated in discussions  regarding such transactions with third parties, and
the Company  will likely  continue  to do so in the future.  The Company  cannot
predict whether or when any such transaction may be consummated or the form that
such a transaction may take.

         The  following  discussion  of  the  Company's  consolidated  financial
condition, results of operations, capital resources and liquidity should be read
in conjunction with the Interim  Consolidated  Financial  Statements and related
Notes included in Item 1 hereof.

RECENT DEVELOPMENTS

         On July 25, 1999 OCN entered into a definitive  merger  agreement  with
OAC (the  "Merger")  providing  for OCN to  acquire  OAC for 0.71  shares of OCN
common  stock for each  outstanding  share of OAC common stock (other than those
OAC  shares  owned by OCN or its  subsidiaries).  OCN has  agreed to  provide in
certain  circumstances up to $25 million in financing for OAC's operations prior
to the  merger.  The  Merger,  which  is  structured  to be  taxable  to the OAC
shareholders,  is  expected to close in the fourth  quarter of 1999,  subject to
antitrust approvals and the approval of the shareholders of each of OCN and OAC.
In  connection  therewith,  on August  10,  1999,  OCN  filed a joint  proxy and
registration  statement on Form S-4 with the Securities and Exchange  Commission
("SEC").  If the  Merger is  consummated,  OAC will no longer  qualify as a REIT
under the  provisions of the Code,  which  requires a REIT to be owned by 100 or
more  persons.  If OAC does not  qualify  as a REIT,  it will be  subject to tax
(including  any  applicable  alternative  minimum tax) on its taxable  income at
regular  corporate  rates.  See  Note 7 to the  Interim  Consolidated  Financial
Statements included in Item 1 hereof.

         On August  13,  1999,  the  Company  reported  that it  entered  into a
contract with Southern  Pacific  Funding  Corporation to service 17,660 subprime
residential  mortgage loans having an unpaid principal  balance of $1.3 billion.
The loans were  transferred  to the Company's new national  servicing  center in
Orlando, Florida on August 3, 1999.

                                       18
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================
<TABLE>
<CAPTION>

SELECTED CONSOLIDATED FINANCIAL INFORMATION                               June 30,      December 31,         Increase
                                                                           1999             1998            (Decrease)
                                                                       ------------    -------------       -----------
<S>                                                                    <C>             <C>                      <C>
BALANCE SHEET DATA                                                                 (Dollars in thousands)
Total assets .......................................................   $ 3,012,267     $ 3,308,079              (9)%
Securities available for sale, at fair value .......................       733,271         593,347              24
Loans available for sale, at lower of cost or market ...............       132,425         177,847             (26)
Loan portfolio, net ................................................       133,678         230,312             (42)
Discount loan portfolio, net .......................................     1,008,764       1,026,511              (2)
Investment in low-income housing tax credit interests ..............       180,566         144,164              25
Investment in unconsolidated entities ..............................        79,958          86,893              (8)
Real estate owned, net .............................................       183,162         201,551              (9)
Total liabilities ..................................................     2,450,815       2,746,111             (11)
Deposits ...........................................................     1,874,553       2,175,016             (14)
Obligations outstanding under lines of credit ......................        94,039         179,285             (48)
Notes, debentures and other interest bearing obligations ...........       279,236         225,000              24
Capital Securities .................................................       125,000         125,000              --
Stockholders' equity ...............................................       435,987         436,376              --


                                                                            At or For the Three Months Ended June 30,
                                                                       -----------------------------------------------
                                                                                                             Increase
                                                                           1999             1998            (Decrease)
                                                                       ------------    -------------       -----------
<S>                                                                    <C>             <C>                      <C>
OPERATIONS DATA                                                                    (Dollars in thousands)
Net interest income ................................................   $    25,709     $    38,315             (33)%
Provision for loan losses ..........................................           623           9,675             (94)
Non-interest income (loss) .........................................        24,812         (13,751)            280
Non-interest expense ...............................................        47,785          56,249             (15)
Equity in (losses) earnings of investment
  in unconsolidated entities .......................................        (3,470)            544            (738)
Income tax benefit .................................................           972           6,383             (85)
Net loss ...........................................................        (3,687)        (37,899)             90

PER COMMON SHARE
Loss per share:
   Basic ...........................................................   $     (0.06)    $     (0.62)             90%
   Diluted .........................................................         (0.06)          (0.62)             90
Stock price:
   High ............................................................   $      9.38     $     28.38             (67)%
   Low .............................................................          8.19           22.31             (63)
   Close ...........................................................          8.88           26.88             (67)

Repurchase of common stock (treasury stock) (1) ....................   $      8.92     $        --              --

KEY RATIOS
Annualized return on average assets (2) ............................         (0.47)%         (3.80)%            88%
Annualized return on average equity (2) ............................         (3.36)         (34.88)             90
Efficiency ratio (3) ...............................................        101.56          226.44             (55)
Core (leverage) capital ratio ......................................          9.50            9.64              (2)
Risk-based capital ratio ...........................................         16.71           16.11              (4)
</TABLE>


                                       19
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================
<TABLE>
<CAPTION>

                                                                           At or For the Six Months Ended June 30,
                                                                   -----------------------------------------------------
                                                                                                              Increase
                                                                        1999              1998               (Decrease)
                                                                   ---------------   ----------------     --------------
OPERATIONS DATA                                                                    (Dollars in thousands)
<S>                                                                  <C>                <C>                       <C>
Net interest income..............................................    $    52,445        $    59,483               (12)%
Provision for loan losses........................................          4,362             11,929               (63)
Non-interest income..............................................         70,386             27,630               155
Non-interest expense.............................................         99,908             90,260                11
Equity in (losses) earnings of investment
  in unconsolidated entities ....................................         (4,713)               544              (966)

Income tax (expense) benefit.....................................         (1,396)             5,810               (76)
Net income (loss)................................................          5,783            (15,554)              137

PER COMMON SHARE
Earnings (loss) per share:
   Basic.........................................................    $      0.10        $     (0.26)              138%
   Diluted.......................................................           0.10              (0.26)              138
Stock price:
   High                                                              $     12.31        $     30.75               (62)%
   Low                                                                      7.75              22.25               (65)
   Close.........................................................           8.88              26.88               (67)

Repurchase of common stock (treasury stock) (1) .................    $      8.92        $        --                --

KEY RATIOS
Annualized return on average assets (2)..........................           0.36%              (.86)%             184%
Annualized return on average equity (2)..........................           2.64              (7.23)              173
Efficiency ratio (3) ............................................          84.58             102.98               (18)
Core (leverage) capital ratio....................................           9.50               9.64                (2)
Risk-based capital ratio.........................................          17.92              16.11                 4
</TABLE>

(1)      On April 16, 1999,  the Company  announced  that its Board of Directors
         had  authorized  the  repurchase of up to six million of its issued and
         outstanding shares of common stock.  During the second quarter of 1999,
         the Company  repurchased 205,300 shares of its common stock for a total
         of $1.8  million.  The  205,300  shares  were  the  first  such  shares
         repurchased under this program.

(2)      Exclusive of the impairment  charges of $28.7 million and $81.8 million
         ($22.9  million and $65.6 million after tax) for the three months ended
         June 30, 1999 and 1998, respectively,  the annualized return on average
         assets  would have been 2.43% and 2.76% for the three months ended June
         30, 1999 and 1998,  respectively  and the annualized  return on average
         equity  would have been  17.48% and 25.49% for the three  months  ended
         June 30,  1999 and  1998,  respectively.  Exclusive  of the  impairment
         charges of $28.9  million and $90.3  million  ($23.1  million and $72.2
         million  after  tax) for the six months  ended June 30,  1999 and 1998,
         respectively,  the annualized  return on average assets would have been
         1.81%  and  3.13%  for the six  months  ended  June 30,  1999 and 1998,
         respectively  and the  annualized  return on average  equity would have
         been 13.19% and 26.34% for the six months ended June 30, 1999 and 1998,
         respectively.

(3)      The efficiency ratio represents non-interest expense divided by the sum
         of net interest income before  provision for loan losses,  non-interest
         income and equity in (losses)  earning of investment in  unconsolidated
         entities.  Exclusive  of the  impairment  charges of $28.8  million and
         $81.8  million  for the  three  months  ended  June 30,  1999 and 1998,
         respectively,  the  efficiency  ratio would have been 63.02% and 52.61%
         for the  three  months  ended  June 30,  1999 and  1998,  respectively.
         Exclusive of the impairment  charges of $28.9 million and $90.3 million
         for the six months  ended  June 30,  1999 and 1998,  respectively,  the
         efficiency  ratio  would have been 67.96% and 50.71% for the six months
         ended June 30, 1999 and 1998, respectively.

                                       20
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

RESULTS OF OPERATIONS: THREE AND SIX MONTHS ENDED JUNE 30, 1999 VERSUS THREE AND
SIX MONTHS ENDED JUNE 30, 1998

         SEGMENT PROFITABILITY. The following table presents the contribution by
business segment to the Company's net income for the periods indicated.
<TABLE>
<CAPTION>

                                               Three Months Ended June 30,                  Six Months Ended June 30,
                                        ----------------------------------------      ------------------------------------
                                                                       Increase                                   Increase
For the periods ended June 30,              1999           1998       (Decrease)         1999         1998       (Decrease)
- ------------------------------------    -----------     ----------    ----------      ----------    ---------    ---------
<S>                                      <C>            <C>           <C>             <C>           <C>          <C>
                                                                       (Dollars in thousands)
Discount loans:
   Single family residential loans..     $   (8,865)    $    4,520    $  (13,385)     $   (4,343)   $  18,703    $ (23,046)
   Commercial real estate loans.....          3,298         11,773        (8,475)          6,800       17,057      (10,257)
                                        -----------     ----------    ----------      ----------    ---------    ---------
                                             (5,567)        16,293       (21,860)          2,457       35,760      (33,303)
                                        -----------     ----------    ----------      ----------    ---------    ---------

Domestic mortgage loan servicing....          3,223            819         2,404           6,730        2,323        4,407
Low-income housing tax credits......          1,452          1,435            17           2,997        6,394       (3,397)
Commercial real estate lending......          3,712          5,173        (1,461)          5,850        5,068          782
UK operations.......................          9,217          7,449         1,768           9,346        7,449        1,897
OTX ................................         (4,256)        (3,146)       (1,110)         (7,261)      (4,248)      (3,013)
Domestic subprime single family
 residential lending................         (2,518)        (4,268)        1,750          (2,982)      (3,587)         605
Investment securities...............         (1,756)       (47,122)       45,366          (1,844)     (53,991)      52,147
Equity investment in OAC............         (3,268)            --        (3,268)         (3,485)          --       (3,485)
Other...............................         (3,926)       (14,532)       10,606          (6,025)     (10,722)       4,697
                                        -----------     ----------    ----------      ----------    ---------    ---------
Net (loss) income                       $    (3,687)    $  (37,899)   $   34,212      $    5,783    $ (15,554)   $  21,337
                                        ===========     ==========    ==========      ==========    =========    =========
</TABLE>

o    SINGLE FAMILY RESIDENTIAL DISCOUNT LOANS. Net losses in 1999 included $22.8
     million of pretax impairment charges on residential  subordinate securities
     recorded in the second  quarter.  Also in the second  quarter of 1999,  OCN
     completed one  securitization  of single family  residential  loans with an
     aggregate  unpaid  principal  balance of $90.0 million and recorded a total
     gain of $8.9 million,  of which $6.7 million was a cash gain. In the second
     quarter of 1998, the Company completed one  securitization of single family
     residential  loans  with an  aggregate  unpaid  principal  balance of $98.3
     million,  which accounted for a total gain of $12.2 million,  of which $7.4
     million was a cash gain.  For the six months  ended June 30, 1999 and 1998,
     securitization gains totaled $22.8 million and $28.9 million, respectively.
     See "Non-Interest Income."

o    COMMERCIAL REAL ESTATE DISCOUNT LOANS.  Net income for the first six months
     of 1998 included $8.2 million of pretax gains on sales of large  commercial
     real estate  owned  properties  as  compared  to $4.1  million for the same
     period in 1999.  Also  contributing  to the decline in net income for 1999,
     was an  increase  in the  provision  for loss in fair value on real  estate
     owned, offset by a decline in the provision for loan losses. Net income for
     1998  also  included  $4.8  million  of  pretax  gains on the sale of large
     commercial discount loans, as compared to $2.6 million of gains on sales of
     large and small  commercial  discount  loans and a $3.8 million gain on the
     sale of commercial subordinate securities for the same period in 1999.

o    DOMESTIC MORTGAGE LOAN SERVICING.  The increase in net income from mortgage
     loan  servicing  during 1999  reflects an  increase  in  servicing  fees as
     compared  to 1998,  and was  primarily  due to an  increase  in the average
     unpaid principal balance of loans serviced for others. The unpaid principal
     balance of loans  serviced for others  averaged  $10.24  billion and $10.40
     billion during the three and six months ended June 30, 1999,  respectively,
     as compared to $7.12  billion  and $6.63  billion  during the three and six
     months ended June 30, 1998.

o    LOW-INCOME  HOUSING TAX  CREDITS.  Net income for the six months ended June
     30, 1998 included a $4.7 million gain on the sale of investments in two tax
     credit interests during the first quarter of 1998.

o    UK  OPERATIONS.  Net income for 1999 included a $10.2 million gain recorded
     in connection with one  securitization of subprime single family loans with
     an aggregate unpaid  principal  balance of $295.2 million during the second
     quarter.  For 1998,  net income  included a $9.1 million  gain  recorded in
     connection with one  securitization of subprime single family loans with an
     unpaid principal balance of $363.8 million during the second quarter.

                                       21
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

o    OTX. Recently, OTX introduced its RealTrans(SM)  software, an update to its
     e-commerce  solution  for ordering  mortgage  and real estate  products and
     services via the Internet. Real Trans(SM) links banks, brokers, appraisers,
     agents, title insurers,  attorneys and other ancillary service providers to
     facilitate the closing of mortgage and real estate transactions. The losses
     recorded by OTX reflect the continued investment in the development of this
     business.  Additionally, on June 2, 1999, OTX acquired substantially all of
     the assets of Synergy Software, LLC ("Synergy"),  a developer of commercial
     and multi-family  mortgage servicing systems Synergy is in the final stages
     of  developing  its  SynergyOPEN  (TM)  software,  a  32-bit,  Microsoft(R)
     Windows-based  commercial and multifamily  mortgage  servicing  system that
     employs multi-tier architecture to allow distributed computing.  See Note 4
     to the Interim Consolidated Financial Statements included in Item 1 hereof.

o    DOMESTIC SUBPRIME  SINGLE-FAMILY  RESIDENTIAL  LENDING.  Net losses in 1999
     included $4.1 million of pretax impairment on subprime residual  securities
     in the second  quarter as  compared  to $4.2  million in 1998,  also in the
     second  quarter.  In the fourth  quarter of 1998,  the  Company  closed its
     domestic retail branch network, wrote down the related assets and goodwill,
     and centralized  its remaining  operations in West Palm Beach. In 1999, the
     Company closed its domestic  wholesale branch network,  resulting in a 1999
     first quarter pre-tax charge of $1.6 million.

     In the second quarter of 1999,  the Company  securitized  loans  (domestic)
     aggregating  $148.6  million  and  recorded  a  total  gain on sale of $1.1
     million,  all of which was  non-cash.  In the second  quarter of 1998,  the
     Company  securitized  loans with an aggregate unpaid  principal  balance of
     $382.7 million for a gain of $9.7 million,  all of which was non-cash.  See
     "Non-Interest Income."

     The Company continues to investigate strategic alternatives with respect to
     its subprime  domestic  wholesale  operations  and has begun  investigating
     strategic alternatives with respect to its UK operations.

o    INVESTMENT SECURITIES.  The net losses on investment securities during 1998
     were  primarily  due to $86.1  million of pretax  impairment  losses ($77.6
     million during the second quarter) on the Company's  portfolio of AAA-rated
     agency  interest-only  securities  ("IOs")  The Company  discontinued  this
     investment activity and sold the IOs during the third quarter of 1998.

         NET INTEREST  INCOME.  The operations of the Company are  substantially
dependent  on its net  interest  income,  which is the  difference  between  the
interest  income  received  from its  interest-earning  assets and the  interest
expense  paid  on its  interest-bearing  liabilities.  Net  interest  income  is
determined by an institution's net interest spread (i.e., the difference between
the  yield  earned on its  interest-earning  assets  and the  rates  paid on its
interest-bearing  liabilities),  the relative amount of interest-earning  assets
and interest-bearing  liabilities and the degree of mismatch in the maturity and
repricing  characteristics of its  interest-earning  assets and interest-bearing
liabilities.

         The following table sets forth, for the periods indicated,  information
regarding  the total  amount  of income  from  interest-earning  assets  and the
resultant average yields, the interest expense associated with  interest-bearing
liabilities,  expressed in dollars and rates,  and the net interest  rate spread
and net  interest  margin.  Information  is based on daily  balances  during the
indicated periods.

                                       22
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================
<TABLE>
<CAPTION>

                                                                                Three months ended June 30,
                                                      ----------------------------------------------------------------------------
                                                                       1999                                    1998
                                                      --------------------------------------  ------------------------------------
                                                        Average                   Annualized    Average                 Annualized
                                                        Balance       Interest    Yield/Rate    Balance       Interest  Yield/Rate
                                                      -----------    -----------  ----------  -----------    ---------- ----------
<S>                                                   <C>            <C>              <C>     <C>            <C>            <C>
AVERAGE ASSETS:                                                                   (Dollars in thousands)
Federal funds sold and repurchase agreements...       $   173,451    $     2,059        4.75%   $   127,444   $   1,404     4.41%
Securities available for sale (1)..............           591,156         15,659       10.60        589,879       8,728     5.92
Loans available for sale (2)...................           373,723         11,014       11.79        998,282      25,291    10.13
Loan portfolio (2).............................           174,442          8,878       20.36        285,609      11,655    16.32
Discount loan portfolio (2)....................           958,571         25,553       10.66      1,307,021      42,281    12.94
Investment securities and other................            30,451            384        5.04         48,227       1,532    12.71
                                                      -----------    -----------  ----------    -----------   ---------  -------
Total interest-earning assets..................         2,301,794         63,547       11.04      3,356,462      90,891    10.83
                                                                     -----------                              ---------
Non-interest earning cash......................            56,590                                    25,264
Allowance for loan losses......................           (28,400)                                  (24,143)
Investments in low-income housing
   tax credit interests........................           170,761                                   113,851
Investment in unconsolidated entities..........            83,893                                    45,929
Real estate owned, net.........................           197,152                                   176,613
Investment in real estate......................            41,955                                    61,573
Other assets...................................           331,721                                   237,353
                                                      -----------                               -----------
   Total assets................................       $ 3,155,466                               $ 3,992,902
                                                      ===========                               ===========

AVERAGE LIABILITIES AND STOCKHOLDERS' EQUITY:
Interest-bearing demand deposits...............       $    26,083            252        3.86%   $    26,884         257     3.82%
Savings deposits...............................             1,536              9        2.34          1,743          10     2.29
Certificates of deposit........................         1,536,659         23,298        6.06      1,843,357      28,410     6.16
                                                      -----------    -----------  ----------    -----------  ----------  -------
   Total interest-bearing deposits.............         1,564,278         23,559        6.02      1,871,984      28,677     6.13
Securities sold under agreements to repurchase.           145,768          2,281        6.26        159,371       2,062     5.18
Federal Home Loan Bank advances................             3,473             37        4.26             --          --       --
Obligations outstanding under lines of credit..           342,501          5,293        6.18        924,218      15,103     6.54
Notes, debentures and other....................           224,810          6,668       11.86        226,373       6,734    11.90
                                                      -----------    -----------  ----------    -----------  ----------  -------
   Total interest-bearing liabilities.........          2,280,830         37,838        6.64      3,181,946      52,576     6.61
                                                                     -----------                             ----------
Non-interest bearing deposits..................            22,580                                    19,440
Escrow deposits................................           196,240                                   142,986
Other liabilities..............................            91,474                                    88,932
                                                      -----------                               -----------
   Total liabilities...........................         2,591,124                                 3,433,304
Capital securities.............................           125,000                                   125,000
Stockholders' equity...........................           439,342                                   434,598
                                                      -----------                               -----------
   Total liabilities and stockholders' equity..       $ 3,155,466                               $ 3,992,902
                                                      ===========                               ===========
Net interest income before provision for
   loan losses.................................                      $    25,709                             $   38,315
                                                                     ===========                             ==========
Net interest rate spread.......................                                         4.40%                               4.22%
Net interest margin............................                                         4.47%                               4.57%
Ratio of interest-earning assets to
   interest-bearing liabilities................               101%                                      105%
</TABLE>


                                       23
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================
<TABLE>
<CAPTION>

                                                                                  Six months ended June 30,
                                                      ----------------------------------------------------------------------------
                                                                       1999                                    1998
                                                      --------------------------------------  ------------------------------------
                                                        Average                   Annualized    Average                 Annualized
                                                        Balance       Interest    Yield/Rate    Balance       Interest  Yield/Rate
                                                      -----------    -----------  ----------  -----------    ---------- ----------
<S>                                                   <C>            <C>              <C>     <C>            <C>            <C>
AVERAGE ASSETS:                                                                      (Dollars in thousands)
Federal funds sold and repurchase agreements...       $   229,576    $     5,454        4.75%    $   102,164  $    2,437     4.77%
Securities available for sale (1)..............           550,249         32,848       11.94         559,602      16,672     5.96
Loans available for sale (2)...................           325,369         19,144       11.77         668,838      34,794    10.40
Loan portfolio (2).............................           194,403         15,044       15.48         283,412      17,917    12.64
Discount loan portfolio (2)....................           964,504         55,556       11.52       1,343,067      79,078    11.78
Investment securities and other................            37,303          1,035        5.55          42,437       2,017     9.51
                                                      -----------    -----------                 -----------  ----------
Total interest-earning assets..................         2,301,404        129,081       11.22       2,999,520     152,915    10.20
                                                                     -----------                              ----------
Non-interest earning cash......................            85,389                                     22,744
Allowance for loan losses......................           (26,651)                                   (25,026)
Investments in low-income housing
   Tax credit interests........................           158,979                                    122,775
Investment in unconsolidated entities..........            85,089                                     44,055
Real estate owned, net.........................           205,467                                    174,283
Investment in real estate......................            41,112                                     65,569
Other assets...................................           342,295                                    219,556
                                                      -----------                                -----------
   Total assets................................       $ 3,193,084                                $ 3,623,476
                                                      ===========                                ===========


AVERAGE LIABILITIES AND STOCKHOLDERS' EQUITY:
Interest-bearing demand deposits...............       $    48,228            892        3.70%    $    29,966         613     4.09%
Savings deposits...............................             1,551             18        2.32           1,739          20     2.30
Certificates of deposit........................         1,635,190         49,477        6.05       1,817,165      55,889     6.15
                                                      -----------    -----------     -------     -----------  ----------     ----
   Total interest-bearing deposits.............         1,684,969         50,387        5.98       1,848,870      56,522     6.11
Securities sold under agreements to repurchase.           111,520          3,772        6.76         131,130       3,701     5.64
Federal Home Loan Bank advances................             1,737             37        4.26           3,740         109     5.83
Obligations outstanding under lines of credit..           292,479          9,017        6.17         604,214      19,623     6.50
Notes, debentures and other....................           225,334         13,423       11.91         226,626      13,477    11.89
                                                      -----------    -----------                  ----------- ----------
   Total interest-bearing liabilities .........         2,316,039         76,636        6.62       2,814,580      93,432     6.64
                                                                     -----------                              ----------
Non-interest bearing deposits..................            26,978                                     21,022
Escrow deposits................................           195,683                                    126,283
Other liabilities..............................            91,124                                    106,047
                                                      -----------                                -----------
   Total liabilities...........................         2,629,824                                  3,067,932
Capital securities.............................           125,000                                    125,000
Stockholders' equity...........................           438,260                                    430,544
                                                      -----------                                -----------
   Total liabilities and stockholders' equity..       $ 3,193,084                                $ 3,623,476
                                                      ===========                                ===========
Net interest income before provision for
   loan losses.................................                      $    52,445                              $   59,483
                                                                     ===========                              ==========
Net interest rate spread.......................                                         4.60%                                3.56%
Net interest margin............................                                         4.56%                                3.97%
Ratio of interest-earning assets to
   Interest-bearing liabilities................                99%                                       107%
</TABLE>

(1)      Excludes effect of unrealized  gains or losses on securities  available
         for sale.
(2)      The average balances include non-performing loans, interest on which is
         recognized on a cash basis.

         The following  table  describes the extent to which changes in interest
rates and  changes in volume of  interest-earning  assets  and  interest-bearing
liabilities  have affected the Company's  interest income and expense during the
periods   indicated.   For  each   category  of   interest-earning   assets  and

                                       24
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

interest-bearing liabilities, information is provided on changes attributable to
(i) changes in volume (change in volume  multiplied by prior rate), (ii) changes
in rate (change in rate  multiplied  by prior  volume) and (iii) total change in
rate  and  volume.  Changes  attributable  to both  volume  and rate  have  been
allocated  proportionately  to the  change  due to volume  and the change due to
rate.
<TABLE>
<CAPTION>

                                                                 Three Months                                Six Months
                                                   --------------------------------------      -----------------------------------
                                                                1999 vs. 1998                              1999 vs. 1998
                                                   --------------------------------------      -----------------------------------
                                                          Increase (decrease) due to               Increase (decrease) due to
                                                   --------------------------------------      -----------------------------------
For the periods ended June  30,                      Rate           Volume       Total           Rate         Volume       Total
- ------------------------------------------------   ---------       ---------    ---------      ---------    ---------    ---------
<S>                                                <C>             <C>          <C>            <C>          <C>          <C>
Interest-earning assets:                                                      (Dollars in thousands)
 Federal funds sold and repurchase
   agreements ..................................   $     116       $     539    $     655      $     (10)   $   3,027    $   3,017
 Securities available for sale..................       6,912              19        6,931         16,459         (283)      16,176
 Loans available for sale.......................       3,595         (17,872)     (14,277)         4,083      (19,733)     (15,650)
 Loan portfolio.................................       2,445          (5,222)      (2,777)         3,490       (6,363)      (2,873)
 Discount loan portfolio........................      (6,651)        (10,077)     (16,728)        (1,682)     (21,840)     (23,522)
 Investment securities and other................        (712)           (436)      (1,148)          (761)        (221)        (982)
                                                   ---------       ---------    ---------      ---------    ---------    ---------
     Total interest-earning assets..............       5,705         (33,049)     (27,344)        21,579      (45,413)     (23,834)
                                                   ---------       ---------    ---------      ---------    ---------    ---------

Interest-bearing liabilities:
 Interest-bearing demand deposits...............           3              (8)          (5)           (64)         343          279
 Savings deposits...............................          --              (1)          (1)            --           (2)          (2)
 Certificate of deposit.........................        (455)         (4,657)      (5,112)          (893)      (5,519)      (6,412)
                                                   ---------       ----------   ----------     ---------    ---------    ---------
     Total interest-bearing deposits............        (452)         (4,666)      (5,118)          (957)      (5,178)      (6,135)
 Securities sold under agreements to
   repurchase ..................................         406            (187)         219            672         (601)          71
 Federal Home Loan Bank advances................          37              --           37            (24)         (48)         (72)
 Obligations outstanding under lines
   of credit....................................        (779)         (9,031)      (9,810)          (949)      (9,657)     (10,606)
 Notes, debentures and other obligations........         (20)            (46)         (66)            22          (76)         (54)
                                                   ---------       ---------    ---------      ---------    ---------    ---------
 Total interest-bearing liabilities.............        (808)        (13,930)     (14,738)        (1,236)     (15,560)     (16,796)
                                                   ---------       ---------    ---------      ---------    ---------    ---------
Increase (decrease) in net interest income......   $   6,513       $ (19,119)   $ (12,606)     $  22,815    $ (29,853)   $  (7,038)
                                                   =========       =========    =========      =========    =========    =========
</TABLE>

         The Company's net interest  income before  provision for loan losses of
$25.7 million  decreased $12.6 million or 33% during the three months ended June
30, 1999 as compared to the same period in the prior year.  The  decrease in net
interest income reflects a $27.3 million decrease in interest income,  offset by
a $14.7 million decrease in interest expense, and occurred primarily as a result
of a decrease in the average  balance of interest  earning  assets and  interest
bearing  liabilities.  The net interest spread  increased 18 basis points during
the three months ended June 30, 1999 as a result of a 21 basis point increase in
the  weighted  average  yield on  interest-earning  assets  and a 3 basis  point
increase in the  weighted  average  rate on  interest-bearing  liabilities.  The
impact of these rate changes resulted in a $6.5 million increase in net interest
income. Average interest-earning assets decreased by $1.05 billion or 31% during
the three  months  ended  June 30,  1999 and  reduced  interest  income by $33.0
million, while average interest-bearing  liabilities decreased $901.1 million or
28% and  reduced  interest  expense  by $13.9  million.  The net impact of these
volume changes resulted in a decrease of $19.1 million to net interest income.

                                       25
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================
<TABLE>
<CAPTION>

                                         Average Balance          Increase         Average Yield           Increase
                                    -------------------------    (Decrease)   ------------------------    (Decrease)
For the three months ended June 30,    1999          1998             $           1999        1998       Basis Points
- ----------------------------------- -----------   -----------    -----------  ------------ -----------  --------------
                                                                  (Dollars in thousands)
<S>                                 <C>           <C>            <C>                <C>      <C>            <C>
Federal funds sold and
  repurchase agreements ........    $   173,451   $   127,444    $    46,007        4.75%      4.41%          34
Securities available for sale...        591,156       589,879          1,277       10.60       5.92          468
Loans available for sale .......        373,723       998,282       (624,559)      11.79      10.13          166
Loan portfolio .................        174,442       285,609       (111,167)      20.36      16.32          404
Discount loan portfolio ........        958,571     1,307,021       (348,450)      10.66      12.94         (228)
Investment securities
  and other ....................         30,451        48,227        (17,776)       5.04      12.71         (767)
                                    -----------   -----------    -----------
                                    $ 2,301,794   $ 3,356,462    $(1,054,668)      11.04      10.83           21
                                    ===========   ===========    ===========


                                         Average Balance          Increase         Average Yield           Increase
                                    -------------------------    (Decrease)   ------------------------    (Decrease)
For the six months ended June 30,      1999          1998             $           1999        1998       Basis Points
- ----------------------------------  -----------   -----------    -----------  ------------ -----------  --------------
                                                                  (Dollars in thousands)
<S>                                 <C>           <C>            <C>                <C>      <C>            <C>
Federal funds sold and
  Repurchase agreements.........    $   229,576   $   102,164   $    127,412        4.75%      4.77%          (2)
Securities available for sale...        550,249       559,602         (9,353)      11.94       5.96          598
Loans available for sale........        325,369       668,838       (343,469)      11.77      10.40          137
Loan portfolio..................        194,403       283,412        (89,009)      15.48      12.64          284
Discount loan portfolio.........        964,504     1,343,067       (378,563)      11.52      11.78          (26)
Investment securities
  and other.....................         37,303        42,437         (5,134)       5.55       9.51         (396)
                                    -----------   -----------   ------------
                                    $ 2,301,404   $ 2,999,520   $   (698,116)      11.22      10.20          102
                                    ===========   ===========   ============
</TABLE>

         Interest  income on discount loans decreased by $16.7 million or 40% in
the three  months ended June 30,  1999,  as a result of a $348.4  million or 27%
decrease in the average  balance and a 228 basis point  decrease in the weighted
average yield earned. For the six months ended June 30, 1999, interest income on
discount loans  decreased $23.5 million or 30% primarily as a result of a $378.6
million or 28% decrease in the average  balance and a 26 basis point  decline in
the average yield. Securitizations,  as well as a decline in acquisition volume,
have contributed  significantly to the decline in the average balance. The yield
on the discount loan portfolio is likely to fluctuate from period to period as a
result of the  timing  of  resolutions,  particularly  the  resolution  of large
multi-family  residential and commercial  real estate loans,  and the mix of the
overall portfolio between performing and nonperforming loans.

         Interest  income on loans available for sale decreased $14.3 million or
56% during the second  quarter of 1999 as compared to the same period in 1998 as
a result of a $624.6 million or 63% decrease in the average  balance,  offset in
part by a 166 basis point increase in the weighted average yield earned. For the
first six months of 1999,  interest income on loans available for sale decreased
$15.7  million  or 45% due to a $343.5  million or 51%  decline  in the  average
balance,  offset in part by a 137 basis  point  increase  in the  average  yield
earned.  The decline in the average balance reflects  securitizations of foreign
and domestic  subprime loans and a decline in originations  due in large part to
the closure of domestic subprime origination branch networks.

         Interest income on the loan portfolio  decreased by $2.8 million or 24%
in the three months ended June 30, 1999, as a result of a $111.2  million or 39%
decrease in the  average  balance,  offset by a 404 basis point  increase in the
weighted average yield earned. For the six months ended June 30, 1999,  interest
income on the loan  portfolio  decreased  $2.9  million or 16% as a result of an
$89.0  million or 31%  decline in the average  balance,  offset in part by a 284
basis point  increase in the average yield earned.  The  significant  yields and
declining  average balances on the loan portfolio  reflect the continuing payoff
of multifamily and nonresidential loans.

                                       26
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

          Interest  income on securities  available  for sale  increased by $6.9
million or 79% during the second  quarter of 1999 as compared to the same period
in 1998  primarily  as a result of a 468 basis point  increase  in the  weighted
average  yield  earned.  For the first six  months of 1999,  interest  income on
securities  available for sale increased $16.2 million or 97% primarily due to a
598 basis point increase in the average yield.  As indicated in the table below,
the higher yields earned during 1999 reflect a change in the  composition of the
securities available for sale portfolio.
<TABLE>
<CAPTION>
                                              Average Balance                    Annualized Yield
                                       -----------------------------      -----------------------------
For the three months ended June 30,       1999             1998              1999              1998
- ------------------------------------   -----------    --------------      ----------       ------------
<S>                                    <C>            <C>                     <C>              <C>
    CMOs (AAA-rated)................   $   362,820    $      227,160          5.29%            5.54%

    Subordinates and residuals......       228,336           124,467         19.02            12.31

    IOs (AAA-rated agency)..........            --           204,103            --             1.29

    Other...........................            --            34,149            --            12.78
                                       -----------    --------------
                                       $   591,156    $      589,879         10.60%            5.92%
                                       ===========    ==============

                                              Average Balance                    Annualized Yield
                                       -----------------------------      -----------------------------
For the six months ended June 30,          1999            1998              1999              1998
- ------------------------------------   -----------    --------------      ----------       ------------
<S>                                    <C>            <C>                     <C>              <C>
    CMOs (AAA-rated).................  $   327,010     $     211,242          5.57%            5.71%

    Subordinates and residuals.......      223,239           109,873         21.27            18.56

    IOs (AAA-rated agency)...........           --           201,026            --            (1.13)

    Other............................           --            37,461            --             8.48
                                       -----------    --------------
                                       $   550,249    $      559,602         11.94%            5.96%
                                       ===========    ==============
</TABLE>

         The average yield on the IOs and  residuals  was adversely  affected by
declining interest rates and the resulting increase in prepayment speeds. During
the second quarter of 1998, OCN discontinued its IO this investment activity and
sold its entire portfolio of IOs in July 1998.
<TABLE>
<CAPTION>
                                            Average Balance          Increase         Average Rate          Increase
                                       -------------------------    (Decrease)    --------------------     (Decrease)
For the three months ended June 30,        1999         1998             $           1999      1998       Basis Points
- -------------------------------------  -----------   -----------    -----------   ---------- ---------   -------------
                                                                  (Dollars in thousands)
<S>                                    <C>           <C>            <C>                <C>      <C>          <C>
Deposits ...........................   $ 1,564,278   $ 1,871,984    $  (307,706)       6.02%    6.13%        (11)
Securities sold under
 agreements to repurchase ..........       145,768       159,371        (13,603)       6.26     5.18         108

Obligations outstanding under
  lines of credit ..................       342,501       924,218       (581,717)       6.18     6.54         (36)

Notes, debentures and other.........       228,283       226,373          1,910       11.75    11.90         (15)
                                       -----------   -----------    -----------
                                       $ 2,280,830   $ 3,181,946    $  (901,116)       6.64     6.61           3
                                       ===========   ===========    ===========
</TABLE>

                                       27
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

<TABLE>
<CAPTION>

                                            Average Balance          Increase         Average Rate          Increase
                                       -------------------------    (Decrease)    --------------------     (Decrease)
For the six months ended June 30,          1999         1998             $           1999      1998       Basis Points
- -------------------------------------  -----------   -----------    -----------   ---------- ---------   -------------
                                                                  (Dollars in thousands)
<S>                                    <C>           <C>            <C>                <C>      <C>           <C>
Deposits ...........................   $ 1,684,969   $ 1,848,870    $  (163,901)     5.98%     6.11%         (13)
Securities sold under agreements
  to repurchase ....................       111,520       131,130        (19,610)     6.76      5.64          112
Obligations outstanding under
  lines of credit ..................       292,479       604,214       (311,735)     6.17      6.50          (33)
Notes, debentures and other ........       227,071       230,366         (3,295)    11.86     11.80            6
                                       -----------   -----------    -----------
                                       $ 2,316,039   $ 2,814,580    $  (498,541)     6.62      6.64           (2)
                                       ===========   ===========    ===========
</TABLE>

         Interest  expense on deposits  decreased $5.1 million or 18% during the
three  months  ended June 30,  1999  primarily  due to a $ 307.7  million or 16%
decrease in the average balance of  certificates of deposit.  For the six months
ended June 30, 1999, interest expense on deposits decreased $6.1 million or 11%,
also  primarily  due to a decline  in the  average  balance of  certificates  of
deposit.

         Interest  expense  on  obligations  outstanding  under  lines of credit
decreased $9.8 million or 65% during the second quarter of 1999 primarily due to
a $581.7 million or 63% decline in the average balance. For the first six months
of 1999,  interest  expense on  obligations  outstanding  under  lines of credit
decreased  $10.6 million or 54% primarily due to a $311.7 million or 52% decline
in the  average  balance.  Lines  of  credit  are  used  primarily  to fund  the
acquisition and origination of subprime single family loans at OFS and Ocwen UK.
The decline in the average  balance of lines of credit during 1999 is consistent
with the decline in the average  balance of loans  available for sale during the
same period. For additional  information regarding lines of credit, see "Changes
in  Financial  Condition -  Obligations  Outstanding  Under Lines of Credit" and
"Liquidity, Commitments and Off-Balance Sheet Risks."

         PROVISIONS FOR LOAN LOSSES.  Provisions for losses on loans are charged
to operations to maintain an allowance for losses on each of the loan  portfolio
and the discount loan portfolio at a level which management  considers  adequate
based upon an  evaluation of known and inherent  risks in such loan  portfolios.
Management's  periodic  evaluation is based upon  portfolio  composition,  asset
classifications,  historical loss experience,  current  economic  conditions and
trends, collateral values and other relevant factors.

         The  following  table  sets  forth  the  components  of  the  Company's
provision for loan losses for the periods indicated.
<TABLE>
<CAPTION>

                                                         Three Months                          Six Months
                                                -------------------------------     -------------------------------
For the periods ended June 30,                      1999              1998              1999              1998
- -------------------------------------------     -------------     -------------     -------------     -------------
                                                                        (Dollars in thousands)
<S>                                               <C>               <C>               <C>               <C>
Discount loans...........................       $      (1,280)    $       9,562     $       3,409     $      11,485
Loan portfolio...........................               1,903               113               953               444
                                                -------------     -------------     -------------     -------------
  Total..................................       $         623     $       9,675     $       4,362     $      11,929
                                                =============     =============     =============     =============
</TABLE>

         The decline in  provisions  for  discount  loan  losses  during 1999 as
compared to 1998,  is primarily  due to a decline in the discount  loan balance.
Despite  a  decline  in the  loan  portfolio  balance,  the  provision  for loan
portfolio  losses  increased during 1999 primarily as a result of an increase in
nonperforming  loans.  The  following  table sets forth the  allowance  for loan
losses as a percentage of the respective loan balances at the dates indicated.
<TABLE>
<CAPTION>

                                               June 30, 1999                               June 30, 1998
                                 ------------------------------------------    -------------------------------------
                                                     Loan        Allowance                       Loan      Allowance
                                 Allowance          Balance       as  a %      Allowance        Balance      as a %
                                 ----------       ----------   ------------    ---------      ----------   ---------
<S>                              <C>                 <C>           <C>         <C>               <C>          <C>
  Discount loans..........           20,405        1,029,169       1.98           22,852       1,444,358      1.58%
  Loan portfolio..........       $    5,853          139,531       4.19%       $   4,139         285,090      1.45
                                 ----------       ----------                   ---------      ----------
                                 $   26,258       $1,168,700       2.25%       $  26,991      $1,729,448      1.56%
                                 ==========       ==========                   =========      ==========
</TABLE>

           Overall,  the  Company's  aggregate  allowance for losses on the loan
portfolios  and real  estate  owned at June 30, 1999  increased  to 3.18% of the
respective balances as compared to 2.02% at June 30, 1998.

                                       28
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         Although  management  utilizes  its  best  judgment  in  providing  for
possible loan losses, there can be no assurance that the Company will not change
its provisions for possible loan losses in subsequent  periods to a higher level
from that recorded to date in 1999.  Changing economic and business  conditions,
fluctuations in local markets for real estate,  future changes in non-performing
asset trends,  large upward  movements in market interest rates or other reasons
could  affect the  Company's  future  provisions  for loan  losses.  For further
discussion and analysis  regarding the provisions for loan losses,  see "Changes
in Financial Condition Allowances for Losses."

         NON-INTEREST  INCOME.  The  following  table sets  forth the  principal
components of the Company's non-interest income during the periods indicated.

<TABLE>
<CAPTION>
                                                            Three Months                          Six Months
                                                   ------------------------------      -------------------------------
For the periods ended June 30,                         1999              1998              1998               1998
- --------------------------------------------       ------------      ------------      ------------       ------------
                                                                         (Dollars in thousands)
<S>                                                <C>               <C>               <C>                <C>
Servicing fees and other charges............       $     18,929      $     13,972      $     37,180       $     23,696
(Loss) gain on interest-earning assets, net.             (5,867)          (48,015)           14,275            (23,261)
Gain on real estate owned, net..............              2,677            10,521             3,306             11,547
Other income................................              9,073             9,771            15,625             15,648
                                                   ------------      ------------      ------------       ------------
     Total..................................       $     24,812      $    (13,751)     $     70,386       $     27,630
                                                   ============      ============      ============       ============
</TABLE>
         The increases in servicing fees and other charges  reflects an increase
in loan  servicing  and  related  fees as a result of an increase in the average
balance of loans  serviced  for others.  The unpaid  principal  balance of loans
serviced for others  averaged $10.24 billion and $10.40 billion during the three
and six months ended June 30, 1999,  respectively,  as compared to $7.12 billion
and $6.63  billion  during the three and six months  ended  June 30,  1998.  The
increase  in the  average  balance of loans  serviced  for others was  primarily
related to servicing retained in connection with subprime  securitizations,  net
of repayments.

         The Company completed  construction of its national servicing center in
Orlando, Florida, in July 1999 as scheduled.

         The following  table sets forth the Company's loans serviced for others
at June 30, 1999.
<TABLE>
<CAPTION>
                           ----------------------  ----------------------   --------------------  -----------------------
                                Discount Loans       Subprime Loans (1)         Other Loans                Total
                           ----------------------  ----------------------   --------------------  -----------------------
                                          No. of                  No. of                 No. of                  No. of
                              Amount      Loans      Amount       Loans       Amount     Loans       Amount      Loans
                           -----------    -------  -----------    -------   -----------  -------   -----------   --------
<S>                          <C>          <C>        <C>           <C>          <C>          <C>     <C>           <C>
                                                           (Dollars in thousands)

Loans securitized ......   $ 1,162,660    18,555   $ 2,028,039     38,546   $        --       --   $ 3,190,699     57,101
Loans serviced for third
  parties ..............     1,372,020    18,388     5,359,045     80,492       982,792      749     7,713,857     99,629
                           -----------    ------   -----------    -------   -----------    -----   -----------    -------
                           $ 2,534,680    36,943   $ 7,387,084    119,038   $   982,792    $ 749   $10,904,556    156,730
                           ===========    ======   ===========    =======   ===========    =====   ===========    =======
</TABLE>
(1)      Includes  42,328  loans  with an  unpaid  principal  balance  of $977.8
         million ((pound)619.8 million) which were serviced by Ocwen UK.

         Loss on interest-earning  assets for the second quarter of 1999 of $5.9
million  was  primarily  comprised  of $28.8  million  of  impairment  charge on
securities available for sale, offset by $20.2 million of securitization  gains,
as  presented  in the  table  below,  and $1.4  million  of gains on the sale of
commercial discount loans. Loss on interest-earning  assets, net, for the second
quarter of 1998 of $48.0  million was  primarily  comprised of $31.0  million of
securitization  gains, as presented in the table below,  and a $2.8 million gain
recognized  on the sale of small  commercial  discount  loans,  offset  by $81.8
million of impairment  losses on securities  available for sale. See "Changes in
Financial Condition- Securities Available for Sale."

         Gains on interest-earning assets (as well as other assets, such as real
estate owned,  as discussed  below)  generally are dependent on various  factors
which are not necessarily  within the control of the Company,  including  market
and economic  conditions.  As a result, there can be no assurance that the gains
on sale of interest-earning assets (and other assets) reported by the Company in

                                       29
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

prior  periods  will be  reported  in future  periods  or that there will not be
substantial inter-period variations in the results from such activities.

         The following  table sets forth the  Company's net gains  recognized in
connection with the securitization of loans during the periods indicated.
<TABLE>
<CAPTION>
                                                                                  Book Value
                                                                                     of
                                                                                  Securities
                         Loans Securitized                                        Retained
- -------------------------------------------------------------------               (Non-cash        Cash
                 Type of Loans              Principal  No. of Loans   Net Gain      Gain)          Gain
- -----------------------------------------  ----------- ------------  ----------   ----------   ----------
                                                                           (Dollars in thousands)
<S>                                        <C>               <C>     <C>          <C>          <C>
FOR THE THREE MONTHS ENDED JUNE 30,1999:
Single family discount .................   $   90,037        1,443   $    8,864   $    2,133   $    6,731
Single family subprime:
   Domestic ............................      148,628        1,381        1,117        7,659           --
   Foreign (Ocwen UK) ..................      295,157        8,983       10,207       34,452           --
                                           ----------   ----------   ----------   ----------   ----------
                                              443,785       10,364       11,324       42,111           --
                                           ----------   ----------   ----------   ----------   ----------
                                           $  533,822       11,807   $   20,188   $   44,244   $    6,731
                                           ==========   ==========   ==========   ==========   ==========

FOR THE THREE MONTHS ENDED JUNE 30,1998:
Single family discount .................   $   98,345        1,155       12,219   $    4,831   $    7,388
Single family subprime:
   Domestic ............................      382,716        4,522        9,675       27,262           --
   Foreign (Ocwen UK) ..................      363,801       14,179        9,133       33,988           --
                                           ----------   ----------   ----------   ----------   ----------
                                              746,517       18,701       18,808       61,250           --
                                           ----------   ----------   ----------   ----------   ----------
                                           $  844,862       19,856   $   31,027   $   66,081   $    7,388
                                           ==========   ==========   ==========   ==========   ==========

FOR THE SIX MONTHS ENDED JUNE 30, 1999:
Single family discount (1) .............      227,303        3,137   $   22,763   $    4,040   $   18,723
Single family subprime:
   Domestic ............................      235,572        2,192        3,834       12,091           --
   Foreign (Ocwen UK) ..................      295,157        8,983       10,207       34,452           --
                                           ----------   ----------   ----------   ----------   ----------
                                              530,729       11,175       14,041       46,543           --
                                           ----------   ----------   ----------   ----------   ----------
                                           $  758,032       14,312   $   36,804   $   50,583   $   18,723
                                           ==========   ==========   ==========   ==========   ==========

FOR THE SIX MONTHS ENDED JUNE 30,1998:
Single family discount .................   $  325,894        4,932   $   28,917   $   20,205   $    8,712
Single family subprime
   Domestic ............................      544,116        5,961       17,607       37,124           --
   Foreign (Ocwen UK) ..................      363,801       14,179        9,133       33,988           --
                                           ----------   ----------   ----------   ----------   ----------
                                              907,917       20,140       26,740       71,112           --
                                           ----------   ----------   ----------   ----------   ----------
                                           $1,233,811       25,072   $   55,657   $   91,317   $    8,712
                                           ==========   ==========   ==========   ==========   ==========
</TABLE>

(1)      Includes 392 loans with an unpaid  principal  balance of $25.2  million
         securitized from the loan portfolio

                                       30
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         The following table sets forth the results of the Company's  investment
in real estate owned (which does not include investments in real estate),  which
were  primarily  related to the  discount  loan  portfolio,  during the  periods
indicated:
<TABLE>
<CAPTION>
                                                                   Three Months                        Six Months
                                                          ------------------------------     ------------------------------
For the periods ended June 30,                                1999              1998             1999              1998
- -----------------------------------------------------     ------------      ------------     ------------      ------------
                                                                                (Dollars in thousands)
<S>                                                       <C>               <C>              <C>               <C>
Gains on sales.......................................     $     12,205      $     14,619     $     21,407      $     23,382
Provision for loss in fair value.....................           (9,779)           (1,645)         (14,840)           (5,879)
Rental income (carrying costs), net..................              251            (2,453)          (3,261)           (5,956)
                                                          ------------      ------------     ------------      ------------
  Gain on real estate owned, net.....................     $      2,677      $     10,521     $      3,306      $     11,547
                                                          ============      ============     ============      ============
</TABLE>
         At June 30, 1999 the Company had  established  valuation  allowances on
real estate  owned of $17.3  million,  or 8.61% of the  balance,  as compared to
$11.2  million or 6.9% of real estate  owned at June 30,  1998.  For  additional
information  relating  to the  Company's  real  estate  owned,  see  "Changes in
Financial Condition-Real Estate Owned."

         Other  income  for the first six  months of 1999 of $15.6  million  was
primarily  comprised  of  $7.9  million  of  brokerage   commissions  earned  in
connection  with Ocwen UK loan  originations,  $3.1 million of  management  fees
earned  from OAC and $1.6  million  of  gains  on sales of  investments  in real
estate.  For the six months ended June 30, 1998,  other income of $15.6  million
was  primarily  comprised  of $4.6  million  of gains on the sale of  low-income
housing tax credit  interests,  $2.9 million of gains on sales of investments in
real estate,  $2.7 million of brokerage  commissions  earned in connection  with
Ocwen UK loan originations and $2.3 million of management fees earned from OAC.

         NON-INTEREST  EXPENSE.  Non-interest  expense decreased $8.5 million or
15% in the second quarter of 1999 as compared to the second quarter of 1998, and
increased $9.6 million or 11% in the first six months of 1999 as compared to the
same period in 1998.  The  increase in  non-interest  expenses for the first six
months of 1999 was primarily related to the acquisition of Ocwen UK on April 24,
1998. Total non-interest expenses incurred by Ocwen UK amounted to $22.9 million
and  $11.3  million  during  the six  months  ended  June  30,  1999  and  1998,
respectively.  The following  table sets forth the  principal  components of the
Company's non-interest expense during the periods indicated.
<TABLE>
<CAPTION>
                                                                 Three Months                        Six Months
                                                        ------------------------------     ------------------------------
For the periods ended June 30,                              1999              1998             1999              1998
- ----------------------------------------------------    ------------      ------------     ------------      ------------
                                                                             (Dollars in thousands)
<S>                                                     <C>               <C>              <C>               <C>
Compensation and employee benefits..................    $     24,330      $     29,766     $     51,540      $     51,247
Occupancy and equipment.............................           8,732             8,507           19,369            14,925
Loan expenses.......................................           2,652             7,357            6,780             9,694
Net operating loss on investments in real estate
  and certain low-income housing tax credit
  interests.........................................           1,374             1,046            3,221             2,292
Amortization of goodwill ...........................             257               563              487               934
Other operating expenses............................          10,440             9,010           18,511            11,168
                                                        ------------      ------------     ------------      ------------
   Total............................................    $     47,785      $     56,249     $     99,908      $     90,260
                                                        ============      ============     ============      ============
</TABLE>

         The decrease in  compensation  and employee  benefits  during the three
months  ended June 30, 1999  reflects a reduction in profit  sharing  expense in
connection  with the  Company's  decision  to grant  options  under  its  annual
incentive  plan at an exercise  price equal to fair  market  value.  Previously,
options were granted at exercise  prices below fair market  value,  resulting in
the recognition of  compensation  expense.  Also  contributing to the decline in
compensation and employee benefits was a decrease in commissions incurred by OFS
as a result of the  closing  of retail  and  wholesale  branch  networks,  and a
decrease  in  recruiting  related  expenses as a result of an increase in direct
hiring.  These declines were  partially  offset by an increase in profit sharing
expense in connection with the Company's implementation of a long-term incentive
plan in the fourth  quarter of 1998.  For the six months  ended June 30, 1999 as
compared to the same period in 1998, compensation and employee benefits incurred
by Ocwen UK increased  $6.9  million,  while that  incurred by OFS declined $6.1
million.

                                       31
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         The $4.4 million  increase in occupancy and equipment  expenses  during
the six months ended June 30, 1999 was primarily due to a $1.9 million  increase
in  technology  costs and a $1.0  million  increase  in rent  expense.  Ocwen UK
accounted  for $2.2  million  of the $4.4  million  increase  in  occupancy  and
equipment expenses for the six months ended June 30, 1999. The Company completed
construction of its national servicing center in Orlando,  Florida, in July 1999
as scheduled.

         The $4.7 million,  or 64%, and $2.9 million,  or 30%,  decrease in loan
expenses in the three and six months ended June 30, 1999, respectively, reflects
significant  declines in the average  balance of loans during 1999.  The average
balance of loans (loans  available for sale,  loan portfolio and discount loans)
declined  42% and 35%  during  the three and six  months  ended  June 30,  1999,
respectively, as compared to the same periods in 1998.

         Other operating  expenses are primarily  comprised of professional fees
(primarily  consulting),  marketing,  travel related  costs,  and regulatory and
insurance.  The $7.3 million increase in other operating expenses during the six
months  ended June 30,  1999 was due  primarily  to a $2.4  million  increase in
professional fees, primarily consulting,  a $1.8 million increase in advertising
and a $0.9 million increase in travel related costs.

         EQUITY  IN  LOSSES  OF  INVESTMENTS  IN  UNCONSOLIDATED  ENTITIES.  The
following  table  summarizes  the company's  equity in losses of  investments in
unconsolidated entities for the periods indicated.


<TABLE>
<CAPTION>
                                                                     Equity in (Losses) Earnings
                                                     ---------------------------------------------------------
                               Ownership             Three months Ended June 30,     Six Months Ended June 30,
                      ----------------------------   ---------------------------     -------------------------
Entity                Shares/Units            %         1999             1998           1999           1998
- -------------------   ------------        --------   ----------        ---------     -----------    ----------
                                                                      (Dollars in thousands)
<S>                     <C>                  <C>     <C>               <C>           <C>            <C>
OAC................     1,540,000            8.12%   $   (1,475)       $      --     $    (1,539)   $       --
OPLP...............     1,808,733            8.71%       (1,793)              --          (1,947)           --
Kensington (1).....       549,993           36.05%         (289)             544          (1,430)          544
Other..............       Various          various           87               --             203            --
                                                     ----------        ---------     -----------    ----------
                                                     $   (3,470)       $     544     $    (4,713)   $      544
                                                     ==========        =========     ===========    ==========
</TABLE>

(1)      Equity in  earnings  of  investment  in  Kensington  includes  goodwill
         amortization  of $0.6 and $1.2  million  for the three  and six  months
         ended June 30, 1999, respectively,  as compared to $0.9 million for the
         three and six months ended June 30, 1998.

         See "Changes in  Financial  Condition -  Investment  in  Unconsolidated
Entities".

         INCOME TAX  EXPENSE.  Income tax  benefit  (expense)  amounted  to $1.0
million  and  $6.4  million   during  the  second  quarter  of  1999  and  1998,
respectively,  and ($1.4)  million and $5.8  million for the first six months of
1999 and 1998,  respectively.  OCN's income tax  provision  for 1999 reflects an
expected  tax rate of 19.8%.  OCN's  expected  income  tax rate is less than its
statutory  income  tax rate  primarily  due to tax  credits  resulting  from its
investment  in certain  low-income  housing  tax credit  interests.  Tax credits
amounted  to $4.6  million and $4.3  million for the second  quarter of 1999 and
1998,  respectively,  and $9.1 million and $9.0 million for the first six months
of 1999 and 1998,  respectively.  Additionally,  1998  income  tax  expense  was
reduced as a result of the utilization of $8.6 million of net operating tax loss
carryforwards.  See  "Changes in Financial  Condition-Investments  in Low Income
Housing Tax Credit Interests".

CHANGES IN FINANCIAL CONDITION

         SECURITIES  AVAILABLE FOR SALE. At June 30, 1999,  securities available
for sale  amounted to $733.3  million or 24% of the  Company's  total  assets as
compared  to  $593.3  million  or 18% of total  assets  at  December  31,  1998.
Securities available for sale are carried at fair value with unrealized gains or
losses reported as a separate component of stockholders'  equity net of deferred
taxes.  Unrealized losses on securities that reflect a decline in value which is
other than temporary are charged to earnings.  Securities  available for sale at
June 30, 1999  included an aggregate of $14.2  million of net  unrealized  gains
($20.0  million of gross gains and $8.6 million of gross  losses) as compared to
$21.7 million of unrealized gains ($22.0 million of gross gains and $0.3 million
of gross losses) at December 31, 1998.

                                       32
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         The  following  table  sets  forth  the  fair  value  of the  Company's
securities available for sale at the dates indicated.

<TABLE>
<CAPTION>
                                                                   Increase (Decrease)
                                          June 30,  December 31, -----------------------
                                            1999       1998       Dollars        Percent
                                          ---------  ---------   ---------       -------
<S>                                       <C>        <C>         <C>                <C>
Mortgage-related securities:                         (Dollars in thousands)
   Single-family residential:
   CMOs (AAA-rated) ....................  $ 491,156  $ 344,199   $ 146,957          43%
   Subordinates:
     BB-rated ..........................      8,878      9,921      (1,043)        (11)
     B-rated ...........................      5,061      4,940         121           2
     BBB-rated .........................     16,667     17,593        (926)         (5)
     Unrated ...........................     28,486     58,359     (29,873)        (51)
   Subprime residuals:
     Unrated ...........................    162,328    135,187      27,141          20
   AAA-rated non agency interest only...     16,518      6,981       9,537         137
                                          ---------  ---------   ---------
                                            729,094    577,180     151,914          26
                                          ---------  ---------   ---------
Multi-family residential and commercial:

   Unrated interest only ...............         77        106         (29)        (27)
   Subordinates:
     B-rated ...........................      1,165      1,230         (65)         (5)
     Unrated ...........................      2,935     14,831     (11,896)        (80)
                                          ---------  ---------   ---------
                                              4,177     16,167     (11,990)        (74)
                                          ---------  ---------   ---------
     Total .............................  $ 733,271  $ 593,347   $ 139,924          24
                                          =========  =========   =========
</TABLE>

         The Company's securities available for sale increased by $140.0 million
or 24% during  the six  months  ended June 30,  1999,  due  primarily  to $428.9
million of purchases and $50.4 million of subordinates  and residual  securities
acquired in connection with the Company's securitizations of 14,312 loans, which
was offset by $290.1  million of  maturities  and  principal  repayments,  $29.1
million of impairment and $11.8 million of net premium amortization.

         At June  30,  1999,  the  fair  value of the  Company's  investment  in
subordinate and residual interests amounted to $225.5 million ($212.2 million of
amortized  cost) or 31% of total  securities  available  for sale and  supported
senior  classes of securities  having an outstanding  principal  balance of $4.2
billion.  Because  of their  subordinate  position,  subordinated  and  residual
classes of  mortgage-related  securities  provide protection to and involve more
risk than the senior  classes.  Specifically,  when cash flow is impaired,  debt
service goes first to the holders of senior classes. In addition,  incoming cash
flows  may be held in a reserve  fund to meet any  future  repayments  until the
holders  of  senior  classes  have  been paid  and,  when  appropriate,  until a
specified  level of funds has been  contributed  to the reserve  fund.  Further,
residual interests exhibit  considerably more price volatility than mortgages or
ordinary  mortgage  pass-through  securities,  due in part to the uncertain cash
flows  that  result  from  changes  in the  prepayment  rates of the  underlying
mortgages. Lastly, subordinate and residual interests involve substantially more
credit risk than the senior classes of the mortgage-related  securities to which
such interests relate and generally are not as liquid as the senior classes.

         The Company  generally  retains  subordinate  and residual  securities,
which are certificated,  related to its securitization of loans. Subordinate and
residual interests in mortgage-related  securities provide credit support to the
more  senior  classes of the  mortgage-related  securities.  Principal  from the
underlying  mortgage loans  generally is allocated  first to the senior classes,
with the most  senior  class  having a priority  right to the cash flow from the
mortgage loans until its payment requirements are satisfied.  To the extent that
there are defaults and  unrecoverable  losses on the underlying  mortgage loans,
resulting in reduced cash flows, the most subordinate security will be the first
to bear this loss. Because  subordinate and residual interests generally have no

                                       33
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

credit  support,  to the extent there are realized  losses on the mortgage loans
comprising  the mortgage  collateral  for such  securities,  the Company may not
recover  the full  amount or,  indeed,  any of its  initial  investment  in such
subordinate  and  residual  interests.  The Company  generally  retains the most
subordinate classes of the securities from the securitization and therefore will
be the first to bear any credit losses.

         The Company  determines the present value of anticipated  cash flows at
the time each securitization transaction closes, utilizing valuation assumptions
appropriate  for  each  particular   transaction.   The  significant   valuation
assumptions include the anticipated prepayment speeds and the anticipated credit
losses  related to the underlying  mortgages.  In order to determine the present
value of this  estimated  excess  cash flow,  the  Company  currently  applies a
discount  rate of 18% to the  projected  cash  flows on the  unrated  classes of
securities. The annual prepayment rate of the securitized loans is a function of
full and partial  prepayments and defaults.  The Company makes assumptions as to
the prepayment  rates of the underlying  loans,  which the Company  believes are
reasonable, in estimating fair values of the subordinate securities and residual
securities retained.  During 1999, the Company utilized  proprietary  prepayment
curves  generated by the Company  (reaching an  approximate  range of annualized
rates of 15%-50%).  In its estimates of annual loss rates,  the Company utilizes
assumptions  that it believes are reasonable.  The Company  currently  estimates
annual losses of between 0.03% and 4.06% of the underlying loans.

         Subordinate and residual  interests are affected by the rate and timing
of  payments of  principal  (including  prepayments,  repurchase,  defaults  and
liquidations)  on the mortgage  loans  underlying  a series of  mortgage-related
securities.  The rate of  principal  payments may vary  significantly  over time
depending on a variety of factors, such as the level of prevailing mortgage loan
interest  rates  and  economic,  demographic,  tax,  legal  and  other  factors.
Prepayments  on the  mortgage  loans  underlying  a series  of  mortgage-related
securities   are   generally   allocated   to  the  more   senior   classes   of
mortgage-related  securities.  Although  in the  absence of defaults or interest
shortfalls all subordinates  receive interest,  amounts  otherwise  allocable to
residuals  generally are used to make payments on more senior classes or to fund
a   reserve    account   for   the    protection   of   senior   classes   until
overcollateralization  or the balance in the reserve account reaches a specified
level. In periods of declining  interest rates, rates of prepayments on mortgage
loans  generally  increase,  and if the  rate  of  prepayments  is  faster  than
anticipated,  then the yield on subordinates will be positively affected and the
yield on residuals will be negatively affected.

         The credit  risk of  mortgage  related  securities  is  affected by the
nature of the underlying  mortgage  loans.  In this regard,  the risk of loss on
securities  backed  by  commercial  and  multi-family  loans  and  single-family
residential  loans made to borrowers who, because of prior credit problems,  the
absence of a credit history or other factors, are unable or unwilling to qualify
as borrowers  under  guidelines  established  by the Federal Home Loan  Mortgage
Corporation ("FHLMC") and the Federal National Mortgage Association ("FNMA") for
purchases of loans by such agencies, generally involve more risk than securities
backed by  single-family  residential  loans which  conform to the  requirements
established by FHLMC and FNMA for their purchase by such agencies.

         The Company adjusts its securities portfolio to market value at the end
of each month  based upon the lower of dealer  quotations  or  internal  values,
subject to an internal review process. For those securities which do not have an
available  market  quotation,   the  Company  will  request  market  values  and
underlying assumptions from the various securities dealers that underwrote,  are
currently  financing the securities,  or have had prior experience with the type
of security to be valued. When quotations are obtained from two or more dealers,
the average dealer quote will be utilized.

         The Company periodically assesses the carrying value of its subordinate
securities and residual  securities retained as well as the servicing assets for
impairment.  There can be no  assurance  that the  Company's  estimates  used to
determine  the  gain on  securitized  loan  sales,  subordinate  securities  and
residual   securities  retained  and  servicing  asset  valuations  will  remain
appropriate for the life of each  securitization.  If actual loan prepayments or
defaults  exceed the Company's  estimates,  the carrying  value of the Company's
subordinate  securities and residual securities retained and/or servicing assets
may be decreased or the Company may increase its allowance  for possible  credit
losses on loans  sold  through  a charge  against  earnings  during  the  period
management  recognized the  disparity.  Other factors may also result in a write
down of the Company's subordinate securities and residual securities retained in
subsequent periods.

                                       34
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         It is intended that any securities  retained by the Bank resulting from
the  securitization  of assets held by it directly  will be  distributed  to the
Company as a dividend,  subject to the Bank's  ability to declare such dividends
under  applicable  limitations.  During the first quarter of 1999, a subordinate
security  with a fair value of $3.5 million was  distributed  by the Bank to the
Company  in the form of a  dividend.  At June 30,  1999,  the  Bank  held  three
subordinate  securities  with an aggregate  fair value of $13.8  million  ($12.2
million of amortized  cost) which are expected to be  distributed by the Bank to
the Company during the third quarter of 1999.

                                       35

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

         The following tables detail the Company's securities available for sale
portfolio  at June 30,  1999,  and its  estimates  of  expected  yields  on such
securities,  taking  into  consideration  expected  prepayment  and  loss  rates
together with other factors.

<TABLE>
<CAPTION>
                                                                                                        Anticipated
                                                                                            Subordi-      Yield to
                                                                 Class Size                 nation/OC   Maturity At:
                                     Issue           Rating  ------------------   Interest  Level At: ----------------
  Securitization (Issuer)   Security Date   Rating  Agencies Issuance   6/30/99  Percentage 6/30/99   Purchase 6/30/99
  ------------------------- -------  ----   ------  -------- --------  --------  ---------- -------   -------- -------
<S>                           <C>   <C>       <C>     <C>      <C>       <C>        <C>       <C>      <C>      <C>
  SINGLE-FAMILY RESIDENTIAL                                   (Dollars in thousands)
  Subordinates:
   BCF 1996 R1(5)..........   B3    Oct-96    NR    (a),(b)   $70,773   $47,843    50.00%    None       15.70%   13.57%
   BCF 1997 R1(5)..........   B4    Mar-97    NR    (b),(c)    21,784    10,889    49.71     None       13.46   (27.36)
   BCF 97 R2 (5)...........   B4    Jun-97  Ba2,BB  (b),(c)     6,358     5,927    73.54     7.66%       9.58     (.17)
                              B5             B2,B               6,264     5,839    73.54     4.29       10.74    (2.71)
                              B6              NR               13,883     7,418    73.54     None       15.98    (6.76)
   BCF 1997 R3 (5).........   B4    Dec-97    NR    (b),(d)    69,582    50,443    50.24     None       15.84    (6.97)
   ORMBS 1998 R1 (6).......   B4    Mar-98    NR    (b),(d)   101,774    88,403    50.34     None       20.50     5.07
   ORMBS 1998 R2 (6).......   B4A   Jun-98   Ba2    (b)         1,056     1,030   100.00     6.78       13.22   (30.80)
                              B4F            Ba2                  937       902   100.00     7.92       19.23   (23.98)
                              B5A             B2                  880       858   100.00     5.29       23.78   (26.93)
                              B5F             B2                  937       902   100.00     5.97       11.78   (24.48)
                              B6A             NR                3,696     3,044   100.00     None       16.72    15.07
                              B6F             NR                3,345     2,758   100.00     None       19.50   (10.31)
   ORMBS 1998 R3 (6).......   B4    Sep-98 Ba2,BB   (b),(d)    11,765    11,567    85.87    13.01       11.71    15.16
                              B5            B2,B                9,151     8,996    85.87     9.43       16.54    17.70
                              B6              NR               26,145    23,726    85.87     None       18.00    13.36
   ORMBS 1999 RI  (6)......   B5A   Mar-99  B2,B    (b),(d)     1,630     1,601   100.00     5.67       17.73    23.66
                              B5F           B2,B                1,843     1,811   100.00     5.42       17.74    21.52
                              B6A             NR                3,586     3,506   100.00     None       18.00    30.15
                              B6F             NR                4,299     4,224   100.00     None       18.00    22.61
   ORMBS 1999 R2 (6) ......   B4    Jun-99    BB  (a),(c),(d)  10,530    10,530   100.00     4.00       13.45    13.09
                              B5              B                 4,680     4,680   100.00     6.00       18.45    17.78
                              B6              NR                7,020     7,020   100.00     None       18.00    17.36
   CSFB 1996-1R
   (ITT 94-P1) (8) ........   4B2   Oct-96    NR    (b),(c)     1,046       192   100.00     None       N/A       N/A

  Interest Only:
   OML 2 (7)............... DAC-IO  Nov-98 Aaa,AAA  (b),(c)   186,175   158,596   100.00      N/A       28.50    18.48
   OML 3 (7) .............. DAC-IO  Jun-99 Aaa,AAA  (b),(c)   259,548   259,548   100.00      N/A       25.30    23.25

  Subprime residuals:
   SBMS 1996 3 (1).........    R    Jun-96    NR    (a),(b)   130,062    39,402   100.00    12.17       15.52     2.62
   MLM1 1996 1 (2).........    R    Sep-96    NR    (a),(b)    81,142    25,103   100.00    17.74       15.16     4.32
   MS 1997 1 (3)...........   X1    Jun-97    NR    (a),(b)    17,727    12,162   100.00     3.38       21.47    15.52
                              X2                               87,118    37,202   100.00     7.57       20.38     6.34
   1997 OFS 2 (4)..........    X    Sep-97    NR    (a),(b)   102,201    58,404   100.00     5.36       19.65     6.88
   1997 OFS 3 (4)..........    X    Dec-97    NR    (a),(b)   208,784   133,592   100.00     5.75       19.59    16.06
   1998 OFS 1 (4)..........    X    Mar-98    NR    (b),(d)   161,400   114,244   100.00     2.68       18.00    13.60
   1998 OFS 2 (4)..........    X    Jun-98    NR    (a),(b)   382,715   246,862   100.00     4.62       19.46     7.05
   1998 OFS 3 (4)..........    X    Sep-98    NR    (a),(d)   261,649   228,636   100.00     3.41       18.00    18.15
   1998 OFS 4 (4)..........    X    Dec-98    NR  (a),(b),(c) 349,000   334,901   100.00     2.14       18.00    24.60
   1999 OFS 1 (4) .........    X    Jun-99    NR    (a),(b)   148,628   148,628   100.00     2.47       18.00    17.60
   OML 1 (7)...............    R    Jun-98    NR    (a),(d)   344,148   257,945   100.00 RF $10,900     20.72    50.70
   OML 2 (7)...............    B    Nov-98  Baa2,B  (b),(c)    16,725    16,504   100.00 RF $ 5,900     12.50    11.60
                               R              NR              186,175   158,596   100.00 RF $ 5,900     36.50    15.61
                               S              NR                6,311     6,101   100.00      None      25.30    23.25
   OML 3 (7) ..............    S    Jun-99    NR    (b),(c)     3,945     3,945   100.00 RF $ 1,500     25.30    23.25
                               R              NR              260,386   260,386   100.00      N/A       25.30    23.25

  MULTI-FAMILY AND COMMERCIAL
  Subordinates:
   BCF 1997 C1 (5).........    F    Dec-97    B     (c)         3,210     3,210   100.00    16.40       11.21    10.35
                               G              NR               12,197    12,207   100.00     None       15.00    19.95
  Interest-only:
   BCF 1997 C1 (5).........   XI    Dec-97    NR    (c)        67,350    28,245   100.00     N/A         6.93    51.01
                              X2              NR               35,359    20,114   100.00     N/A         8.53    29.75
</TABLE>

                                       36
<PAGE>

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


<TABLE>
<CAPTION>
                                                                                                        Anticipated
                                                                                            Subordi-      Yield to
                                                                 Class Size                 nation/OC   Maturity At:
                                     Issue           Rating  ------------------   Interest  Level At: ----------------
  Securitization (Issuer)   Security Date   Rating  Agencies Issuance   6/30/99  Percentage 6/30/99   Purchase 6/30/99
  ------------------------- -------  ----   ------  -------- --------  --------  ---------- -------   -------- -------
<S>                           <C>   <C>       <C>     <C>      <C>       <C>        <C>       <C>      <C>      <C>
  SINGLE-FAMILY RESIDENTIAL                                   (Dollars in thousands)
                             E-IO             BB               10,271    10,271     100.00     N/A      7.00     27.67
   FNMA 1995 M2 (9)........    M    Jun-95    NR       (c)    100,275    10,854     100.00     N/A       N/A    (18.82)
   BFBT Arm Strip..........   IO    Jun-94    NR       N/A    157,182     8,754     100.00     N/A      0.00     27.32

ISSUERS:
(1) Salomon Brothers Mortgage Securities VII      (6) Ocwen Residential MBS Corporation         RATING AGENCIES:
(2) Merrill Lynch Mortgage Investors, Inc.        (7) Ocwen Mortgage Loans                      (a)  S&P
(3) Morgan Stanley ABS Capital I, Inc.            (8) Credit  Suisse First Boston (ITT Federal  (b)  Moody's
(4) Ocwen Mortgage Loan Asset Backed                  Bank, FSB)                                (c)  Fitch
    Certificates                                  (9) Federal National Mortgage Association     (d)  DCR
(5) BlackRock Capital Finance L.P.                (10)Berkley Federal Bank & Trust
- -----------------------------------------------------------------------------------------------------------------------

N/A - Not Available                               RF - Reserve funds are actual cash reserves
</TABLE>

                                       37

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

<TABLE>
<CAPTION>
                             Weighted   Weighted      Total     Actual Life Actual Life
                              Average    Average    Delinquency   to Date    to Date                    Collateral Balance
                             Coupon At  LTV/DSCR        at        CPR at     Losses at  Product Type At ------------------
Securitization (Issuer)      6/30/99    at 6/30/99    6/30/99     6/30/99    6/30/99        6/30/99     Issuance  6/30/99
- -----------------------      ---------  ----------  ----------- ----------- ----------- --------------- --------- -------
<S>                             <C>       <C>         <C>          <C>     <C>         <C>        <C>    <C>     <C>
  SINGLE-FAMILY RESIDENTIAL                                  (Dollars in thousands)
Subordinates:
   BCF 1996 R1 (5).........     10.04%     97.91%     12.24%     13.32%    $  19,993   98% Fixed, 2% ARM 505,613    320,230
   BCF 1997 R1 (5).........     10.06     112.03      22.22      13.24        10,264   98% Fixed, 2% ARM 177,823    124,038
   BCF 97 R2 (5)...........      8.06      88.59      32.76      12.54         5,724   26% Fixed, 74%ARM 251,790    173,003


   BCF 1997 R3 (5).........      9.63     112.23      20.97      10.20        17,213   98% Fixed, 2% ARM 579,851    473,301
   ORMBS 1998 R1 (6).......      8.94     121.21      21.18       7.26        11,364   98% Fixed, 2% ARM 565,411    514,342
   ORMBS 1998 R2 (6).......      9.01      89.49      30.32      12.41         1,034   45% Fixed, 55%ARM 123,917    103,784





   ORMBS 1998 R3 (6).......      8.96     127.02      30.40       5.47         1,983   98% Fixed, 2% ARM 261,452    251,544


   ORMBS 1999 R1 (6).......      9.05      85.85      12.44      11.58            18   56% Fixed, 44%ARM 147,101    139,740



  ORMBS 1999 R2 (6)........      9.29     117.42         --         --            --   100% fixed        117,004    117,004


    CSFB 1996 1R
    (ITT 94-P1) (8) .......      7.21        N/A       3.39        N/A           156   100% 1-Year CMT    32,487      6,264


  Interest-only:
    OML 2 (7)..............     12.30      62.54      38.34      23.95           723   100% UK Subprime  186,175    158,596
    OML 3 (7)..............     11.59      66.07         --         --            --   100% UK Subprime  260,386    260,386

  Subprime residuals:
   SBMS 1996 3 (1).........     11.00      69.73      18.76      32.44         2,823   56% Fixed, 44%ARM 130,062     39,402
   MLM1 1996 1 (2).........     11.23      75.09      18.43      34.35         1,648   32% Fixed, 68%ARM  81,142     25,103
   MS 1997 1 (3)...........     10.53      74.79      17.40      30.97         1,133   25% Fixed, 75%ARM  17,727     12,162
                                11.05      74.79      17.40      30.97         1,133   25% Fixed, 75%ARM  87,118     37,202
   1997 OFS 2 (4)..........     10.28      78.38      15.39      26.92           815   17% Fixed, 83%ARM 102,201     58,404
   1997 OFS 3 (4)..........     10.11      79.62      17.08      25.29         1,248   18% Fixed, 82%ARM 208,784    133,592
   1998 OFS 1 (4)..........     10.33      80.07      17.51      23.77           984   14% Fixed, 86%ARM 161,400    144,244
   1998 OFS 2 (4)..........     10.77      75.98      13.05      35.01         1,084   38% Fixed, 62%ARM 382,715    246,862
   1998 OFS 3 (4)..........     10.38      79.15      17.52      15.98           369   28% Fixed, 72%ARM 261,649    228,636
   1998 OFS 4 (4)..........     10.51      76.78      16.96       5.99            --   41% Fixed, 59%ARM 349,000    334,901
   1999 OFS 1 (4)..........      9.90      75.69         --        --             --   64% Fixed, 36%ARM 146,628    146,628
   OML 1 (7)...............     13.67      61.23      25.40      24.20           147   100% UK Subprime  344,148    257,945
   OML 2 (7)...............     12.30      62.54      38.34      23.95           723   100% UK Subprime  186,175    158,596


   OML 3 (7)...............     11.59      66.07         --         --            --   100% UK Subprime  260,386    260,386

MULTI-FAMILY AND
COMMERCIAL
  Subordinates:
   BCF 1997 C1 (5).........     10.08       1.52      14.08        N/A            --   20% Multi-family, 128,387     74,411
                                                                                       19% Hotel, 16%
                                                                                       Industrial

  Interest-only:
   BCF 1997 C1 (5).........     10.08       1.52      14.08        N/A            --   20% Multi-family, 128,387     74,411
                                                                                       19% Hotel, 16%
                                                                                       Industrial
     FNMA 1995 M2  (9).....      9.48       1.35         --      10.07            --   100% Multi-family 216,797    138,251
   BFBT Arm Strip..........      8.20        N/A        N/A        N/A            N/A  100% Conventional 157,182      8,754
                                                                                       ARMS
</TABLE>

                                    38
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         The following  table sets forth the principal  amount of mortgage loans
by the geographic  location of the property securing the mortgages that underlie
the Company's securities available for sale portfolio at June 30, 1999.

<TABLE>
<CAPTION>
Description                   California     Texas       Florida      New York     Maryland     Other (1)      Total
- ----------------------------  ----------   ----------   ----------   ----------   ----------   ----------   ----------
                                                                     (Dollars in thousands)
<S>                           <C>          <C>          <C>          <C>          <C>          <C>          <C>
Single family residential ... $  722,023   $  260,377   $  271,364   $  209,295   $  166,347   $1,777,721   $3,407,127

 Multi-family and commercial.     47,367        1,884       17,378       29,060        9,423       92,650      197,762
                              ----------   ----------   ----------   ----------   ----------   ----------   ----------

 Total ...................... $  769,390   $  262,261   $  288,742   $  238,355   $  175,770   $1,870,371   $3,604,889
                              ==========   ==========   ==========   ==========   ==========   ==========   ==========

 Percentage (2) .............         21%           7%           8%           7%           5%          52%         100%
                              ==========   ==========   ==========   ==========   ==========   ==========   ==========
</TABLE>

(1)      No other individual state makes up more than 21% of the total of other.

(2)      Based on a  percentage  of the total  unpaid  principal  balance of the
         underlying loans.

         The following table  summarizes  information  relating to the Company's
mortgage-related securities available for sale at June 30, 1999.

<TABLE>
<CAPTION>
                                                                                       ANTICIPATED
                                                                                        REMAINING                ANTICIPATED
                                                                           ORIGINAL     YIELD TO                   WEIGHTED
                                                                          ANTICIPATED   MATURITY                   AVERAGE
                                   AMORTIZED                   PERCENT     YIELD TO        AT                     REMAINING
       RATING/DESCRIPTION            COST       FAIR VALUE      OWNED      MATURITY    6/30/99(1)     COUPON       LIFE (2)
- --------------------------------  -----------  ------------  ----------  ------------  ------------  --------    ----------
                                                                    (Dollars in thousands)
<S>                                 <C>          <C>            <C>          <C>          <C>           <C>         <C>
 SINGLE-FAMILY RESIDENTIAL:
     BB-rated subordinates......    $  8,693     $  8,878        87.04%      11.93%       16.43%        6.86%        6.43
     B-rated subordinates.......       4,254        5,061        89.19       16.06        34.70         7.05         4.06
     BBB-rated subordinate......      14,733       16,667       100.00       12.50        11.52         8.36         3.25
     Unrated subordinates.......      27,521       28,486        72.69       21.97        36.46         8.82         2.72
     AAA-rated interest-only....      17,635       16,518       100.00       23.60        19.28         4.94         2.10
     Unrated subprime residuals.     153,018      162,328       100.00       20.18        27.02           --         6.57

 MULTI-FAMILY AND COMMERCIAL:
     Unrated interest-only......          43           77      100.00           --        43.54         0.34         1.21
     B-rated subordinates.......       1,165        1,165       51.20        10.35        16.03        10.28         6.74
     Unrated subordinates.......       2,803        2,935       51.20        15.00        20.24        10.28         7.30
</TABLE>

(1)      Changes in the June 30, 1999  anticipated  yield to maturity  from that
         originally   anticipated   are  primarily  the  result  of  changes  in
         prepayment  assumptions,  loss  assumptions and charges taken to reduce
         the value of the securities.

(2)      Equals the weighted average life based on June 30, 1999 book value.

         The  following  table sets forth the  property  types of the  Company's
commercial mortgage-backed securities at June 30, 1999, based upon the principal
amount.
                                                                  Percentage
                                     Property type                 Invested
                           ---------------------------------      ----------

                           Multi-family.....................         72.17%
                           Lodging..........................          6.68
                           Warehouse........................          5.71
                           Office...........................          4.51
                           Mixed Use........................          3.71
                           Other............................          7.22
                                                              ------------
                           Total............................        100.00%
                                                              ============

         The following is a glossary of terms included in the above tables.

                                       39
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         ACTUAL  LIFE  TO DATE  CPR - The  Constant  Prepayment  Rate is used to
measure the average prepayment rate for the underlying mortgage pool(s) over the
period of time  lapsed  since the  issuance of the  securities  through the date
indicated and is calculated as follows:

<TABLE>
<CAPTION>
<S>                             <C>      <C>                                <C>                    <C>
                                  _                                                                _
                                 |                                                                  |
                                 |                                                                  |
                                 |                                                                  |
                                 | ( 1 - Final Aggregate Balance ACTUAL    )   (       12         ) |
 Actual Life-to-Date CPR = 100 X | (     --------------------------------- ) X ( ---------------- ) |
                                 | (     Final Aggregate Balance SCHEDULED )   ( Months in Period ) |
                                 |                                                                  |
                                 |_                                                                _|
</TABLE>

         ACTUAL  LIFE-TO-DATE  LOSSES  -  Represents  cumulative  losses  of the
original collateral at the indicated date.

         ANTICIPATED  YIELD TO MATURITY AT JUNE 30, 1999 - Effective  yield from
inception to maturity  based on the current  carrying value and the then current
estimate of future cash flows under the assumptions at the respective date.

         ANTICIPATED  YIELD TO  REMAINING  MATURITY AT JUNE 30, 1999 - Effective
yield  based on the  current  carrying  value and the then  current  estimate of
future cash flows under the assumptions at the respective date.

         ANTICIPATED  YIELD TO  MATURITY  AT  PURCHASE  -  Effective  yield from
inception to maturity  based on the purchase price and  anticipated  future cash
flows under pricing assumptions.

         CLASS SIZE - Represents  the dollar size of a particular  class.  Class
Size for subprime residuals is equal to the Collateral Balance at the respective
date.

         COLLATERAL  BALANCE - Represents the unpaid principal balance including
arrearage of the underlying collateral of the entire securities at the indicated
date.

         INTEREST  ONLY - Interest  Only  ("IO")  securities  receive the excess
interest  remaining  after the  interest  payments  have been made on all senior
classes  of bonds  based on their  respective  principal  balances.  There is no
principal associated with IO securities and they are considered  liquidated when
the particular class they are contractually tied to is paid down to zero.

         INTEREST PERCENTAGE - Represents the percentage of the particular class
of security owned by the Company.

         ISSUE DATE - Represents the date on which the indicated securities were
issued.

         OVER-COLLATERIZATION  LEVEL  - For  residual  interest  in  residential
mortgage-backed  securities,  over collaterization ("OC") is the amount by which
the  collateral  balance  exceeds the sum of the bond principal  amounts.  OC is
achieved  by  applying  monthly  a  portion  of  the  interest  payments  of the
underlying  mortgages  toward the reduction of the class  certificate  principal
amounts,  causing them to amortize more rapidly than the aggregate loan balance.
The OC  percentage,  expressed as a  percentage  of the  outstanding  collateral
balance,   represents  the  first  tier  of  loss  protection  afforded  to  the
non-residual   holders.   The  OC  percentage   also   determines   whether  the
over-collaterization  target has been satisfied as of a specific date, such that
cash flows to the residual  holder are warranted.  To the extend not consumed by
losses on more highly rated bonds, OC is remitted to the residual holders.

         RATING - Refers to the credit  rating  designated  by the rating agency
for each  securitization  transaction.  Classes  designated  "A" have a superior
claim on payment to those  rated "B",  which are  superior  to those  rated "C."
Additionally,  multiple letters have a superior claim to designations with fewer
letters. Thus, for example, "BBB" is superior to "BB," which in turn is superior
to "B." The lower class designations in any securitization will receive interest
payments  subsequent to senior classes and will  experience  losses prior to any
senior class. The lowest potential class  designation is not rated ("NR") which,
if  included  in  a  securitization,  will  always  receive  interest  last  and
experience  losses first.

         SECURITIZATION - Series description.

         SECURITY  -  Represents  the name of the  class  associated  with  each
securitization held by the Company.  This has no relationship to a formal rating
but  is  for  identification   purposes  (although  the  names  are  usually  in
alphabetical or numeric order from the highest rated to the lowest rated).

         SUBORDINATION   LEVEL  -  Represents   the  credit   support  for  each
mortgage-backed security by indicating the percentage of outstanding bonds whose
right  to  receive  payment  is  subordinate  to the  referenced  security.  The
subordinate classes must experience a complete loss before any additional losses
would affect the particular referenced security.

                                       40
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         TOTAL  DELINQUENCY - Represents the total unpaid  principal  balance of
loans more than 30 days  delinquent at the indicated date as a percentage of the
unpaid principal balance of the collateral at such date.

         WEIGHTED   AVERAGE  COUPON  -  Represents  the  interest  rate  of  the
underlying  mortgage  loans  weighted  by the  unpaid  principal  balance of the
underlying mortgage loans at the respective date.

         WEIGHTED AVERAGE DSCR - Represents debt service  coverage ratio,  which
is calculated  by dividing cash flow  available for debt service by debt service
and applies to the multi-family and commercial securities.

         WEIGHTED  AVERAGE LTV -  Represents  the ratio of the unpaid  principal
balance  including  arrearage  to the  value of the  underlying  collateral  and
applies to the single-family residential securities.

         LOANS  AVAILABLE FOR SALE.  The Company's  loans  available for sale at
June 30, 1999,  which are carried at the lower of cost or fair value,  decreased
by $45.4 million or 26% from December 31, 1998, and consist  primarily of single
family residential loans to subprime borrowers. The Company generally intends to
sell or securitize  its single family  residential  loans to subprime  borrowers
and, as a result,  all of such loans were  classified  as available  for sale at
June 30, 1999 and December 31, 1998.  The Company's  single  family  residential
lending activities to subprime borrowers is conducted by OFS and Ocwen UK.

         The following  table sets forth the  composition of the Company's loans
available for sale by type of loan at the dates indicated.

                                                 June 30,          December 31,
                                                   1999               1998
                                               ------------       -------------
                                                    (Dollars in thousands)
Single family residential loans.............   $    132,245       $     177,578
Consumer loans..............................            180                 269
                                               ------------       -------------
                                               $    132,425       $     177,847
                                               ============       =============

         The following  table sets forth the activity in the Company's net loans
available for sale during the periods indicated.
<TABLE>
<CAPTION>
                                                                         Three Months                          Six Months
                                                                  ----------------------------       -----------------------------
For the periods ended June 30,                                       1999             1998               1999              1998
- -------------------------------------------------------------     -----------      -----------       -----------       -----------
                                                                                        (Dollars in thousands)
<S>                                                               <C>              <C>               <C>               <C>
Balance at beginning of period...............................     $   374,094      $   493,106       $   177,847       $   177,041
Purchases:
   Single family residential (1) (2).........................          32,440          441,293            47,103           763,013
Originations:
   Single family residential (1)
     Domestic ...............................................          42,517          170,593           188,713           353,115
     Foreign (Ocwen UK) .....................................         152,965           46,106           293,007            46,106
                                                                  -----------      -----------       -----------       -----------
                                                                      195,482          216,699           481,720           399,221

Sales (3)....................................................        (457,052)        (777,117)         (558,517)         (943,276)
(Increase) decrease in lower of cost or market reserve.......           2,609             (752)            1,964            (1,079)
Principal repayments, net of capitalized interest............         (12,866)         (32,814)          (10,591)          (53,817)
Transfer to real estate owned................................          (2,282)          (2,056)           (7,101)           (2,744)
                                                                  -----------      -----------       -----------       -----------
   Net increase (decrease) in loans..........................        (241,669)        (154,747)          (45,422)          161,318
                                                                  -----------      -----------       -----------       -----------
Balance at end of period.....................................     $   132,425      $   338,359       $   132,425       $   338,359
                                                                  ===========      ===========       ===========       ===========
</TABLE>

                                                                41
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

(1)      During  the six  months  ended  June 30,  1999 and  1998,  the  Company
         purchased and originated  single family  residential  loans to subprime
         borrowers.
(2)      Purchases  of single  family  residential  loans  during the six months
         ended June 30, 1998  include  $292.8  million  purchased  from the U.S.
         operations of Cityscape Financial Corp.
(3)      Included  in  sales  for the six  months  ended  June  30,1999,  is the
         securitization  of 2,192 domestic  subprime single family loans with an
         aggregate unpaid principal  balance of $235.6 million and 8,983 foreign
         subprime  single family loans with an unpaid balance of $295.2 million.
         Included  in  sales  for the six  months  ended  June  30,  1998 is the
         securitization  of 5,961 domestic  subprime single family loans with an
         aggregate unpaid principal balance of $544.1 million and 14,179 foreign
         subprime single family loans with an aggregate unpaid principal balance
         of $363.8 million.

         The loans  available  for sale  portfolio  is secured by  mortgages  on
properties  geographically  located  throughout the United States and the United
Kingdom.  The  following  table sets forth the five states or countries in which
the largest amount of properties securing the Company's loans available for sale
were located at June 30, 1999:

<TABLE>
<CAPTION>
                                        Single-family
                                         Residential           Consumer               Total
                                         -----------          ----------          ------------
                                                        (Dollars in thousands)
<S>                                      <C>                  <C>                 <C>
       UK..........................      $    79,448          $       --          $     79,448
       New Jersey..................            8,915                  --                 8,915
       Florida.....................            5,959                  80                 6,039
       Michigan....................            5,539                  --                 5,539
       Illinois....................            5,173                  --                 5,173
       Other(1)....................           27,211                 100                27,311
                                         -----------          ----------          ------------
       Total.......................      $   132,245          $      180          $    132,425
                                         ===========          ==========          ============
</TABLE>

(1)      Consists  of  properties  located  in 36  other  states,  none of which
         aggregated  over $4.3  million in any one state.

         The following table presents a summary of the Company's  non-performing
loans  (loans  which were past due 90 days or more) in the loans  available  for
sale portfolio at the dates indicated:

<TABLE>
<CAPTION>
                                                                    June 30,       December 31,
                                                                      1999             1998
                                                                   -----------     -----------
                                                                      (Dollars in thousands)
<S>                                                                <C>             <C>
       Non-performing loans:
          Single family (1).................................       $    28,442     $    39,415
          Consumer..........................................                 3               9
                                                                   -----------     -----------
                                                                   $    28,445     $    39,424
                                                                   ===========     ===========

       Non-performing loans as a percentage of:
          Total net loans available for sale................             21.49%          22.17%
          Total assets......................................              0.94%           1.19%
</TABLE>

(1)      Includes $6.0 million ((pound)3.8 million) and $7.2 million ((pound)5.4
         million) of  non-performing  loans related to Ocwen UK at June 30, 1999
         and December 31, 1998, respectively.

         Non-performing  loans  consist  primarily  of  subprime   single-family
residential  loans  reflecting the higher risks of default  associated with such
loans.  Although  subprime  loans  generally  have higher levels of default than

                                       42
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

prime loans,  the Company  believes that the  borrower's  equity in the security
property and the  Company's  expertise in the area of  resolution  mitigates the
higher default risk.

         DISCOUNT LOAN  PORTFOLIO.  At June 30, 1999, the Company's net discount
loan portfolio  amounted to $1.01 billion or 33.5% of the Company's total assets
as compared to $1.03  billion or 31% of total assets at December  31, 1998.  The
following  table sets  forth the  composition  of the  Company's  discount  loan
portfolio by type of loan at the dates indicated.
                                                   June 30,        December 31,
                                                     1999              1998
                                                 ------------      ------------
                                                 (Dollars in thousands)
     Single family residential loans........     $    512,950      $    597,100
     Multi-family residential loans.........          260,313           244,172
     Commercial real estate loans (1).......          483,378           449,010
     Other loans............................           18,734            10,144
                                                 ------------      ------------
        Total discount loans................        1,275,375         1,300,426
     Unaccreted discount (2)................         (246,206)         (252,513)
                                                 ------------      ------------
                                                    1,029,169         1,047,913
     Allowance for loan losses..............          (20,405)          (21,402)
                                                 ------------      ------------
        Discount loans, net (3).............     $  1,008,764      $  1,026,511
                                                 ============      ============

(1)      The  balance  at June 30,  1999  consisted  of $170.9  million of loans
         secured by office buildings, $120.5 million of loans secured by hotels,
         $104.4  million  of loans  secured  by retail  properties  or  shopping
         centers and $87.6  million of loans  secured by other  properties.  The
         balance at December  31,  1998,  consisted  of $154.1  million of loans
         secured by office buildings, $100.4 million of loans secured by hotels,
         $21.2 million of loans secured by retail properties or shopping centers
         and $173.3 million of loans secured by other properties.

(2)      The  balance at June 30,  1999  consisted  of $129.6  million on single
         family  residential  loans,  $43.4 million on multi-family  residential
         loans,  $72.2 million on commercial  real estate loans and $1.0 million
         on other loans.  The balance at December  31, 1998  consisted of $161.6
         million  on  single  family   residential   loans,   $20.8  million  on
         multi-family residential loans, $69.8 million on commercial real estate
         loans and $0.3 million on other loans.

(3)      The discount loan portfolio  included $13.6 million and $8.2 million at
         June 30, 1999 and  December  31,  1998,  respectively,  of  charged-off
         unsecured  credit card  receivables  which were acquired at a discount.
         Collections  of unsecured  credit card  receivables  are  accounted for
         under the cost recovery method.

         The discount  loan  portfolio  is secured by  mortgages  on  properties
geographically  located  throughout the United States.  The following table sets
forth the five states in which the largest  amount of  properties  securing  the
Company's discount loans were located at June 30, 1999.
<TABLE>
<CAPTION>
                                                                       Commercial
                                   Single-family     Multi-family      Real Estate
                                    Residential      Residential        and Other         Total
                                  ---------------   --------------    -------------   -------------
                                                         (Dollars in thousands)
<S>                               <C>               <C>               <C>             <C>
California....................    $        41,790   $       21,179    $     121,161   $     184,130
New York......................             55,573            6,285           82,092         143,950
Michigan......................              8,067           64,714           26,174          98,955
Illinois......................             17,726           72,357            1,312          91,395
New Jersey....................             50,791              856           12,837          64,484
Other (1).....................            209,401           51,519          185,335         446,255
                                  ---------------   --------------    -------------   -------------
    Total.....................    $       383,348   $      216,910    $     428,911   $   1,029,169
                                  ===============   ==============    =============   =============
</TABLE>

(1)      Consists  of  properties  located  in 44  other  states,  none of which
         aggregated over $56.9 million in any one state.

                                       43
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         The  following  tables  set forth the  activity  in the  Company's  net
discount loan portfolio during the periods indicated.
<TABLE>
<CAPTION>
                                                             Three months ended June 30,
                                               ---------------------------------------------------------
                                                          1999                          1998
                                               --------------------------    ---------------------------
                                                                No. of                         No. of
                                                 Balance         Loans         Balance          Loans
                                               -----------    -----------    -----------    ------------
                                                                (Dollars in thousands)
<S>                                            <C>                  <C>      <C>                   <C>
Balance at beginning of period, net.....       $   893,180          6,042    $ 1,171,623           8,571
Acquisitions(1).........................           381,501          2,774        585,756           4,138
Resolutions and repayments (2)..........           (75,252)          (305)      (130,265)           (590)
Loans transferred to real estate owned..           (37,468)          (468)       (84,404)           (636)
Sales(3)................................          (116,635)        (1,306)      (115,196)         (1,168)
Increase in discount....................           (40,025)            --         (2,646)             --
Decrease (increase) in allowance........             3,463             --         (3,362)             --
                                               -----------    -----------    -----------    ------------
Balance at end of period, net...........       $ 1,008,764          6,737    $ 1,421,506          10,315
                                               ===========    ===========    ===========    ============
</TABLE>

(1)      During the three  months ended June 30,  1999,  acquisitions  consisted
         primarily of $233.2 million of single family  residential  loans, $39.3
         million of multi-family residential loans, $107.0 million of commercial
         real estate loans and $2.0 million of other loans. For the three months
         ended June 30, 1998, acquisitions consisted primarily of $293.9 million
         of single family  residential  loans,  $145.5  million of  multi-family
         residential loans, $146.3 million of commercial real estate loans and $
         0.1 million of other loans.

(2)      Resolutions  and repayments  consists of loans which were resolved in a
         manner which  resulted in partial or full  repayment of the loan to the
         Company, as well as principal payments on loans which have been brought
         current in accordance  with their  original or modified  terms (whether
         pursuant to  forbearance  agreements  or  otherwise)  or on other loans
         which have not been resolved.

(3)      Included  in sales  for the three  months  ended  June 30,  1999 is the
         securitization  of 1,443 discount  single family  residential  mortgage
         loans with an  aggregate  unpaid  principal  balance of $90.0  million.
         Included  in sales  for the three  months  ended  June 30,  1998 is the
         securitization  of 1,155 discount  single family  residential  mortgage
         loans with an aggregate unpaid principal balance of $98.3 million.

<TABLE>
<CAPTION>
                                                              Six months ended June 30,
                                               ---------------------------------------------------------
                                                          1999                           1998
                                               --------------------------    ---------------------------
                                                                No. of                        No. of
                                                 Balance         Loans         Balance         Loans
                                               -----------    -----------    -----------    ------------
                                                                 (Dollars in thousands)
<S>                                            <C>                  <C>      <C>                  <C>
Balance at beginning of period, net.....       $ 1,026,511          8,100    $ 1,434,176          12,980
Acquisitions(1).........................           486,458          3,339        676,305           4,710
Resolutions and repayments (2)..........          (123,942)          (528)      (205,791)         (1,087)
Loans transferred to real estate owned..          (108,162)        (1,170)      (149,207)         (1,323)
Sales(3)................................          (279,032)        (3,004)      (355,559)         (4,965)
Decrease in discount....................             5,935             --         20,941              --
Decrease in allowance...................               996             --            641              --
                                               -----------    -----------    -----------    ------------
Balance at end of period, net...........       $ 1,008,764          6,737    $  1421,506          10,315
                                               ===========    ===========    ===========    ============
</TABLE>

(1)      During  the six  months  ended June 30,  1999,  acquisitions  consisted
         primarily of $274.1 million of single family  residential  loans, $72.0
         million of multi-family residential loans, $131.8 million of commercial
         real estate loans and $8.6  million of other loans.  For the six months
         ended June 30, 1998, acquisitions consisted primarily of $335.3 million
         of single family  residential  loans,  $148.5  million of  multi-family
         residential  loans,  $186.2 million of commercial real estate loans and
         $6.3 million of other loans.

                                       44
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

(2)      Resolutions  and repayments  consists of loans which were resolved in a
         manner which  resulted in partial or full  repayment of the loan to the
         Company, as well as principal payments on loans which have been brought
         current in accordance  with their  original or modified  terms (whether
         pursuant to  forbearance  agreements  or  otherwise)  or on other loans
         which have not been resolved.

(3)      Included  in  sales  for the six  months  ended  June  30,  1999 is the
         securitization  of 3,137 discount  single family  residential  mortgage
         loans with an aggregate  unpaid  principal  balance of $227.3  million.
         Included  in  sales  for the six  months  ended  June  30,  1998 is the
         securitization  of 4,932 discount  single family  residential  mortgage
         loans with an aggregate unpaid principal balance of $325.9 million.

         The  following  table sets forth  certain  information  relating to the
payment  status of loans in the Company's  discount loan  portfolio at the dates
indicated.
<TABLE>
<CAPTION>
                                                           June 30, 1999              December 31, 1998
                                                       -----------------------     ----------------------
                                                       Principal        % of       Principal       % of
                                                         Amount         Loans        Amount        Loans
                                                       -----------     -------     ----------     -------
<S>                                                    <C>               <C>       <C>              <C>
Loans without Forbearance Agreements:                                (Dollars in thousands)
   Current.......................................      $   637,982       50.02%    $  578,269       44.47%
   Past due 31 to 89 days........................           36,393        2.85         35,555        2.73
   Past due 90 days or more......................          431,455       33.83        509,838       39.21
   Acquired and servicing not yet transferred....          100,270        7.86         57,048        4.39
                                                       -----------     -------     ----------     -------
     Subtotal....................................        1,206,100       94.56      1,180,710       90.80
                                                       -----------     -------     ----------     -------

Loans with Forbearance Agreements:
   Current.......................................            2,020        0.16          1,180        0.09
   Past due 31 to 89 days........................            1,734        0.14          4,046        0.31
   Past due 90 days or more (1)..................           65,521        5.14        114,490        8.80
                                                       -----------   ---------     ----------   ---------
     Subtotal....................................           69,275        5.44        119,716        9.20
                                                       -----------   ---------     ----------   ---------

Total............................................      $ 1,275,375      100.00%    $1,300,426      100.00%
                                                       ===========   =========     ==========   =========
</TABLE>

(1)      Includes  $64.9  million of loans which were less than 90 days past due
         under the terms of the  forbearance  agreements  at June 30,  1999,  of
         which $60.3  million  were current and $4.6 million were past due 31 to
         89 days.  Includes $110.1 million of loans which were less than 90 days
         past due under the terms of the forbearance  agreements at December 31,
         1998,  of which $77.9  million were current and $32.2 million were past
         due 31 to 89 days.

         For discussion and analysis  regarding the allowance for loan losses on
discount  loans,  see  "Changes in Financial  Condition - Allowance  for Losses"
below.

                                       45
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         LOAN  PORTFOLIO.  The following table sets forth the composition of the
Company's loan portfolio by type of loan at the dates indicated.

<TABLE>
<CAPTION>
                                                                           June 30,        December 31,
                                                                             1999              1998
                                                                         ------------      ------------
                                                                             (Dollars in thousands)
<S>                                                                      <C>               <C>
Single family residential loans..................................        $      1,911      $     30,361
Multi-family residential loans:
   Permanent.....................................................              33,276            53,311
   Construction..................................................              12,909            22,288
                                                                         ------------      ------------
                                                                               46,185            75,599
                                                                         ------------      ------------
Commercial real estate and land loans:
   Hotel:
     Permanent...................................................              20,610            29,735
     Construction................................................                  --             6,896
   Office buildings..............................................              75,673            93,068
   Land..........................................................               1,788             2,266
   Other.........................................................                  --             6,762
                                                                         ------------      ------------
     Total.......................................................              98,071           138,727
                                                                         ------------      ------------
Consumer.........................................................                  88               132
                                                                         ------------      ------------
     Total loans.................................................             146,255           244,819
Undisbursed loan funds...........................................              (5,295)           (7,099)
Unaccreted discount..............................................              (1,429)           (2,480)
Allowance for loan losses........................................              (5,853)           (4,928)
                                                                         ------------      ------------
     Loans, net..................................................        $    133,678      $    230,312
                                                                         ============      ============
</TABLE>

         The loan portfolio is secured by mortgages on properties geographically
located  throughout the United States.  The following  table sets forth the five
states in which the largest  amount of properties  securing the  Company's  loan
portfolio were located at June 30, 1999.

<TABLE>
<CAPTION>
                               Single-family     Multi-family      Commercial
                                Residential      Residential       Real Estate        Consumer           Total
                               -------------     ------------     -------------     -------------     ------------
                                                              (Dollars in thousands)
<S>                            <C>               <C>              <C>               <C>               <C>
New York..................     $         158     $      9,360     $      24,581     $          34     $     34,133
Florida...................                --               --            14,732                --           14,732
California................                21            7,583             5,617                --           13,221
Massachusetts.............                67               --            12,875                --           12,942
Virginia..................                --               --             9,657                --            9,657
Other (1).................             1,665           29,242            30,609                54           61,570
                               -------------     ------------     -------------     -------------     ------------
Total.....................     $       1,911     $     46,185     $      98,071     $          88     $    146,255
                               =============     ============     =============     =============     ============
</TABLE>

(1)      Consists  of  properties  located  in 19  other  states,  none of which
         aggregated over $8.1 million in any one state.

                                       46
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

(2)      The following table sets forth the activity in the Company's gross loan
         portfolio during the periods indicated.

<TABLE>
<CAPTION>
                                                                  Three Months                          Six Months
                                                           ---------------------------         ----------------------------
For the periods ended June 30,                               1999              1998              1999               1998
- -----------------------------------------------------      ---------         ---------         ---------          ---------
                                                                               (Dollars in thousands)
<S>                                                        <C>               <C>               <C>                <C>
Balance at beginning of period.......................      $ 189,989         $ 305,072         $ 244,819          $ 294,925
                                                           ---------         ---------         ---------          ---------
Originations:
   Multi-family residential loans....................          1,758             8,500             4,225             22,271
   Commercial real estate loans......................          6,400            40,945            11,500             59,930
                                                           ---------         ---------         ---------          ---------
     Total loans originated..........................          8,158            49,445            15,725             82,201
                                                           ---------         ---------         ---------          ---------
Sales (1)............................................         (3,394)               --           (25,486)                --
Principal repayments, net of capitalized interest....        (48,392)          (58,156)          (86,231)           (80,765)
Loans and transfer to real estate owned..............           (106)               --            (2,572)                --
                                                           ---------         ---------         ---------          ---------
     Net increase (decrease) in loans................        (43,734)           (8,711)          (98,564)             1,436
                                                           ---------         ---------         ---------          ---------
Balance at end of period (2).........................      $ 146,255         $ 296,361         $ 146,255          $ 296,361
                                                           =========         =========         =========          =========
</TABLE>

(1)      Included  in  sales  of the  six  months  ended  June  30,  1999 is the
         securitization of 392 single family residential  mortgage loans with an
         aggregate unpaid principal balance of $25.2 million.

(2)      The  decline in the  balance of the gross  loan  portfolio  at June 30,
         1999,  as compared to June 30, 1998,  is primarily due to repayments of
         commercial  real  estate  loans  (hotels  and  office   buildings)  and
         multifamily  residential  loans,  as well as the sale of single  family
         residential  loans. As of June 30, 1999 the Company ceased  origination
         of multifamily and commercial real estate loans.

         The following table presents a summary of the Company's  non-performing
loans  (loans  which  are past due 90 days or  more) in the loan  portfolio  and
significant ratios at the dates indicated:
                                                 June 30,        December 31,
                                                   1999              1998
                                                -----------      -----------
                                                  (Dollars in thousands)
Nonperforming loans (1)
   Single family residential loans...........   $       302      $     1,169
   Multi-family residential loans............        13,441            7,392
   Commercial real estate and other..........        14,217              488
                                                -----------      -----------
                                                $    27,960      $     9,049
                                                ===========      ===========
Nonperforming loans as a percentage of:
   Total loans (2)...........................         19.84%            3.85%
   Total assets..............................          0.93%            0.27%


Allowance for loan losses as a percentage of:
   Total loans (2)...........................          4.19%            2.09%
   Nonperforming loans.......................         20.94%           54.46%

(1)      The  Company did not have any loans which were  accruing  interest  and
         were past due 90 days or more at the dates indicated.

(2)      Total  loans  are net  of  undisbursed  loan  proceeds  and  unaccreted
         discount.

         ALLOWANCES FOR LOSSES. The Company uses an internal asset review system
to identify  problem assets.  The Company's  determination  of the level and the
allocation of the allowance for loan losses and, correspondingly, the provisions
for such losses,  is based on various  judgments,  assumptions  and  projections
regarding  a number of  factors,  including,  but not  limited  to,  asset  risk
classifications,  current and forecasted  economic and market  conditions,  loan
portfolio composition,  historical loan loss experience and industry experience.
The  allowance  for loan  losses is  adjusted  monthly to  reflect  management's
current  assessment  of the effect of these  factors on estimated  inherent loan
losses. While management uses all information available to it to estimate losses
on loans,  future changes to the allowance may become necessary based on changes
in economic and market conditions.  The OTS, as part of its examination process,

                                       47
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

periodically  reviews the adequacy of the  Company's  allowance for loan losses.
Such agency may require the company to recognize  changes to the allowance based
on its judgment about information available to it at the time of examination.

         The  following  table  sets  forth  the  allocation  of  the  Company's
allowance  for loan  losses  at the dates  indicated  by loan  category  and the
percentage of loans in each category to total loans in the respective portfolios
at the dates indicated:
<TABLE>
<CAPTION>
                                         June 30, 1999                           December 31, 1998
                           ----------------------------------------  ----------------------------------------
                                                  Gross                                     Gross
                                                  Loan                                      Loan
                           Allowance   Percent   Balance    Percent  Allowance   Percent   Balance    Percent
                           ----------  -------  ----------  -------  ----------  -------  ----------  -------
                                                        (Dollars in thousands)
<S>                        <C>            <C>   <C>            <C>   <C>            <C>   <C>           <C>
Loan portfolio:
   Single family ........  $       30     0.5%  $    1,911     1.3%  $      215     4.3%  $   30,361    12.4%
   Multi-family .........       1,900    32.5       46,185    31.6        2,714    55.1       75,599    30.9
   Commercial real estate       3,923    67.0       98,071    67.1        1,999    40.6      138,727    56.7
   Consumer .............          --      --           88      --           --      --          132      --
                           ----------   -----   ----------   -----   ----------   -----   ----------   -----
                           $    5,853   100.0%  $  146,255   100.0%  $    4,928   100.0%  $  244,819   100.0%
                           ==========   =====   ==========   =====   ==========   =====   ==========   =====
Discount loan portfolio:
   Single family ........  $   10,856    53.2%  $  512,950    40.2%  $   10,307    48.2%  $  597,100    45.9%
   Multi-family .........       2,503    12.3      260,313    20.4        2,457    11.5      244,172    18.8
   Commercial real estate       6,887    33.8      483,378    37.9        8,607    40.2      449,010    34.5
   Other ................         159     0.7       18,734     1.5           31     0.1       10,144     0.8
                           ----------   -----   ----------   -----   ----------   -----   ----------   -----
                           $   20,405   100.0%  $1,275,375   100.0%  $   21,402   100.0%  $1,300,426   100.0%
                           ==========   =====   ==========   =====   ==========   =====   ==========   =====
</TABLE>

         The  allocation of the  allowance to each  category is not  necessarily
indicative  of future  losses and does not restrict the use of the  allowance to
absorb losses in any other category.

         The  following  table  summarizes  activity in the  allowance  for loan
losses  related to the Company's  loan  portfolio  and discount  loan  portfolio
during the six months ended June 30, 1999.

<TABLE>
<CAPTION>
                                         Balance                                                        Balance
                                       December 31,                                                     June 30,
                                           1998         Additions     Charge-offs      Recoveries         1999
                                        ----------     -----------    -----------      ----------      ----------
<S>                                     <C>            <C>             <C>             <C>             <C>
Loan portfolio:
   Single family...................     $      215     $      (177)    $       (8)     $       --      $       30
   Multi-family....................          2,714            (794)           (20)             --           1,900
   Commercial real estate..........          1,999           1,924             --              --           3,923
   Consumer........................             --              --             --              --              --
                                        ----------     -----------     ----------      ----------      ----------
                                        $    4,928     $       953     $      (28)     $       --      $    5,853
                                        ==========     ===========     ==========      ==========      ==========
Discount loans:
   Single family...................     $   10,307     $     2,481     $   (2,156)     $      224      $   10,856
   Multi-family....................          2,457             417           (371)             --           2,503
   Commercial......................          8,607             353         (2,073)             --           6,887
   Other...........................             31             158            (30)             --             159
                                        ----------     -----------     ----------      ----------      ----------
                                        $   21,402     $     3,409     $   (4,630)     $      224      $   20,405
                                        ==========     ===========     ==========      ==========      ==========
</TABLE>

                                       48
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         INVESTMENTS IN LOW-INCOME  HOUSING TAX CREDIT  INTERESTS.  In 1993, the
Company commenced a program to invest in multi-family residential projects which
have been  allocated  low income  housing  tax credits  under  Section 42 of the
Internal Revenue Code by a state tax credit allocating agency.

         The carrying value of the Company's  investments in low-income  housing
tax credit interests are as follows at the dates indicated.
<TABLE>
<CAPTION>
                                                                                     June 30,        December 31,
                                                                                       1999              1998
                                                                                    -----------      -----------
                                                                                       (Dollars in thousands)
<S>                                                                                 <C>              <C>
Investments solely as a limited partner made prior to May 18, 1995..............    $    18,510      $    19,607
Investments solely as a limited partner made on or after May 18, 1995...........         72,457           56,299
Investments both as a limited and, through subsidiaries, as a general partner...         89,599           68,258
                                                                                    -----------      -----------
                                                                                    $   180,566      $   144,164
                                                                                    ===========      ===========
</TABLE>

         Investments by the Company in low-income  housing tax credit  interests
made on or after May 18, 1995, in which the Company  invests solely as a limited
partner,  are  accounted  for using the  equity  method in  accordance  with the
consensus  of the  Emerging  Issues Task Force as recorded in Issue Number 94-1.
Limited  partnership  investments  made prior to May 18, 1995, are accounted for
under  the  effective  yield  method  as a  reduction  of  income  tax  expense.
Low-income housing tax credit  partnerships in which the Company invests both as
a limited  and,  through a  subsidiary,  as general  partner are  presented on a
consolidated basis.

         INVESTMENT IN  UNCONSOLIDATED  ENTITIES.  The Company's  investments in
unconsolidated entities was comprised of the following at the dates indicated.

<TABLE>
<CAPTION>
                                  Ownership                      Carrying Value
                         ------------------------       ----------------------------------
Entity                   Shares/Units        %          June 30, 1999    December 31, 1998
- --------------------     ------------     -------       -------------    -----------------
                                           (Dollars in thousands)
<S>                       <C>               <C>         <C>                <C>
OAC.................      1,540,000         8.12%       $     14,729       $     16,268
OPLP................      1,808,733         8.71%             21,239             22,820
Kensington..........        549,993        36.05%             42,905             46,586
Other...............        various       various              1,085              1,219
                                                        ------------       ------------
                                                        $     79,958       $     86,893
                                                        ============       ============
</TABLE>

         Other  consists  primarily of the Company's  joint venture  investment,
which consisted of a 10% interest in BCFL, a limited liability company formed by
the  Bank  and  BlackRock  in  January  1997 to  acquire  discount  multi-family
residential loans from HUD.

         For the six months ended June 30, 1999, the Company  recorded equity in
the losses of its  investments in OAC and OPLP of $1.5 million and $2.0 million,
respectively.  At June 30, 1999 and December 31, 1998, the Company's  investment
in OAC stock was pledged as collateral on obligations  outstanding  under a line
of credit.

         The  Company's  investment  in  Kensington  includes  the excess of the
purchase price over the net  investment in the amount of $33.3 million  ((pound)
20.2  million)  at June 30,  1999,  as compared  to $34.5  million  ((pound)20.9
million) at December  31,  1998.  For the six months  ended June 30,  1999,  the
Company  recorded  equity in the losses of its  investment in Kensington of $0.3
million.

         See  "Results  of   Operations-Equity   in  Losses  of   Investment  in
Unconsolidated Entities."

         REAL ESTATE OWNED.  Properties  acquired through foreclosure are valued
at the lower of the adjusted cost basis of the loan or fair value less estimated
costs  of  disposal  of the  property  at the  date of  foreclosure.  Properties
included in the Company's  real estate owned are  periodically  re-evaluated  to
determine  that they are being  carried  at the lower of cost or fair value less
estimated  costs to dispose.  Rental income related to properties is reported as
earned.  Holding and  maintenance  costs related to  properties  are recorded as
period costs as incurred.  Decreases in market value of  foreclosed  real estate
subsequent to foreclosure are recognized as a valuation  allowance on a property

                                       49
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

specific basis.  Subsequent increases in the market value of the foreclosed real
estate are reflected as reductions  in the  valuation  allowance,  but not below
zero. Such changes in the valuation allowance are charged or credited to income.

         The  following  table sets forth  certain  information  relating to the
Company's real estate owned at the dates indicated:
<TABLE>
<CAPTION>
                                                 June 30,       December 31,
                                                   1999             1998
                                               -------------    ------------
                                                  (Dollars in thousands)
<S>                                            <C>              <C>
Discount loan portfolio:
   Single family residential...........        $      83,009    $     94,641
   Multi-family residential............                2,465          20,130
    Commercial real estate.............               90,289          82,591
                                               -------------    ------------
     Total.............................              175,763         197,362
Loan portfolio.........................                2,685             227
Loans available for sale portfolio.....                4,714           3,962
                                               -------------    ------------
                                               $     183,162    $    201,551
                                               =============    ============
</TABLE>
         The following table sets forth the activity in the valuation  allowance
on real estate owned for the periods indicated.
<TABLE>
<CAPTION>
                                                                 Three Months                        Six Months
                                                        --------------------------------   --------------------------------
For the periods ended June 30,                               1999              1998             1999              1998
- -----------------------------------------------------   --------------    --------------   --------------    --------------
                                                                                (Dollars in thousands)
<S>                                                     <C>               <C>              <C>               <C>
Balance at beginning of period (1)...................   $       13,545    $       13,242   $       15,325    $       12,346
Provision for loss in fair value.....................            9,779             1,644           14,840             5,878
Charge-offs and sales................................           (6,064)           (3,682)         (12,905)           (7,020)
                                                        --------------    --------------   --------------    --------------
Balance at end of period (1).........................   $       17,260    $       11,204   $       17,260    $       11,204
                                                        ==============    ==============   ==============    ==============
</TABLE>
(1)      The valuation  allowance as a percentage of total real estate owned was
         8.61% at June 30, 1999 as compared to 7.07% at December 31,  1998,  and
         6.88% at June 30, 1998.

         The following table sets forth the activity in real estate owned during
the periods indicated.
<TABLE>
<CAPTION>
                                                   Three months ended June 30,
                                       ----------------------------------------------
                                               1999                     1998
                                       ---------------------   ----------------------
                                                   No. of                    No. of
                                        Amount    Properties     Amount    Properties
                                       ---------  ----------   ---------   ----------
                                                                (Dollars in thousands)
<S>                                    <C>             <C>     <C>             <C>
Balance at beginning of period ......  $ 208,831       1,873   $ 172,693       1,642
Properties acquired through
 foreclosure or deed-in-lieu thereof:
     Discount loans .................     37,468         468      84,404         637
     Loans available for sale .......      2,282          35       2,056          12
     Loan portfolio .................        106           2          --          --

     Less discount transferred ......    (13,418)         --     (24,134)         --
                                       ---------   ---------   ---------   ---------
                                          26,438         505      62,326         649
                                       ---------   ---------   ---------   ---------
Acquired in connection with
   acquisitions of discount loans ...     23,330         429       8,137         135
                                       ---------   ---------   ---------   ---------
Sales ...............................    (71,722)       (941)    (93,586)       (779)
Decrease (increase) in allowance ....     (3,715)         --       2,037          --
                                       ---------   ---------   ---------   ---------
Balance at end of period(1) .........  $ 183,162       1,866   $ 151,607       1,647
                                       =========   =========   =========   =========
</TABLE>
                                         50
<PAGE>

<TABLE>
<CAPTION>
                                                    Six months ended June 30,
                                        ---------------------------------------------
                                                1999                     1998
                                        ---------------------   ---------------------
                                                     No. of                  No. of
                                         Amount    Properties    Amount    Properties
                                        ---------  ----------   ---------  ----------
                                                    (Dollars in thousands)
<S>                                     <C>             <C>     <C>             <C>
Balance at beginning of period .......  $ 201,551       1,999   $ 167,265       1,505
Properties acquired through
  foreclosure or deed-in-lieu thereof:
     Discount loans ..................    108,162       1,170     149,207       1,323
     Loans available for sale ........      7,101          91       2,744          20
     Loan portfolio ..................      2,572           4          --          --

     Less discount transferred .......    (34,303)         --     (45,922)
                                        ---------   ---------   ---------   ---------
                                          (83,532)      1,265     106,029       1,343
                                        ---------   ---------   ---------   ---------

Acquired in connection with
   acquisitions of discount loans ....     31,490         575      11,052         188
                                        ---------   ---------   ---------   ---------
Sales ................................   (131,476)     (1,973)   (133,880)     (1,389)
Decrease (increase) in allowance .....     (1,935)         --       1,141          --
                                        ---------   ---------   ---------   ---------
Balance at end of period(1) ..........  $ 183,162       1,866   $ 151,607       1,647
                                        =========   =========   =========   =========
</TABLE>

 (1)     The increase in real estate owned at June 30, 1999, as compared to June
         30, 1998, is primarily the result of commercial real estate  properties
         acquired through foreclosures on discount loans.


         The following  table sets forth the amount of time that the Company had
held its real estate owned at the dates indicated.

<TABLE>
<CAPTION>
                                                              June 30, 1999               December 31, 1998
                                                        ------------------------      -----------------------
                                                           Amount          %             Amount          %
                                                        ------------   ---------      ------------    -------
                                                                          (Dollars in thousands)
<S>                                                     <C>                 <C>       <C>                <C>
One to two months...................................    $     43,096        23.5%     $     38,444       19.1%
Three to four months................................          17,651         9.7            79,264       39.3
Five to six months..................................          25,293        13.8            27,115       13.4
Seven to twelve months..............................          63,599        34.7            26,122       13.0
Over twelve months..................................          33,523        18.3            30,606       15.2
                                                        ------------   ---------      ------------  ---------
                                                        $    183,162       100.0%     $    201,551      100.0%
                                                        ============   =========      ============  =========
</TABLE>

                                                      51
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         The following table sets forth certain geographical information by type
of property at June 30, 1999 related to the Company's real estate owned.
<TABLE>
<CAPTION>
                                                              Multi-family Residential
                                Single family Residential          and Commercial                    Total
                                -------------------------    --------------------------    --------------------------
                                                No. of                        No. of                        No. of
                                  Amount       Properties       Amount       Properties       Amount       Properties
                                ----------     ----------    -----------     ----------    -----------     ----------
                                (Dollars in thousands)
<S>                             <C>                    <C>   <C>                     <C>   <C>                  <C>
Florida..................       $    4,016             72    $    49,341             10    $    53,357             82
California...............           13,661            174          6,794              6         20,455            180
Connecticut..............            4,605             83         12,953              2         17,558             85
Georgia..................            1,214             26         14,078              2         15,292             28
New York.................           11,068            277            950              3         12,018            280
Other (1)................           53,516          1,183         10,966             28         64,482          1,211
                                ----------     ----------    -----------     ----------    -----------     ----------
   Total.................       $   88,080          1,815    $    95,082             51    $   183,162          1,866
                                ==========     ==========    ===========     ==========    ===========     ----------
</TABLE>

(1)      Consists  of  properties  located  in 43  other  states,  none of which
         aggregated over $10.0 million in any one state.

         DEPOSITS.  Deposits  decreased  $300.5 million or 14% from December 31,
1998.  The  decrease in deposits  during the six months  ended June 30, 1999 was
primarily the result of a $195.1 million decrease in brokered  deposits obtained
through  national  investment  banking firms which  solicit  deposits from their
customers,  an $88.5  million  decrease  in  deposits  obtained  through  direct
solicitation  and  marketing  efforts to regional and local  investment  banking
firms,  institutional  investors  and high  net  worth  individuals  and a $24.9
million decrease in escrow deposits. Brokered deposits obtained through national
investment banking firms amounted to $1.29 billion at June 30, 1999, as compared
to  $1.48  billion  at  December  31,1998.   Deposits  obtained  through  direct
solicitation  and  marketing  amounted to $288.9  million at June 30,  1999,  as
compared to $377.4  million at December 31, 1998. At June 30, 1999,  the Company
had $170.3  million of  certificates  of deposit in amounts of $100,000 or more,
including $96.9 million of deposits of states and political  subdivisions in the
U.S.  which are secured or  collateralized  as required  under state law. See "-
Liquidity, Commitments and Off-Balance Sheet Risks" below.

         NOTES,  DEBENTURES AND OTHER  INTEREST-BEARING  OBLIGATIONS.  Notes and
debentures outstanding at the dates indicated, mature as follows.

<TABLE>
<CAPTION>
                                                           June 30,    December 31,
                                                             1999          1998
                                                         ------------  ------------
1999:
<S>                                                            <C>      <C>
5.975% Federal Home Loan Bank advance due July 1.......        50,000            --
2003:
11.875% Notes due October 1............................       125,000       125,000
2004:
Loan payable due May 24 (LIBOR plus 150 basis points)..         6,236            --
2005:
12% Subordinated Debentures due June 15 (1)............        98,000       100,000
                                                         ------------  ------------
                                                         $    279,236  $    225,000
                                                         ============  ============
</TABLE>

(1)      During the first quarter of 1999, the Company  repurchased $2.0 million
         of its 12% subordinated Debentures at par.

         OBLIGATIONS OUTSTANDING UNDER LINES OF CREDIT.  Obligations outstanding
under lines of credit  amounted to $94.0 million at June 30, 1999, a decrease of
$85.2 million from December 31, 1998.  The decrease is primarily the result of a
decline in the balance of loans  available for sale.  Borrowings  under lines of
credit  generally  have a  one-year  term  and  interest  rates  which  float in
accordance with a designated  prime rate. For additional  information  regarding
lines of credit, see "Liquidity, Commitments and Off-Balance Sheet Risks."

                                       52
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         COMPANY-OBLIGATED,  MANDATORILY  REDEEMABLE  SECURITIES  OF  SUBSIDIARY
TRUST HOLDING SOLELY JUNIOR  SUBORDINATED  DEBENTURES OF THE COMPANY.  In August
1997, Ocwen Capital Trust I issued $125.0 million of 10 7/8% Capital Securities.
Proceeds from issuance of the Capital Securities were invested in 10 7/8% Junior
Subordinated   Debentures  issued  by  the  Company.   The  Junior  Subordinated
Debentures,  which represent the sole assets of the Trust, will mature on August
1,  2027.  Intercompany  transactions  between  Ocwen  Capital  Trust  I and the
Company,  including the Junior  Subordinated  Debentures,  are eliminated in the
consolidated financial statements of the Company.

         For the three and six months ended June 30, 1998 and 1999,  the Company
recorded  $3.4  million and $6.8  million,  respectively,  of  distributions  to
holders  of the  Capital  Securities.  See  Note 4 to the  Interim  Consolidated
Financial Statements included in Item 1 hereof.

         STOCKHOLDERS'  EQUITY.  Stockholders'  equity  decreased  $0.4  million
during the six months ended June 30, 1999. The decrease in stockholders'  equity
during this period was  primarily  attributable  to a $4.1  million  decrease in
unrealized gain on securities available for sale and repurchases of common stock
in the amount of $1.8 million,  offset by net income of $5.8 million. During the
second  quarter of 1999 the  Company  repurchased  205,300  shares of its common
stock. See the Consolidated Statements of Changes in Stockholders' Equity in the
Interim Consolidated Financial Statements included in Item 1 hereof.

LIQUIDITY, COMMITMENTS AND OFF-BALANCE SHEET RISKS

         Liquidity is a measurement  of the Company's  ability to meet potential
cash requirements,  including ongoing  commitments to fund deposit  withdrawals,
repay borrowings,  fund investment,  loan acquisition and lending activities and
for other general business purposes.  The primary sources of funds for liquidity
consist of deposits,  FHLB advances,  reverse  repurchase  agreements,  lines of
credit  and  maturities  and  principal  payments  on loans and  securities  and
proceeds  from sales  thereof.  An additional  source of asset  liquidity is the
ability to securitize assets such as discount loans and subprime loans.

         Sources of liquidity include certificates of deposit obtained primarily
from  wholesale  sources.  At June 30,  1999,  the Company had $1.64  billion of
certificates  of deposit,  including  $1.29 billion of brokered  certificates of
deposit  obtained through  national  investment  banking firms, all of which are
non-cancelable. At the same date scheduled maturities of certificates of deposit
during the 12 months ending June 30, 2000 and 2001 and  thereafter,  amounted to
$216.8  million,  $299.3 million and $1.12 billion,  respectively.  Brokered and
other  wholesale  deposits  generally are more responsive to changes in interest
rates than core deposits  and,  thus,  are more likely to be withdrawn  from the
Company  upon  maturity  as  changes in  interest  rates and other  factors  are
perceived by investors to make other investments more attractive.  Management of
the  Company  believes  that it can  adjust the rates  paid on  certificates  of
deposit to retain  deposits in changing  interest  rate  environments,  and that
brokered and other  wholesale  deposits can be both a relatively  cost-effective
and stable source of funds. There can be no assurance that this will continue to
be the case in the future, however.

         Sources of borrowings  include FHLB advances,  which are required to be
secured  by  single  family  and/or  multi-family  residential  loans  or  other
acceptable collateral,  and reverse repurchase agreements. At June 30, 1999, the
Company was  eligible to borrow up to an  aggregate  of $603.3  million from the
FHLB of New York (subject to the availability of acceptable  collateral) and had
$1.1  million  of  single  family   residential   loans  and  $10.4  million  of
multi-family residential loans and $77.3 million of short duration CMO's (all of
which were held by the Bank) pledged as security for any such advances.  At June
30, 1999 the Company had $50.0 million outstanding in FHLB advances. At the same
date, the Company had contractual  relationships with 12 brokerage firms and the
FHLB of New York pursuant to which it could obtain funds from reverse repurchase
agreements.  At June 30, 1999, the Company had unrestricted cash and equivalents
of $168.6 million (including $155.8 million held at the Bank), $413.9 million of
short duration CMOs (all of which were held by the Bank),  and $102.3 million of
subordinate  and  residual  mortgages  that  could be used to secure  additional
borrowings.

                                       53
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         The Company's  lines of credit  obtained  through its  subsidiaries  to
finance its subprime lending are as follows:

<TABLE>
<CAPTION>
                        Balance
                     Outstanding at   Amount of
   Entity               6/30/99       Facility     Committed Amount    Maturity Date       Interest Rate
- ---------------      --------------   ---------    ----------------    -------------       -------------
                                          (Dollars in thousands)
<S>                        <C>           <C>              <C>             <C>          <C>
OFS (1)........        $    7,193     $  200,000       $  100,000         July 2001    LIBOR + 75  basis points
                           11,635        115,000          100,000         May 2000     LIBOR + 95 - 150 basis points
                            1,726         50,000           50,000         May 2000     LIBOR + 137.5 basis points

Ocwen UK (1)...            47,790        197,188          201,412         Nov. 1999    LIBOR + 80 basis point
                           23,137        157,750          161,130         April 2000   LIBOR + 87.5 basis points

IMI (2) .......             2,558     Lesser of               N/A              N/A     LIBOR + 150 basis points
                       ----------     $15,000  or 60%
                                      of market
                                      value of
                                      collateral

Total .........        $   94,039
                       ==========
</TABLE>

(1)      These  lines  are  used  to fund  mortgage  loan  originations  and are
         generally  advanced at a rate of 80% to 90% of the principal balance of
         the mortgage loan and are secured by such mortgage loans.

(2)      Line is collateralized by the shares held by the Company in OAC.

         OFS's  terms of the line of  credit  agreements  contain,  among  other
provisions,  requirements for maintaining certain profitability,  defined levels
of net worth and debt-to-equity  ratios. At June 30, 1999 and December 31, 1998,
OFS failed to comply with the maintenance of  profitability  covenant for one of
its credit lines. OFS obtained the lender's agreement waiving the requirement of
this covenant for the six months ended June 30, 1999 and the year ended December
31, 1998.

         The Company believes that its existing sources of liquidity,  including
internally  generated funds, will be adequate to fund planned activities for the
foreseeable  future,  although  there  can  be no  assurances  in  this  regard.
Moreover, the Company continues to evaluate other sources of liquidity,  such as
lines of credit from unaffiliated parties,  which will enhance the management of
its liquidity and the costs thereof.

         The  Company's  operating  activities  provided  cash  flows of  $105.4
million and $292.2  million  during the six months ended June 30, 1999 and 1998,
respectively. During the foregoing periods, cash flows from operating activities
were provided  primarily by proceeds from sales of loans available for sale, and
cash resources were used primarily to purchase and originate loans available for
sale. The decrease in net cash flows provided by operating activities during the
first half of 1999 as compared to the first half of 1998 was due  primarily to a
decline in proceeds from the sales of loans  available for sale, and an increase
in originations of loans available for sale,  partially  offset by a decrease in
purchases of loans available for sale

         The  Company's  investing  activities  used cash flows  totaling  $78.3
million and $652.8  million  during the six months ended June 30, 1999 and 1998,
respectively. During the foregoing periods, cash flows from investing activities
were provided primarily by principal payments on and sales of discount loans and
loans held for  investment,  maturities  and  principal  payments on  securities
available for sale and proceeds from sales of real estate owned. Cash flows from
investing  activities  were  primarily  utilized  to  acquire  subsidiaries,  to
purchase and originate discount loans and loans held for investment and purchase
securities  available  for sale.  The  decrease  in net cash  used by  investing
activities  during the six months  ended June 30,  1999 as  compared to the same
period in 1998, was due primarily to the  acquisition of Ocwen UK in April 1998,
a decline in purchases of discount loans and purchases and originations of loans
held for  investment,  an increase in maturities  of and  principal  payments on
securities  available  for sale and a decline in proceeds from sales of discount
loans.

         The Company's  financing  activities  used cash flows of $271.6 million
and provided cash flows totaling $382.4 million during the six months ended June
30,  1999 and 1998,  respectively.  In the first  half of 1998,  cash flows from
financing  activities  were  provided  primarily by the issuance of  obligations
under lines of credit and deposits. In the first half of 1999, cash used related
primarily to deposits and the repayment of obligations under lines of credit.

                                       54
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

         The Bank is required under applicable  federal  regulations to maintain
specified levels of "liquid" investments in qualifying types of U.S. Government,
federal agency and other  investments  having  maturities of five years or less.
Current OTS  regulations  require  that a savings  association  maintain  liquid
assets of not less than 4% of its  average  daily  balance  of net  withdrawable
deposit accounts and borrowings payable in one year or less.  Monetary penalties
may be imposed for failure to meet applicable liquidity requirements. The Bank's
liquidity,  as measured for regulatory purposes,  amounted to 11.53% at June 30,
1999.

         The Bank's  ability to make capital  distributions  pursuant to the OTS
capital  distribution  regulations is limited by the  regulatory  capital levels
which it has  committed  to the OTS it would  maintain,  commencing  on June 30,
1997.  As a result of an  agreement  between the Company and the OTS to dividend
subordinate   and   residual   mortgage-related    securities   resulting   from
securitization  activities  conducted by the Bank,  which had an aggregate  fair
value of $13.8 million at June 30, 1999,  the Bank may be limited in its ability
to pay cash dividends to the Company. See "Regulatory Capital Requirements".  In
addition  to the  foregoing  OTS  limitations,  there  are  certain  contractual
restrictions  on the  Bank's  ability  to pay  dividends  as  set  forth  in the
indenture  governing the Bank's $98.0 million of 12%  Debentures.  See Note 6 to
the Interim Consolidated Financial Statements included in Item 1 hereof. At June
30, 1999,  the Bank held three  subordinate  securities  with an aggregate  fair
value of $13.8 million.  Future cash  dividends also depend on future  operating
results of the Bank.

         At June 30, 1999, the Company had $33.6 million of unfunded commitments
related to the  purchase and  origination  of loans.  Management  of the Company
believes that the Company has adequate  resources to fund all of its commitments
to the extent required and that  substantially  all of such  commitments will be
funded during 1999. See Note 7 to the Interim Consolidated  Financial Statements
included in Item 1 hereof.

         In addition to commitments  to extend  credit,  the Company is party to
various off-balance sheet financial instruments in the normal course of business
to manage its  interest  rate and  foreign  currency  rate risk.  See "Asset and
Liability  Management"  above and Note 5 to the Interim  Consolidated  Financial
Statements included in Item 1 hereof.

         The Company conducts business with a variety of financial  institutions
and other companies in the normal course of business,  including  counterparties
to its  off-balance  sheet  financial  instruments.  The  Company  is subject to
potential  financial  loss if the  counterparty  is unable to complete an agreed
upon transaction. The Company seeks to limit counterparty risk through financial
analysis, dollar limits and other monitoring procedures.

REGULATORY CAPITAL REQUIREMENTS

         Federally-insured  institutions  such  as  the  Bank  are  required  to
maintain minimum levels of regulatory capital. These standards generally must be
as stringent as the comparable capital  requirements  imposed on national banks.
In addition to  regulatory  capital  requirements  of general  applicability,  a
federally-chartered savings association such as the Bank may be required to meet
individual minimum capital requirements established by the OTS on a case-by-case
basis upon a determination that a savings association's capital is or may become
inadequate in view of its circumstances.

         Following  an  examination  in late  1996  and  early  1997,  the  Bank
committed  to the OTS to maintain a core  capital  (leverage)  ratio and a total
risk-based  capital  ratio  of at  least  9% and  13%,  respectively.  The  Bank
continues to be in compliance  with this  commitment  as well as the  regulatory
capital  requirements  of general  applicability,  as indicated in Note 6 to the
Interim  Consolidated   Financial  Statements  included  in  Item  1.  Based  on
discussions with the OTS, the Bank believes that this commitment does not affect
its status as a  "well-capitalized"  institution,  assuming the Bank's continued
compliance with the regulatory capital requirements required to be maintained by
it pursuant to such commitment.

         Although the above individual regulatory capital requirements have been
agreed to by the OTS,  there can be no assurance that in the future the OTS will
agree to a  decrease  in such  requirements  or will not seek to  increase  such
requirements  or will not impose these or other  individual  regulatory  capital
requirements in a manner which affects the Bank's status as a "well-capitalized"
institution under applicable laws and regulations.

                                       55
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations
================================================================================

RECENT ACCOUNTING DEVELOPMENTS

         For information  relating to the effects on the Company of the adoption
of recent accounting standards see Note 2 to the Interim Consolidated  Financial
Statements in Item 1 hereof.

YEAR 2000 DATE CONVERSION

         The  Company is in the process of  establishing  the  readiness  of its
computer systems and applications for the year 2000 with the objective of having
no effect on customers or  disruption  to business  operations.  The Company has
established  a project  plan to  achieve  year  2000  readiness  of its  mission
critical and non-mission critical systems, including hardware infrastructure and
software  applications.  The  project  plan has a budget of  approximately  $2.0
million and is divided into six phases: identification, evaluation, remediation,
validation,  risk assessment and contingency planning.  During 1998, the Company
substantially  completed the systems identification and evaluation phases of the
project as well as remediation and validation of its mission critical systems.

         As of June 30,  1999,  the Company had  expended  approximately  96% of
budgeted  man-hours and incurred  costs of  approximately  $1.8  million,  which
included  approximately  $309,000  for  Year  2000  testing  tools,   additional
hardware,  and outside consulting  assistance,  while the remainder consisted of
labor and overhead expense from within the Company.

         In its  systems  evaluation  and  validation  efforts,  the Company has
employed   automated   testing  tools  that  are  designed  to  meet  guidelines
established by the Federal Financial  Institution  Examination Council ("FFIEC")
as required by the OTS. All new application  development  will include year 2000
readiness  validation  prior  to  implementation,  followed  by such  end-to-end
testing  as may be  necessary.  During  1999  the  Company  is  focusing  on any
remaining  validation  tasks,   including  remediation  and  validation  of  its
non-mission  critical systems and end-to-end testing with third parties.  During
the second  quarter of 1999,  the Company  participated  in the Mortgage  Banker
Association Year 2000  Inter-System  Readiness Test with other mortgage industry
leaders as a means of coordinating critical end-to-end validation.

         As part of the identification and evaluation phases of the project, the
Company documented  critical  operating  functions within each business unit, as
well as strategic third-party and vendor relationships. These efforts also serve
as the basis of the Company's year 2000 risk assessment and contingency planning
efforts.  The  Company  has  retained  a business  continuity  expert to prepare
contingency plans and assist with the testing and validation of these plans. The
business continuity expert reviewed the Company's year 2000 customer disclosure,
mission critical systems testing results, critical vendor listings, software and
hardware  inventories,  and disaster recovery plans for critical business units.
On the basis of this  review,  the  business  continuity  expert built a Company
intranet  business  continuity  template  and  database,  established  roles and
responsibilities for key personnel in the business continuity plan, and informed
the Company that as of April 30, 1999, the Company's year 2000 posture was sound
and  conformed  to FFIEC  requirements.  However,  because it is not possible to
foresee all of the problems that may arise as a result of year 2000 issues,  the
Company believes that there can be no assurance that all contingencies have been
adequately addressed by the business continuity plan.

         Because  the  Company  has  validated  the year 2000  readiness  of its
mission  critical  systems  and  has  developed  business  continuity  plans  to
accommodate  unforeseen   disruptions,   the  Company  believes  that  its  most
reasonably  likely worst case year 2000 scenarios are characterized by potential
failures of  non-critical  vendor or  customer  computer  systems or  end-to-end
disruptions  involving  as yet  unidentified,  and hence  untested,  third-party
systems and  records  stored on those  systems.  The  Company  could  experience
disruptions  across  all  business  segments  as a result of year  2000  systems
failures  at  government  agencies,  utilities,   telecommunications  providers,
couriers and  financial  services  vendors,  among others.  Concerning  specific
Company business functions,  data acquired from third-parties might contain year
2000 incompatible  components,  which could impact the timeliness of third-party
loan  servicing  functions  such as payment  processing or loan  resolution.  In
addition,  loans acquired by the Company could experience  increased borrower or
tenant   defaults   stemming  from  year  2000  related   business   shortfalls,
dislocations or delays.  Such risks could also impact the value of the Company's
portfolio  of  mortgage-backed  securities,  as  these  are  dependent  upon the
underlying pool of mortgage loans. There can be no assurance that such risks, if
realized individually or collectively,  would not have a material adverse effect
on the Company's business, results of operations or financial condition.

                                       56
<PAGE>

Item 3.  Quantitative and Qualitative Disclosures About Market Risk
================================================================================

ASSET AND LIABILITY MANAGEMENT

         Asset  and  liability  management  is  concerned  with the  timing  and
magnitude of the repricing of assets and liabilities. It is the objective of the
Company to attempt to control risks associated with interest rate movements.  In
general,  management's  strategy is to match asset and liability balances within
maturity  categories to limit the Company's exposure to earnings  variations and
variations in the value of assets and  liabilities as interest rates change over
time. The Company's  asset and liability  management  strategy is formulated and
monitored by the Asset/Liability Committee, which is composed of officers of the
Company,  in accordance with policies  approved by the Board of Directors of the
Company.  The Asset/Liability  Committee meets regularly to review,  among other
things, the sensitivity of the Company's assets and liabilities to interest rate
changes, the book and market values of assets and liabilities,  unrealized gains
and losses,  including those attributable to hedging transactions,  purchase and
sale activity, and maturities of investments and borrowings. The Asset/Liability
Committee  also  approves and  establishes  pricing and funding  decisions  with
respect to overall asset and liability composition.

         The  Asset/Liability  Committee is authorized to utilize a wide variety
of  off-balance  sheet  financial  techniques to assist it in the  management of
interest  rate risk.  These  techniques  include  interest rate exchange or swap
agreements,  Eurodollar and U.S.  Treasury  interest rate futures  contracts and
foreign currency swap agreements.

         INTEREST RATE RISK MANAGEMENT. Under interest rate swap agreements, the
parties exchange the difference  between  fixed-rate and floating-rate  interest
payments on a specified  principal amount (referred to as the "notional amount")
for a specified period without the exchange of the underlying  principal amount.
Interest rate exchange agreements are utilized by the Company to protect against
the  decrease in value of a fixed-rate  asset or the increase in borrowing  cost
from a short-term,  fixed-rate liability, such as reverse repurchase agreements,
in an increasing interest-rate environment. At and for the six months ended June
30, 1999,  the Company had no  outstanding  interest rate  exchange  agreements.
Interest rate exchange agreements had the effect of decreasing the Company's net
interest  income by $32,000  and $70,000  during the three and six months  ended
June 30, 1998, respectively.

         The Company also enters into interest rate futures contracts, which are
commitments to either  purchase or sell  designated  financial  instruments at a
future  date  for a  specified  price  and may be  settled  in  cash or  through
delivery.  Eurodollar  futures  contracts have been sold by the Company to hedge
the  repricing  or  maturity  risk of certain  short  duration  mortgage-related
securities, and U.S. Treasury futures contracts have been sold by the Company to
offset  declines  in the  market  value  of its  fixed-rate  loans  and  certain
fixed-rate  mortgage-backed  and related  securities  available  for sale in the
event of an increasing interest rate environment. The Company had no outstanding
interest rate futures and Eurodollar  futures  contracts  outstanding at and for
the six  months  ended  June 30,  1999.  Futures  contracts  had the  effect  of
decreasing  the Company's net interest  income by $49,000  during the six months
ended June 30, 1998. See Note 4 to the Interim Consolidated Financial Statements
included in Item 1 hereof.

         During the six months  ended June 30,  1999,  the Company  entered into
swaption and put option contracts to hedge its interest rate exposure on certain
of  its  investments  in  low-income  housing  tax  credit  interests.  Swaption
contracts are options to enter into an interest rate swap  agreement at a future
date at a specific  interest  rate. A European put option  allows the Company to
sell a specified  quantity of an asset at a specified  price at a specific date.
See Note 5 to the Interim  Consolidated  Financial  Statement included in Item 1
hereof.

         The  Asset/Liability  Committee's  methods for evaluating interest rate
risk include an analysis of the Company's interest rate sensitivity "gap", which
is   defined   as   the   difference   between   interest-earning   assets   and
interest-bearing liabilities maturing or repricing within a given time period. A
gap is considered  positive when the amount of  interest-rate  sensitive  assets
exceeds the amount of interest-rate  sensitive liabilities.  A gap is considered
negative  when  the  amount  of  interest-rate   sensitive  liabilities  exceeds
interest-rate  sensitive  assets.  During a period of rising  interest  rates, a
negative  gap would  tend to  adversely  affect  net  interest  income,  while a
positive gap would tend to result in an increase in net interest income.  During
a period of falling  interest  rates,  a negative gap would tend to result in an
increase in net interest  income,  while a positive gap would tend to affect net
interest  income  adversely.  Because  different types of assets and liabilities
with the same or similar  maturities may react differently to changes in overall
market rates or  conditions,  changes in interest  rates may affect net interest
income positively or negatively even if an institution were perfectly matched in
each maturity category.

                                       57
<PAGE>
Item 3.  Quantitative and Qualitative Disclosures About Market Risk
================================================================================

         The following  table sets forth the estimated  maturity or repricing of
the Company's  interest-earning assets and interest-bearing  liabilities at June
30, 1999. The amounts of assets and liabilities shown within a particular period
were  determined  in  accordance  with the  contractual  terms of the assets and
liabilities,  except  (i)  adjustable-rate  loans,  performing  discount  loans,
securities  and FHLB advances are included in the period in which they are first
scheduled to adjust and not in the period in which they mature,  (ii) fixed-rate
mortgage-related securities reflect estimated prepayments,  which were estimated
based on  analyses  of broker  estimates,  the  results  of a  prepayment  model
utilized by the Company and empirical data, (iii) non-performing  discount loans
reflect the  estimated  timing of  resolutions  which result in repayment to the
Company, (iv) fixed-rate loans reflect scheduled contractual amortization,  with
no estimated prepayments, (v) NOW and money market checking deposits and savings
deposits, which do not have contractual maturities,  reflect estimated levels of
attrition,  which are based on detailed studies of each such category of deposit
by the Company, and (vi) escrow deposits and other non-interest bearing checking
accounts,  which  amounted to $211.6  million at June 30,  1999,  are  excluded.
Management  believes that these  assumptions  approximate  actual experience and
considers  them  reasonable;  however,  the  interest  rate  sensitivity  of the
Company's  assets  and  liabilities  in the table  could vary  substantially  if
different assumptions were used or actual experience differs from the historical
experience on which the assumptions are based.
<TABLE>
<CAPTION>
                                                                                     June 30, 1999
                                                     ---------------------------------------------------------------------------
                                                        Within         Four to       More than         Three
                                                        Three          Twelve        One Year to       Years
                                                        Months         Months        Three Years       and Over         Total
                                                     ------------    ------------    ------------    ------------   ------------
Rate-Sensitive Assets:                                                          (Dollars in thousands)
<S>                                                  <C>             <C>             <C>             <C>            <C>
   Interest-earning deposits.......................  $     18,127    $         --    $         --    $         --   $     18,127
   Federal funds sold..............................        75,000              --              --              --         75,000
   Securities available for sale...................       142,216         320,030         143,982         127,043        733,271
   Loans available for sale (1)....................         5,161          55,913          36,211          35,140        132,425
   Investment securities, net......................            --              --              --          10,825         10,825
   Loan portfolio, net (1).........................        55,661          41,190          26,407          10,420        133,678
   Discount loan portfolio, net....................       148,524         521,447         141,142         197,651      1,008,764
                                                     ------------    ------------    ------------    ------------   ------------
     Total rate-sensitive assets...................       444,689         938,580         347,742         381,079      2,112,090
                                                     ------------    ------------    ------------    ------------   ------------
Rate-Sensitive Liabilities:
   NOW and money market checking deposits..........         7,241           3,799           7,539          13,734         32,313
   Savings deposits................................            78             210             414             766          1,468
   Certificates of deposit.........................       272,290         522,261         691,642         142,941      1,629,134
                                                     ------------    ------------    ------------    ------------   ------------
     Total interest-bearing deposits...............       279,609         526,270         699,595         157,441      1,662,915
   FHLB Advances...................................        50,000              --              --             ---         50,000
   Securities sold under agreements to repurchase..       133,741              --              --              --        133,741
   Obligations outstanding under lines of credit...        94,039              --              --              --         94,039
   Notes and debentures............................         6,236              --              --         223,000        229,236
                                                     ------------    ------------    ------------    ------------   ------------
     Total rate-sensitive liabilities..............       563,625         526,270         699,595         380,441      2,169,931
   Interest rate sensitivity gap before
     off-balance sheet financial instruments.......      (118,936)        412,310        (351,853)            638        (57,841)
Off-Balance Sheet Financial Instruments:
   Swaptions and put option contracts..............            23             504              --              --            527
                                                     ------------    ------------    ------------    ------------   ------------
Interest rate sensitivity gap......................  $   (118,913)   $    412,814    $   (351,853)   $        638   $    (57,314)
                                                     ============    ============    ============    ============   ============

Cumulative interest rate sensitivity gap...........  $   (118,913)   $    293,901    $    (58,952)   $    (57,314)
                                                     ============    ============    ============    ============
Cumulative interest rate sensitivity gap as a
   Percentage of total rate-sensitive assets.......         (5.63)%         13.92%          (2.79)%         (2.71)%
                                                     ============    ============    ============    ============

   (1)   Balances have not been reduced for non-performing loans.
</TABLE>

         Although  the  interest  rate  sensitivity  gap  analysis  is a  useful
measurement and contributes toward effective asset and liability management,  it
is  difficult to predict the effect of changing  interest  rates based solely on
that measure.  The OTS has established  specific  minimum  guidelines for thrift
institutions to observe in the area of interest rate risk as described in Thrift
Bulletin No. 13a, "Management of Interest Rate Risk, Investment Securities,  and
Derivative  Activities" ("TB 13a").  Under TB 13a,  institutions are required to
establish and demonstrate  quarterly  compliance with  board-approved  limits on

                                       58
<PAGE>

Item 3.  Quantitative and Qualitative Disclosures About Market Risk
================================================================================

interest  rate risk that are defined in terms of net  portfolio  value  ("NPV"),
which is defined as the net present value of an  institution's  existing assets,
liabilities and off-balance sheet instruments.  These limits specify the minimum
net portfolio value ratio ("NPV Ratio")  allowable under current  interest rates
and hypothetical interest rate scenarios. An institution's NPV Ratio for a given
interest  rate  scenario is  calculated by dividing the NPV that would result in
that  scenario by the  present  value of the  institution's  assets in that same
scenario.  The hypothetical  scenarios are represented by immediate,  permanent,
parallel  movements in the term  structure  of interest  rates of plus and minus
100,  200,  and 300 basis  points  from the actual  term  structure  observed at
quarter  end.  The minimum NPV Ratio for each of the seven rate shock  scenarios
and the corresponding  limits approved by the Board of Directors of the Bank, is
as follows at June 30, 1999.

              Rate Shock                    Board Limits              Current
          (in basis points)             (minimum NPV Ratios)         NPV Ratios
       ------------------------         --------------------         ----------
                 +300                          5.00%                  18.41%
                 +200                          6.00                   18.66
                 +100                          7.00                   18.83
                    0                          8.00                   18.90
                 -100                          7.00                   18.91
                 -200                          6.00                   18.90
                 -300                          5.00                   18.96

The  Asset/Liability  Committee  also  regularly  reviews  interest rate risk by
forecasting the impact of alternative interest rate environments on net interest
income and NPV,  and  evaluating  such  impacts  against the  maximum  potential
changes  in net  interest  income  and NPV that is  authorized  by the  Board of
Directors of the Bank. The following table  quantifies the potential  changes in
net interest  income and NPV should  interest  rates go up or down (shocked) 300
basis  points,  assuming the yield curves of the rate shocks will be parallel to
each other.  The cash flows  associated  with the loan portfolios and securities
available for sale are  calculated  based on  prepayment  and default rates that
vary by asset.  Projected  losses,  as well as prepayments,  are generated based
upon the actual  experience  with the subject  pool,  as well as  similar,  more
seasoned  pools.  To  the  extent  available,   loan   characteristics  such  as
loan-to-value ratio, interest rate, credit history, prepayment penalty terms and
product types are used to produce the projected loss and prepayment  assumptions
that are included in the cash flow projections of the securities.  When interest
rates are shocked,  these projected loss and prepayment  assumptions are further
adjusted.  For  example,  under  current  market  conditions,  a 100 basis point
decline in the market  interest rate is estimated to result in a 200 basis point
increase in the prepayment  rate of a typical  subprime  residential  loan. Most
commercial and multi-family  loans are not subject to prepayments as a result of
prepayment  penalties and contractual  terms which prohibit  prepayments  during
specified  periods.  However,  for those commercial and multi-family loans where
prepayments are not currently precluded by contract,  declines in interest rates
are  associated  with steep  increases in  prepayment  speeds in computing  cash
flows. A risk premium is then  calculated for each asset,  which,  when added to
the interest rate being modeled,  results in a matrix of discount rates that are
applied to the cash flows computed by the model. The base interest rate scenario
assumes   interest  rates  at  June  30,  1999.   Actual  results  could  differ
significantly from those estimated in the table.

                                                  Estimated Changes in
        Change in interest Rates            --------------------------------
      (Rate shock in basis points)          Net Interest               NPV
      ----------------------------          ------------              ------
                 +300                          10.20%                 (6.61)
                 +200                           6.80                  (3.92)
                 +100                           3.40                  (1.72)
                    0                             --                     --
                 -100                          (3.40)                  1.28
                 -200                          (6.80)                  2.43
                 -300                         (10.20)                  3.94

         Management of the Company  believes that the assumptions  used by it to
evaluate the  vulnerability  of the Company's  operations to changes in interest
rates approximate actual experience and considers them reasonable;  however, the
interest  rate  sensitivity  of the  Company's  assets and  liabilities  and the
estimated  effects of changes in interest  rates on the  Company's  net interest

                                       59
<PAGE>

Item 3.  Quantitative and Qualitative Disclosures About Market Risk
================================================================================

income and NPV could vary  substantially  if different  assumptions  are used or
actual  experience  differs  from the  historical  experience  on which they are
based.

         FOREIGN  CURRENCY  EXCHANGE  RATE RISK  MANAGEMENT.  The  Company  uses
foreign  currency  derivatives  to hedge its equity  investment  in Ocwen UK and
Kensington ("net investment hedges"). The Company's exposure to foreign currency
exchange rates exists with the British Pound versus the U.S.  dollar.  It is the
Company's  policy  to  periodically   adjust  the  amount  of  foreign  currency
derivative  contracts it has entered into in response to changes in its recorded
equity investment in these foreign entities.

         During 1998,  the Company  entered into a foreign  currency swap with a
AAA-rated  counterparty to hedge its equity investment in Kensington.  Under the
terms of the  agreement,  the Company  will swap  (pound)27.5  million for $43.5
million in five years based on the exchange rate on the date the contract became
effective.  During  the  second  quarter of 1999,  the  Company  also sold short
foreign  currency  futures  contracts  to  further  hedge its  foreign  currency
exposure related to its equity investment in Kensington.  Under the terms of the
currency  futures,  the  Company had the right to receive  $0.9  million and pay
(pound)0.6 million.

         The Company sells short foreign  currency  futures to hedge its foreign
currency exposure related to its equity investment in Ocwen UK. During the first
quarter of 1999,  the Company  increased its derivative  hedging  instruments to
include its foreign  currency  exposure  resulting from the  unrealized  gain on
securities  available  for sale  related  to Ocwen  UK.  Under  the terms of the
currency  futures,  at June 30, 1999 the Company had the right to receive  $72.6
million and pay (pound)45.3  million.  At December 31, 1998, the Company had the
right to receive $43.8  million and pay  (pound)26.6  million.  The value of the
currency  futures is based on quoted  market  prices.  See Note 5 to the Interim
Consolidated Financial Statements included in Item 1 hereof.

         The Company's net investment hedges and related foreign currency equity
investments  and net exposures as of June 30, 1999 and December 31, 1998 were as
follows.

<TABLE>
<CAPTION>
                               Equity Investment       Net Hedges           Net Exposure
                               -----------------      ------------          ------------
<S>                               <C>                 <C>                   <C>
JUNE 30, 1999:                                    (Dollars in thousands)
Ocwen UK (1)...............       $     64,578        $     72,613          $      8,035
Kensington.................       $     42,905        $     44,441          $      1,536

DECEMBER 31, 1998:
Ocwen UK (1)...............       $     53,436        $     43,828          $     (9,608)
Kensington.................       $     46,586        $     45,093          $      1,493
</TABLE>

(1)      Equity  Investment in Ocwen UK excludes  unrealized gains on securities
         available for sale. Total stockholders'  equity of Ocwen UK at June 30,
         1999,  including  unrealized gain on securities  available for sale and
         foreign currency translation, net of tax, was $72.2 million.

         The net  exposures  are  subject  to gain or loss if  foreign  currency
exchange rates fluctuate.

         Additional  information  required by this Item appears in Note 5 to the
Interim  Consolidated  Financial  Statements  included in Item 1 hereof,  and is
incorporated herein by reference.


                                       60
<PAGE>

Item 3.  Quantitative and Qualitative Disclosures About Market Risk
================================================================================

FORWARD-LOOKING STATEMENTS

         CERTAIN  STATEMENTS  CONTAINED  HEREIN ARE NOT, AND CERTAIN  STATEMENTS
CONTAINED  IN FUTURE  FILINGS BY THE COMPANY  WITH THE  SECURITIES  AND EXCHANGE
COMMISSION  (THE  "COMMISSION"),  IN  THE  COMPANY'S  PRESS  RELEASES  OR IN THE
COMPANY'S  OTHER  PUBLIC  OR  SHAREHOLDER  COMMUNICATIONS  MAY NOT BE  BASED  ON
HISTORICAL  FACTS AND ARE  "FORWARD-LOOKING  STATEMENTS"  WITHIN THE  MEANING OF
SECTION 27A OF THE  SECURITIES  ACT OF 1933, AS AMENDED,  AND SECTION 21E OF THE
SECURITIES EXCHANGE ACT OF 1934, AS AMENDED.  THESE FORWARD-LOOKING  STATEMENTS,
WHICH ARE BASED ON VARIOUS  ASSUMPTIONS  (SOME OF WHICH ARE BEYOND THE COMPANY'S
CONTROL),  MAY BE IDENTIFIED BY REFERENCE TO A FUTURE PERIOD(S) OR BY THE USE OF
FORWARD-LOOKING  TERMINOLOGY  SUCH  AS  "ANTICIPATE,"  "BELIEVE,"  "COMMITMENT,"
"CONSIDER,"  "CONTINUE," "COULD," "ENCOURAGE,"  "ESTIMATE," "EXPECT," "FORESEE,"
"INTEND," "IN THE EVENT OF," "MAY," "PLAN,"  "PRESENT,"  "PROPOSE,"  "PROSPECT,"
"UPDATE," "WHETHER," "WILL," "WOULD," FUTURE OR CONDITIONAL VERB TENSES, SIMILAR
TERMS, VARIATIONS ON SUCH TERMS OR NEGATIVES OF SUCH TERMS. ALTHOUGH THE COMPANY
BELIEVES  THE  ANTICIPATED  RESULTS  OR  OTHER  EXPECTATIONS  REFLECTED  IN SUCH
FORWARD-LOOKING  STATEMENTS ARE BASED ON REASONABLE ASSUMPTIONS,  IT CAN GIVE NO
ASSURANCE THAT THOSE RESULTS OR  EXPECTATIONS  WILL BE ATTAINED.  ACTUAL RESULTS
COULD DIFFER  MATERIALLY  FROM THOSE  INDICATED IN SUCH STATEMENTS DUE TO RISKS,
UNCERTAINTIES AND CHANGES WITH RESPECT TO A VARIETY OF FACTORS,  INCLUDING,  BUT
NOT LIMITED TO, THE  ABILITY OF THE  COMPANY AND OAC TO  CONSUMMATE  THE MERGER,
MARKET  PRICES  OF THE  COMMON  STOCK OF THE  COMPANY  AND  OAC,  INTERNATIONAL,
NATIONAL,  REGIONAL OR LOCAL ECONOMIC  ENVIRONMENTS  (PARTICULARLY IN THE MARKET
AREAS WHERE THE  COMPANY  OPERATES),  GOVERNMENT  FISCAL AND  MONETARY  POLICIES
(PARTICULARLY  IN THE  MARKET  AREAS  WHERE THE  COMPANY  OPERATES),  PREVAILING
INTEREST OR CURRENCY  EXCHANGE RATES,  EFFECTIVENESS OF INTEREST RATE,  CURRENCY
AND  OTHER  HEDGING  STRATEGIES,   LAWS  AND  REGULATIONS   AFFECTING  FINANCIAL
INSTITUTIONS,  REAL ESTATE  INVESTMENT  TRUSTS,  INVESTMENT  COMPANIES  AND REAL
ESTATE (INCLUDING  REGULATORY FEES,  CAPITAL  REQUIREMENTS,  INCOME AND PROPERTY
TAXATION, ACCESS FOR DISABLED PERSONS AND ENVIRONMENTAL COMPLIANCE), UNCERTAINTY
OF FOREIGN LAWS,  COMPETITIVE  PRODUCTS,  PRICING AND CONDITIONS (INCLUDING FROM
COMPETITORS THAT HAVE SIGNIFICANTLY GREATER RESOURCES THAN THE COMPANY), CREDIT,
PREPAYMENT,  BASIS,  DEFAULT,  SUBORDINATION  AND  ASSET/LIABILITY  RISKS,  LOAN
SERVICING  EFFECTIVENESS,   ABILITY  TO  IDENTIFY  ACQUISITIONS  AND  INVESTMENT
OPPORTUNITIES MEETING THE COMPANY'S INVESTMENT STRATEGY,  COURSE OF NEGOTIATIONS
AND ABILITY TO REACH  AGREEMENT WITH RESPECT TO MATERIAL TERMS OF ANY PARTICULAR
TRANSACTION,  SATISFACTORY DUE DILIGENCE RESULTS, SATISFACTION OR FULFILLMENT OF
AGREED  UPON  TERMS  AND  CONDITIONS  OF  CLOSING  OR  PERFORMANCE,   TIMING  OF
TRANSACTION CLOSINGS,  RECENT EFFORTS TO REFOCUS ON CORE BUSINESSES AND INCREASE
LIQUIDITY,   DISPOSITIONS   AND  WINDING   DOWN  OF   DISCONTINUED   BUSINESSES,
ACQUISITIONS  AND  INTEGRATION  OF ACQUIRED  BUSINESSES,  SOFTWARE  INTEGRATION,
DEVELOPMENT AND LICENSING,  AVAILABILITY OF AND COSTS  ASSOCIATED WITH OBTAINING
ADEQUATE AND TIMELY  SOURCES OF  LIQUIDITY,  DEPENDENCE  ON EXISTING  SOURCES OF
FUNDING,  ABILITY  TO REPAY  OR  REFINANCE  INDEBTEDNESS  (AT  MATURITY  OR UPON
ACCELERATION),  TO MEET  COLLATERAL  CALLS BY LENDERS (UPON  RE-VALUATION OF THE
UNDERLYING ASSETS OR OTHERWISE),  TO GENERATE  REVENUES  SUFFICIENT TO MEET DEBT
SERVICE  PAYMENTS AND OTHER  OPERATING  EXPENSES AND TO SECURITIZE  WHOLE LOANS,
TAXABLE INCOME EXCEEDING CASH FLOW, AVAILABILITY OF DISCOUNT LOANS FOR PURCHASE,
SIZE OF, NATURE OF AND YIELDS AVAILABLE WITH RESPECT TO THE SECONDARY MARKET FOR
MORTGAGE LOANS AND FINANCIAL,  SECURITIES AND SECURITIZATION MARKETS IN GENERAL,
ALLOWANCES  FOR  LOAN  LOSSES,  CHANGES  IN REAL  ESTATE  CONDITIONS  (INCLUDING
LIQUIDITY,  VALUATION,  REVENUES,  RENTAL RATES,  OCCUPANCY LEVELS AND COMPETING
PROPERTIES),  ADEQUACY OF  INSURANCE  COVERAGE IN THE EVENT OF A LOSS,  KNOWN OR
UNKNOWN ENVIRONMENTAL CONDITIONS, YEAR 2000 COMPLIANCE,  OTHER FACTORS GENERALLY
UNDERSTOOD TO AFFECT THE REAL ESTATE ACQUISITION,  MORTGAGE AND LEASING MARKETS,
SECURITIES INVESTMENTS AND RAPID GROWTH COMPANIES, AND OTHER RISKS DETAILED FROM
TIME TO TIME IN THE COMPANY'S REPORTS AND FILINGS WITH THE COMMISSION, INCLUDING
ITS  REGISTRATION  STATEMENTS ON FORMS S-1 AND S-3 AND PERIODIC REPORTS ON FORMS
10-Q, 8-K AND 10-K. SPECIFIC REFERENCE IS MADE TO EXHIBIT 99. 1, FILED HEREWITH,
FOR A  DESCRIPTION  OF MATERIAL  RISKS  FACED BY THE COMPANY AND ITS  SECURITIES
HOLDERS.  GIVEN THESE  UNCERTAINTIES,  READERS ARE  CAUTIONED NOT TO PLACE UNDUE
RELIANCE ON SUCH  STATEMENTS.  THE COMPANY DOES NOT UNDERTAKE,  AND SPECIFICALLY
DISCLAIMS ANY OBLIGATION,  TO PUBLICLY  RELEASE THE RESULT OF ANY REVISIONS THAT
MAY BE MADE TO ANY  FORWARD-LOOKING  STATEMENTS  TO REFLECT  THE  OCCURRENCE  OF
ANTICIPATED  OR  UNANTICIPATED  EVENTS OR  CIRCUMSTANCES  AFTER THE DATE OF SUCH
STATEMENTS.

                                       61

<PAGE>

Item 6.  Exhibits and Reports on Form 8-K
================================================================================

                            PART II OTHER INFORMATION

ITEM 6.      EXHIBITS AND REPORTS ON FORM 8-K

    (a)      Exhibits.

       3.1    Amended and Restated Articles of Incorporation (1)
       3.2    Amended and Restated Bylaws (2)
       4.0    Form of Certificate of Common Stock (1)
       4.1    Form of Indenture between the Company and Bank One,  Columbus,  NA
              as Trustee (1)
       4.2    Form of Note due 2003 (included in Exhibit 4.1) (1)
       4.3    Certificate of Trust of Ocwen Capital Trust I (3)
       4.4    Amended and Restated Declaration of Trust of Ocwen Capital Trust I
              (3)
       4.5    Form of Capital Security of Ocwen Capital Trust I (4)
       4.6    Form  of  Indenture  relating  to  10  7/8%  Junior   Subordinated
              Debentures due 2027 of the Company (3)
       4.7    Form of 10 7/8%  Junior  Subordinated  Debentures  due 2027 of the
              Company (4)
       4.8    Form  of  Guarantee  of  the  Company   relating  to  the  Capital
              Securities of Ocwen Capital Trust I (3)
       4.9    Form of Indenture  between the Company and The Bank of New York as
              Trustee (5)
      4.10    Form of Subordinated Debentures due 2005 (5)
      10.1    Ocwen Financial  Corporation 1991 Non-Qualified Stock Option Plan,
              as amended (6)
      10.2    Annual Incentive Plan (1)
      10.3    Ocwen  Financial  Corporation  1996 Stock Plan for  Directors,  as
              amended (7)
      10.4    Ocwen Financial Corporation 1998 Annual Incentive Plan (7)
      10.5    Ocwen Financial Corporation Long-Term Incentive Plan (7)
      10.6    Loan  Facility  Agreement  dated  April  23,  1999  between  Ocwen
              Limited,  National  Westminster  Bank  plc,  and  Ocwen  Financial
              Corporation (filed herewith)
      10.7    Agreement  of  Merger  dated  as of  July  25,  1999  among  Ocwen
              Financial  Corporation,  Ocwen Asset  Investment  Corp.  and Ocwen
              Acquisition Company (8)
      27.1    Financial Data  Schedule-For  the three months ended June 30, 1999
              (filed herewith)
      99.1    Risk factors (filed herewith)

- ----------------------
(1)      Incorporated by reference to the similarly  described  exhibit filed in
         connection  with the  Registrant's  Registration  Statement on Form S-1
         (File No. 333-5153) as amended, declared effective by the commission on
         September 25, 1996.

(2)      Incorporated by reference to the similarly  described  exhibit included
         with the  Registrant's  Annual  Report on Form 10-K for the year  ended
         December 31, 1998

(3)      Incorporated by reference to the similarly  described  exhibit filed in
         connection with the Company's  Registration Statement on Form S-1 (File
         No.  333-28889),  as amended,  declared  effective by the Commission on
         August 6, 1997.

(4)      Incorporated by reference to similarly  described exhibit included with
         Registrant's  Quarterly  Report  on Form  10-Q  for the  quarter  ended
         September 30, 1997.

(5)      Incorporated by reference to the similarly  described  exhibit filed in
         connection with Amendment No.2 to Offering Circular on Form OC (on Form
         S-1) filed on June 7, 1995.

(6)      Incorporated by reference to the similarly  described  exhibit filed in
         connection with the  Registrant's  Registration  Statement on Form S-8,
         File No. 333-44999, effective when filed with the Commission on January
         28, 1998.

(7)      Incorporated  by reference to the  similarly  described  exhibit to the
         Company's Definitive Proxy Statement with respect to the Company's 1998
         Annual Meeting as filed with the Commission on March 31, 1998.

                                       62
<PAGE>

Item 6.  Exhibits and Reports on Form 8-K
================================================================================

(8)      Incorporated by reference to the similarly  described  exhibit included
         with  the  Registrant's  current  report  on Form 8-K  filed  with the
         Commission on July 26, 1999.

         (b)      Reports on Form 8-K.

            (1)   A Form 8-K was filed by the  Company  on July 26,  1999  which
                  contained  a  news  release   announcing   the  signing  of  a
                  definitive agreement with Ocwen Asset Investment Corp. ("OAC")
                  that  contemplates  that  OAC  would  merge  with an  indirect
                  subsidiary  of the Company.  The Form 8-K also  contained  the
                  Agreement  of Merger  dated July 25,  1999 among the  Company,
                  Ocwen Acquisition Company and OAC.

            (2)   A Form 8-K was filed by the  Company on August 12,  1999 which
                  contained a news release  announcing its financial results for
                  the second quarter of 1999.

                                       63
<PAGE>

                                    SIGNATURE


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


                                   Ocwen Financial Corporation


                                   By:  /s/ MARK S. ZEIDMAN
                                        ---------------------------------------
                                            Mark S. Zeidman,
                                            Senior Vice President and
                                            Chief Financial Officer
                                            (On behalf of the Registrant and
                                            as its principal financial officer)




Date: August 16, 1999


                                       64


THIS AGREEMENT is made on 23 April 1999 between:

(1)      OCWEN  LIMITED,  a company  incorporated  under the laws of England and
         Wales,  registered number 3542994 whose registered office is at Malvern
         House, Croxley Business Park, Watford WD1 8YF (the "BORROWER"); and

(2)      NATIONAL  WESTMINSTER  BANK  PLC  whose  registered  office  is  at  41
         Lothbury,  London  EC2P  2BP (the  "LENDER")  acting  through  its duly
         authorised  agent,  Greenwich  NatWest  Limited ("GNW") whose principal
         office is at 135 Bishopsgate, London EC2; and

(3)      OCWEN  FINANCIAL  CORPORATION,  a company  incorporated in the State of
         Florida,  USA and whose  principal  place of  business is at The Forum,
         1675 Palm Beach Lakes Boulevard,  West Palm Beach, Florida 33401 ("OFC"
         or the "GUARANTOR")

WHEREAS:

(1)      The  Borrower  carries on the  business of  originating  and  acquiring
         mortgage  loans secured by residential  property in England,  Wales and
         Scotland.

(2)      The Lender has agreed to provide a facility  to the  Borrower to enable
         the Borrower to repay the GIL  Facility and to finance the  origination
         by the  Borrower  of  mortgage  loans on the terms and  subject  to the
         conditions contained herein.

(3)      OFC has agreed to indemnify  the Lender in respect of, INTER ALIA,  the
         obligations of the Borrower under this Agreement.

1.       INTERPRETATION

1.1      DEFINITIONS

         In this Agreement  (including the recitals  hereto) the following terms
         shall have the respective meanings set forth below:

         "ACCELERATION"   means  any  acceleration  of  the  Advances  hereunder
         following the occurrence of an Event of Default;

         "ACCOUNT CHARGES" means the Borrower  Collection Account Charge and the
         Borrower Funding Account Charge.

         "ACCOUNT BANK" means National  Westminster  Bank Plc or such other bank
         or financial institution as may be substituted as account bank with the
         prior written consent of the Lender.

                                       1
<PAGE>


         "ADVANCE" means,  save as otherwise  provided herein,  the Closing Date
         Advance and any advance made by the Lender  hereunder  pursuant to this
         Loan Facility to fund the  origination of a Mortgage Loan (as from time
         to time reduced by repayment and prepayment).

         "ADVANCE DATE" means, in the case of the Closing Date Advance, the date
         hereof and, in the case of each other  Advance,  each date on which the
         Lender advances  monies to the Solicitors  under clause 4.3 to fund the
         origination of Mortgage Loans hereunder.

         "ADVANCE MONIES UNDERTAKING" means the Solicitors' undertaking given in
         respect of monies  drawn  under this  Facility  (save in respect of the
         refinancing  of  Existing  Mortgage  Loans),  in the  form  set  out in
         Schedule 5 (part 1).

         "AFFILIATE"  means, in relation to any company, a subsidiary or holding
         company of such company  and, if such  company is itself a  subsidiary,
         any company which is also a subsidiary  of the holding  company of such
         first  mentioned  company,  as such terms are defined in section 736 of
         the Companies Act 1985.

         "AGREED FORM DOCUMENTATION LETTERS" means the letters of even date from
         the Lender,  addressed  respectively  to (i) the Borrower,  The Savjani
         Partnership  and Bernard  Elliston  Sandler & Co. and (ii) the Borrower
         and Turner Macfarlane Green, with agreed form  documentation  attached,
         in each case signed by way of  acknowledgement  and  acceptance  by the
         relevant solicitors and the Borrower.

         "AGREEMENT" means this Loan Facility Agreement, including all schedules
         and  annexures  hereto,  which  expression  shall  include  the same as
         varied,  supplemented,  re-stated,  novated,  extended or replaced from
         time to time.

         "ASSOCIATED  COSTS  RATE"  means  the cost  imputed  to the  Lender  of
         compliance with,  inter alia, the mandatory liquid assets  requirements
         of the  Financial  Services  Authority  during any Interest  Period (or
         other  period),  expressed  as a  rate  per  annum  and  determined  in
         accordance with Schedule 4.

         "AVAILABLE  COMMITMENT" means, at any time, the Loan Commitment at such
         time less the Loan Amount then outstanding.

         "AVAILABILITY  PERIOD" means the period  commencing on the date of this
         Agreement and ending on the earlier of:-

         (a)      the date on which the Lender ceases to be under any obligation
                  to make further Advances to the Borrower hereunder pursuant to
                  the terms hereof; and

         (b)      the Final Maturity Date.

         "BARCLAYS FACILITY" means the loan facility agreement dated 9 November,
         1998  between  Ocwen 2 Limited as  borrower  and  Barclays  Bank plc as
         lender.

                                       2
<PAGE>


         "BERNARD  ELLISTON  SANDLER & CO. CLIENT  ACCOUNT" means account number
         95629920  sort code 60-00-01 at the Account Bank in the name of Bernard
         Elliston  Sandler & Company - Ocwen  Originations or such other account
         or  accounts  as may  be  utilised  for  the  purpose  of  funding  the
         origination of Mortgage Loans by Messrs. Bernard Elliston Sandler & Co.

         "BORROWER  COLLECTION  ACCOUNT"  means the  account  in the name of the
         Borrower  with the Account Bank number  36156914  charged to the Lender
         pursuant to the Borrower Collection Account Charge.

         "BORROWER  COLLECTION  ACCOUNT CHARGE" means the charge of the Borrower
         Collection  Account in favour of the Lender  dated on or about the date
         hereof in form and substance satisfactory to the Lender.

         "BORROWER  FUNDING  ACCOUNT"  means  the  account  in the  name  of the
         Borrower at the  Account  Bank  number  36156892  charged to the Lender
         under the Borrower Funding Account Charge.

         "BORROWER  FUNDING  ACCOUNT  CHARGE"  means the charge of the  Borrower
         Funding  Account  in  favour of the  Lender  dated on or about the date
         hereof in form and substance satisfactory to the Lender.

         "BORROWING BASE DEFICIENCY" means, on any day by reference to which the
         same falls to be  calculated,  the  excess (if any) of the Loan  Amount
         over Collateral  Value  calculated and agreed in accordance with clause
         20.

         "BUSINESS  DAY" means a day (other  than a Saturday or Sunday) on which
         banks are generally open for business in London.

         "CCA" means the Consumer Credit Act 1974.

         "CLIENT  ACCOUNTS" means the Savjani  Partnership  Client Account,  the
         Bernard Elliston Sandler & Co. Client Account and the Turner Macfarlane
         &  Green  Client  Account  and  "Client  Account"  means  each  of such
         accounts.

         "CLOSING  DATE  ADVANCE"  means an  advance  in an amount  equal to all
         outstandings  (other  than  the GIL  Accrued  Interest)  under  the GIL
         Facility  on the  Closing  Date,  to be made  available  by the  Lender
         hereunder, subject to the terms hereof, on the Closing Date.

         "CLOSING DATE" means 23 April 1999.

         "CLOSING  DATE  ADVANCE  REQUEST"  means a  written  request  from  the
         Borrower to the Lender for the Closing  Date Advance  substantially  in
         the form set out in Schedule 1, Part 1.

                                       3
<PAGE>


         "COLLATERAL  PERCENTAGE" in respect of any Mortgage Loan as at any date
         means  the  percentage  of the  Outstanding  Principal  Balance  of the
         Mortgage  Loan set out in the table below by  reference to the category
         into which such Mortgage Loan falls:-

         Performing Senior Mortgage Loan              100%
         Performing Junior Mortgage Loan               95%
         Non Performing Senior Mortgage Loan           70%
         Non Performing Junior Mortgage Loan           30%

         "COLLATERAL  VALUE" means, on any Interest Payment Date by reference to
         which the same  falls to be  determined,  the  aggregate  of the values
         attributed to each Mortgage Loan as at the related  Determination  Date
         (other than any Mortgage Loan in relation to which the related  Advance
         has been  repaid in  full),  the  value to be  attributed  to each such
         Mortgage  Loan for such purpose to be  determined  by  multiplying  the
         lesser of the Collateral Percentage and the Market Value Percentage for
         each Mortgage Loan (on the basis of the status of such Mortgage Loan as
         at the related Determination Date) by the Outstanding Principal Balance
         of each  such  Mortgage  Loan  as at the  relevant  Determination  Date
         provided  that the  Collateral  Value  shall be  deemed to be zero with
         respect to each Mortgage Loan:

         (a)      in  respect  of  which  there  is  a  material   breach  of  a
                  representation and warranty contained in clause 15.4 as at the
                  relevant Determination Date which:

                  (i)      is  curable  but,  as at the  relevant  Determination
                           Date, has remained uncured for a period of 50 days or
                           more; or

                  (ii)     (in the  reasonable  opinion  of the  Lender)  is not
                           curable;

         (b)      in respect of which the related  Mortgaged  Property  has been
                  repossessed;

         (c)      if

                  (i)      the related  Mortgage Loan or the related Mortgage is
                           not genuine or is not the legal,  valid,  binding and
                           enforceable   obligation  of  the  maker  or  grantor
                           thereof;

                  (ii)     such  Mortgage,  is  not  a  valid,   subsisting  and
                           enforceable  mortgage  or  heritable  security on the
                           Mortgaged  Property  with  the  priority  which it is
                           expressed to have.

         "COLLECTION  PERIOD"  means the period from and including the first day
         of the calendar month immediately preceding the calendar month in which
         the relevant  Interest  Payment Date falls until and including the last
         day of such preceding calendar month.

                                       4
<PAGE>


         "CONSOLIDATED   INDEBTEDNESS"  means  for  any  period,  the  aggregate
         Indebtedness of the relevant entity determined on a consolidated  basis
         in accordance  with GAAP less any  non-specific  balance sheet reserves
         maintained in accordance with GAAP.

         "CONSOLIDATED TANGIBLE NET WORTH" means all amounts included as capital
         on the relevant  entity's  consolidated  balance  sheet  determined  in
         accordance  with GAAP less  amounts  owing to  affiliates  and less any
         intangible assets including, without limitation,  goodwill and deferred
         tax assets.

         "COUNTER  INDEMNITY" means the counter  indemnity to be entered into on
         or about the date hereof between OFC and the Borrower in respect of the
         Indemnity, in form and substance satisfactory to the Lender.

         "DEBENTURE" means the debenture to be entered into on or about the date
         hereof in form and substance satisfactory to the Lender by the Borrower
         in favour of the Lender creating fixed and floating charges over all of
         the Borrower's  undertaking  and assets and includes (where the context
         so admits) all further deeds and documents granted or executed pursuant
         thereto.

         "DETERMINATION  DATE"  means the fifth  Business  Day of each  calendar
         month and  "related  Determination  Date" in the context of an Interest
         Payment  Date means the fifth  Business  Day of the  calendar  month in
         which such Interest Payment Date falls.

         "DRAWDOWN  REQUEST" means the form of written request for an Advance to
         be  delivered  by the  Borrower  to the  Lender  prior to the  relevant
         Advance Date,  substantially in the form set out in Schedule 1, Part 2,
         together  with a  Solicitors'  Report  on  Title  attached  thereto  in
         relation to each Mortgage Loan to be originated.

         "ELIGIBLE  COLLATERAL" means any mortgage loan which, as at the date on
         which the  Borrower is required to provide  additional  security to the
         Lender hereunder:

         (a)      is  neither  subject  to the fixed  charges  contained  in the
                  Debenture  nor forms the  subject of a Scottish  Sub-Security;
                  and

         (b)      complies with all  representations  and  warranties set out in
                  clause 15.4.

         "ELIGIBLE  COLLATERAL  SCHEDULE"  means  a  schedule  provided  by  the
         Borrower to the Lender under clause 8.

         "ENGLISH  MORTGAGE LOAN" means a Mortgage Loan secured over a Mortgaged
         Property situated in England or Wales.

         "EVENT OF DEFAULT"  means any one of the  conditions  or  circumstances
         referred to in clause 18.

                                       5
<PAGE>


         "EXISTING  MORTGAGE  LOANS" means those of the mortgage loans which are
         financed  under the GIL  Facility  as at the Closing  Date,  details of
         which are listed in the Existing Mortgage Loans Schedule.

         "EXISTING MORTGAGE LOANS SCHEDULE" means the schedule of mortgage loans
         set out in Schedule 1 to the Debenture.

         "EXISTING   MORTGAGE   LOANS   UNDERTAKING"   means   the   Solicitors'
         undertakings in respect of Existing  Mortgage Loans in the form set out
         in Schedule 5 (part 2) addressed to the Lender.

         "FACILITY OFFICE" means the office of the Lender through which it makes
         any Advance to the Borrower.

         "FINAL  MATURITY  DATE"  means  the day  falling  364  days  from  (but
         including)  the date hereof  unless  that day is not a Business  Day in
         which case the Final Maturity Date shall be the  immediately  preceding
         day which is a Business Day.

         "FIRST  LEGAL  SUB-MORTGAGE"  means a  document  in the form set out in
         Schedule 2 to the Debenture  relating to a Mortgage Loan of a Mortgaged
         Property in England or Wales.

         "GIL" means Greenwich International, Ltd.

         "GIL FACILITY"  means the loan facility  agreement  dated 24 April 1998
         between GIL as lender,  the Borrower as borrower and OFC as  guarantor,
         as amended and  supplemented by an amending  agreement dated 21 October
         1998 and as  further  amended  and  supplemented  by a second  amending
         agreement dated 26 October 1998.

         "GIL ACCRUED  INTEREST" means the amount of interest  accrued under the
         GIL  Facility  from and  including 15 April 1999 to but  excluding  the
         Closing Date.

         "GNW" means Greenwich NatWest Limited.

         "INDEBTEDNESS"  means any  obligation  (whether  incurred as principal,
         cautioner  or surety) for the payment or  repayment of money in respect
         of:

         (a)      monies borrowed and debit balances at banks;

         (b)      any loan note,  bond,  note,  loan  stock,  commercial  paper,
                  debenture or other security;

         (c)      any acceptance or documentary credit;

         (d)      the deferred  purchase  price of property or services,  except
                  accounts  payable and accrued expenses arising in the ordinary
                  course of business;

                                       6
<PAGE>


         (e)      any  receivable  sold  or  discounted  (otherwise  than  on  a
                  non-recourse basis);

         (f)      the  capital  value of any lease  (whether in respect of land,
                  machinery, equipment or otherwise) entered into primarily as a
                  method of raising  finance or financing the acquisition of the
                  asset leased;

         (g)      any  currency  or  interest   swap,   cap,   collar  or  floor
                  transaction, any repurchase or reverse repurchase transaction,
                  any foreign exchange,  spot or forward transaction,  any stock
                  lending transaction,  any financial option, or any combination
                  of any of the foregoing; or

         (h)      without  double   counting,   any   guarantee,   indemnity  or
                  contingent  liability  in  respect  of any  borrowings  of any
                  person of a type  referred  to in (a) to (g) above but only to
                  the extent the  borrowings  thereby  guaranteed or indemnified
                  against are outstanding.

         "INDEMNITY" means the indemnity to be given by OFC on or about the date
         hereof in form and substance  satisfactory to the Lender  indemnifying,
         inter alia, the Lender for, inter alia, the obligations of the Borrower
         under this Agreement.

         "INTEREST  PAYMENT  DATE" means the 15th day of each month  unless that
         day is not a Business Day in which case the Interest Payment Date shall
         be the immediately preceding day which is a Business Day.

         "INTEREST  PERIOD"  means,  for  each  Advance,  each of the  following
         periods:

         (a)      the period  commencing on (and including) the day the relevant
                  Advance  is made  and  ending  on  (but  excluding)  the  next
                  following Interest Payment Date; and

         (b)      thereafter,  each  period  commencing  on (and  including)  an
                  Interest  Payment Date and ending on (but  excluding) the next
                  following Interest Payment Date,

         provided  that any Interest  Period which would  otherwise  overrun the
         Final Maturity Date or the Repayment Date of the relevant Advance shall
         end upon  whichever  is the earlier of the Final  Maturity  Date or the
         relevant Repayment Date.

         "ISSUERS"  means each of City  Mortgage  Receivables 1 Plc (Company No.
         3126751),  City Mortgage Receivables 2 Plc (Company No. 3245450),  City
         Mortgage  Receivables  3  Plc  (Company  No.  3245445),  City  Mortgage
         Receivables 4 Plc (Company No.  3246090),  City Mortgage  Receivables 5
         Plc (Company No. 3304205), City Mortgage Receivables 6 Plc (Company No.
         3328209),  Ocwen Mortgage  Loans 1 Plc (Company No.  3565250) and Ocwen
         Mortgage Loans 2 Plc (Company No. 3654408).

         "JUNIOR  MORTGAGE  LOAN" means any Mortgage Loan which is secured other
         than by way of a first ranking legal mortgage or first ranking Standard
         Security.

                                       7
<PAGE>


         "LIBOR" in respect of a particular period and in relation to an Advance
         or  other  amount  in  respect  of  which  an  interest  rate  is to be
         determined  pursuant to this Agreement,  means the percentage  interest
         rate per annum  for the time  being  offered  in the  London  Interbank
         Market to prime banks for one month sterling deposits at or about 11.00
         a.m.  (London time) on the first day of such period as published on the
         relevant  page of The  Bloomberg  (Bloomberg  L.P.)  under the  heading
         "Money Market Money Market Rates".

         "LOAN AMOUNT" means,  on any date, the aggregate of Advances drawn down
         against the Loan  Commitment  by the Borrower as at that date,  save to
         the extent that any such Advances have been repaid to the Lender.

         "LOAN COMMITMENT" means an aggregate amount of (pound)100,000,000  (one
         hundred million  pounds)  (including,  for the avoidance of doubt,  the
         Closing Date Advance).

         "LOAN FACILITY" means the loan facility  granted to the Borrower by the
         Lender under this Agreement.

         "MANUALS" has the meaning attributed to it in the Servicing Agreement.

         "MARGIN" means 0.875%.

         "MARKET VALUE  PERCENTAGE" means in respect of any Mortgage Loan on any
         date  of  determination,   the  market  value  of  such  Mortgage  Loan
         (expressed as a percentage of the Outstanding Principal Balance of such
         Mortgage Loan)  determined by the Lender in its sole discretion  acting
         reasonably  and  having   notified  the  Borrower  in  advance  of  its
         determination and the reasons therefor,  which determination  shall, in
         the absence of manifest error, be conclusive.

         "MHA  DOCUMENTATION"  means in relation to any Scottish  Mortgage Loan,
         any  affidavit,  consent  or  renunciation  granted  in  terms  of  the
         Matrimonial  Homes  (Family  Protection)  (Scotland)  Act 1981 given in
         connection with such Scottish  Mortgage Loan or the Mortgaged  Property
         secured thereunder.

         "MINDED TO REVOKE  NOTICE"  means any notice given under  section 32 of
         the CCA.

         "MIRAS" means the mortgage  interest relief at source scheme  specified
         in section 369 of the Income and Corporation Taxes Act 1988.

         "MONTHLY  PAYMENT"  means, in respect of any Mortgage Loan, the monthly
         payment due and payable by the relevant  Mortgagor on a Monthly Payment
         Date in accordance with the relevant Mortgage Conditions  including all
         interest, principal, fees, charges and expenses payable thereunder.

         "MONTHLY PAYMENT DATE" means, in respect of any Mortgage Loan, the date
         in each  month on which the  relevant  Mortgagor  is  required  to make
         payments of interest  and, as the case may be,  principal in accordance
         with the  Mortgage  Deed  applicable  thereto.

                                       8
<PAGE>


         "MORTGAGE" means each charge,  Standard Security or mortgage created by
         a Mortgage Deed.

         "MORTGAGE  DEED"  means in  relation to each  Mortgage  Loan,  the deed
         creating  the  charge  by way of  first  or  subsequent  ranking  legal
         mortgage or first or  subsequent  ranking  Standard  Security  over the
         relevant Mortgaged Property, and incorporating the terms and conditions
         on which the relevant advance to the Mortgagor was made.

         "MORTGAGE  FILE" means the  Mortgage  Loan  Documents  pertaining  to a
         particular  Mortgage  Loan  including,  without  limitation,  any  land
         certificates  or charge  certificates  obtained by it issued by HM Land
         Registry or the  Registers  of Scotland  now vested in the  Borrower or
         vesting in it after the date of this Deed,  together  with the  related
         mortgage  application  forms  completed by the  relevant  Mortgagor(s),
         credit  agency  checks,   if  any,  carried  out  in  respect  of  such
         Mortgagor(s),  correspondence  files and all other material  documents,
         papers and  computer  records held by or for the Borrower in respect of
         the particular Mortgage Loan and the origination and servicing thereof.

         "MORTGAGE LOAN" means each mortgage loan referred to in a Mortgage Loan
         Schedule  and any other  mortgage  loan,  the  origination  of which is
         financed by the Lender  hereunder (other than any such mortgage loan in
         respect of which the Borrower  has repaid the related  Advance in full)
         and all rights and entitlements of the Borrower in relation thereto and
         all  references  herein to  "Mortgage  Loan"  shall be  construed  as a
         reference  to the relevant  Mortgage  Loan,  together  with its Related
         Security.

         "MORTGAGE  LOAN  DOCUMENTS"  means,  in respect of a Mortgage Loan, the
         original of each of the  documents  listed in Schedule 3 pertaining  to
         any Mortgage Loan.

         "MORTGAGE LOAN SCHEDULE" means each of the following:-

         (a)      the Existing Mortgage Loans Schedule;

         (b)      a schedule of loans annexed to a Drawdown Request  containing,
                  in  respect  of  each  mortgage  loan  specified  therein  the
                  information set out in Part 3 of Schedule 1; and

         (c)      any Eligible Collateral Schedule.

         "MORTGAGED  PROPERTY"  means  each  and  all (as  the  context  admits)
         freehold  and/or  leasehold  properties  in  England  or  Wales  and/or
         properties held on heritable title or long lease in Scotland subject to
         a Mortgage Deed.

         "MORTGAGOR" means the party (or parties) referred to as such or as "the
         Borrower" or "the Grantor" in the relevant Mortgage Deed.

         "NEW  MORTGAGE  LOAN"  means a mortgage  loan  (other  than an Existing
         Mortgage  Loan) in respect of which the  Borrower  has drawn an Advance
         under  this  Facility.

                                       9
<PAGE>


         "NEW MORTGAGE LOANS UNDERTAKING"  means the Solicitors'  Undertaking in
         respect of New  Mortgage  Loans in the form set out in Schedule 5 (part
         3) addressed to the Lender.

         "NON  PERFORMING  JUNIOR  MORTGAGE  LOANS" means a Junior Mortgage Loan
         which as of the last day of the related  Collection  Period has due and
         unpaid all or any part of at least one Monthly Payment.

         "NON PERFORMING SENIOR MORTGAGE LOANS" means each Mortgage Loan which:

         (a)      is a Senior Mortgage Loan; and

         (b)      as of the last day of the  related  Collection  Period has due
                  and unpaid all or any part of at least two Monthly Payments.

         "OFT" means the Office of Fair Trading.

         "OFT GUIDELINES" means the guidelines issued by the OFT relating to the
         non-status lending market in effect from time to time.

         "OUTSTANDING  PRINCIPAL BALANCE" means, in respect of any Mortgage Loan
         on any date, the principal amount advanced to the relevant Mortgagor on
         completion of that Mortgage Loan,  together with any retention  amounts
         subsequently  released  to  such  Mortgagor  and  secured  by the  same
         Mortgage,  (but excluding for the avoidance of doubt any fees, charges,
         disbursements  and  capitalised  interest  charged  to the  Mortgagor's
         mortgage  account)  less any  repayments  of the same (other than early
         repayments) received prior to that date.

         "PERFORMING JUNIOR MORTGAGE LOAN" means a Junior Mortgage Loan which is
         not a Non Performing Junior Mortgage Loan.

         "PERFORMING SENIOR MORTGAGE LOAN" means each Mortgage Loan which:

         (a)      is a Senior Mortgage Loan; and

         (b)      is not a Non Performing Senior Mortgage Loan.

         "PIPELINE LOAN" means such of the Existing Mortgage Loans brief details
         of which are set out in Schedule 7.

         "POTENTIAL  EVENT OF DEFAULT"  means any event which with the giving of
         notice or the  passing of time or both or the  occurrence  of any other
         event will become an Event of Default.

         "REASONABLY PRUDENT MORTGAGE LENDER" means a mortgage lender lending to
         credit-impaired  borrowers  in  England,  Wales  and  Scotland  who  is
         reasonably  prudent in the origination,  administration and enforcement
         of mortgage  loans and the  security for their  repayment  beneficially
         owned by such mortgage  lender.

                                       10
<PAGE>


         "REGISTERS OF SCOTLAND"  means the Land Register of Scotland and/or the
         General Register of Sasines.

         "REGULATED  MORTGAGE LOAN" means a Mortgage Loan that is a regulated or
         partly regulated  agreement for the purposes of the Consumer Credit Act
         1974.

         "RELATED SECURITY" has the meaning given to it in the Debenture.

         "REPAYMENT DATE" means, in relation to:

         (a)      the Closing Date Advance in respect of each Existing  Mortgage
                  Loan refinanced by the Closing Date Advance, the date which is
                  180 days after the day on which the  advance  relating to such
                  Existing  Mortgage Loan was made under the GIL Facility  (such
                  that,  for the  avoidance  of doubt,  the Closing Date Advance
                  will become  repayable  on a number of Repayment  Dates,  each
                  determined as aforesaid); and

         (b)      in relation to any other  Advance,  the Final Maturity Date or
                  other  date  which is 180 days  following  its  Advance  Date,
                  whichever is the earlier.

         "REPORT ON TITLE" means the Solicitors' report on title in respect of a
         Mortgaged Property addressed to the Borrower.

         "SAVJANI PARTNERSHIP CLIENT ACCOUNT" means account number 36202630 sort
         code  60-00-01  with  the  Account  Bank  in the  name  of the  Savjani
         Partnership - Ocwen  Originations  or such other account or accounts as
         may be  utilised  for the  purpose  of  funding  Mortgage  Loans by the
         Savjani Partnership.

         "SCOTTISH MORTGAGE LOAN" means a Mortgage Loan secured over a Mortgaged
         Property situated in Scotland.

         "SCOTTISH  SUB-SECURITY" means a Standard Security granted in favour of
         the Lender  over a Scottish  Mortgage  Loan  pursuant  to clause 3.7 or
         3.8(b) of the Debenture substantially in either of the forms set out in
         Schedule 3 and 4 thereof.

         "SECURED SUMS" has the meaning given to it in the Debenture.

         "SECURITISATION  BANK  AGREEMENTS"  means the bank agreements  dated 21
         March 1996, 18 October 1996, 31 October 1996, 31 January 1997, 30 April
         1997,   30  June  1998  and  25  November   1998  in  relation  to  the
         Securitisations.

         "SECURITISATIONS"  means each of the  securitisations of mortgage loans
         originated  by City  Mortgage  Corporation  Limited  and certain of its
         subsidiaries,  effected  through sales of mortgage  loans to certain of
         the Issuers on 21 March 1996,  18 October  1996,  31 October  1996,  31
         January  1997 and 30 April  1997 and the  securitisations  of  mortgage
         loans  originated by the Borrower and of mortgage loans acquired by the
         Borrower  from City  Mortgage  Corporation  Limited  and certain of its
         subsidiaries  effected  through sales of such mortgage loans to certain
         of the Issuers on 30 June 1998 and 25 November 1998.

                                       11
<PAGE>


         "SECURITISED  MORTGAGE  LOANS" has the meaning  attributed to it in the
         Debenture.

         "SECURITY"  includes any  mortgage,  sub mortgage,  Standard  Security,
         fixed or  floating  charge,  sub  charge,  encumbrance,  lien,  pledge,
         hypothecation,  absolute assignment,  assignment by way of security, or
         title retention  arrangement,  and any agreement or arrangement  having
         substantially  the same  economic  or  financial  effect  as any of the
         foregoing (including any "hold back" or "flawed asset" arrangement).

         "SECURITY  DOCUMENTS"  means the Debenture  (and each further  security
         document executed pursuant thereto including,  without limitation,  any
         First  Legal  Sub-Mortgage  or Scottish  Sub-Security)  and the Account
         Charges and any security  executed in respect of additional  collateral
         provided pursuant to the terms hereof.

         "SENIOR  MORTGAGE  LOANS" means each  Mortgage Loan which is secured by
         way of a  first  ranking  legal  mortgage  or  first  ranking  Standard
         Security.

         "SERVICE  DOCUMENT"  means a writ,  summons,  order,  judgment or other
         process issued out of the courts of England and Wales.

         "SERVICER"   means  Ocwen  UK  Servicing   Limited  or,  following  the
         termination  of  that  company's  appointment  as  servicer  under  the
         Servicing Agreement, any substitute servicer appointed thereunder.

         "SERVICER COLLECTION ACCOUNT" means the account in the name of Ocwen UK
         Servicing Limited with the Account Bank, number 76694895.

         "SERVICER  COLLECTION  ACCOUNT TRUST" means all trusts  subsisting from
         time to time over the Servicer Collection Account.

         "SERVICING  AGREEMENT"  means  the  servicing  agreement  in  form  and
         substance satisfactory to the Lender to be entered into on or about the
         date hereof between the Borrower, the Lender and the Servicer.

         "SOLICITOR  LETTERS  OF  INSTRUCTION"  means  the  form of  letters  of
         instruction  so  described  and  annexed  to  each of the  Agreed  Form
         Documentation Letters.

         "SOLICITORS"  means each of the Savjani  Partnership,  Bernard Elliston
         Sandler  & Co  and in  relation  to  Scottish  Mortgage  Loans,  Turner
         Macfarlane Green and each other firm of solicitors  approved in writing
         by the  Lender,  each  comprising  a minimum  of two  partners  holding
         current  practising  certificates  issued by the Law Society or the Law
         Society of Scotland,  engaged by the Borrower to undertake conveyancing
         and/or   security   enforcement   services  in  relation  to  Mortgaged
         Properties,  and who carry professional  indemnity insurance in the sum
         of at least  (pound)1,000,000  for each and every claim against them by
         any party in any one year or such increased  amount as may from time to
         time be prescribed by the Lender, acting reasonably.

                                       12
<PAGE>


         "SOLICITORS  UNDERTAKINGS"  means each of the Existing  Mortgage  Loans
         Undertakings,  the Advance  Monies  Undertakings,  and the New Mortgage
         Loans Undertakings.

         "STANDARD   SECURITY"  means  a  standard  security  in  terms  of  the
         Conveyancing and Feudal Reform (Scotland) Act 1970.

         "STANDARD FORM  DOCUMENTATION"  means the standard form documents to be
         used by the Borrower in the  origination  of Mortgage Loans as the same
         have  been  initialled  by  the  parties  hereto  for  the  purpose  of
         identification  and  annexed  hereto  in  Annexure  2 or  as  otherwise
         changed,  varied,  supplemented  or  substituted by or on behalf of the
         Borrower as approved and agreed by the Lender.

         "TERM"  means save as  otherwise  provided  herein,  in relation to any
         Advance,  the period  commencing on (and  including)  the date on which
         such Advance is made and ending on (but  excluding)  the Repayment Date
         relating to such Advance.

         "TURNER  MACFARLANE  &  GREEN  CLIENT  ACCOUNT"  means  account  number
         00895249  sort code  80-09-15 at Bank of Scotland in the name of Turner
         Macfarlane & Green Client  Account or such other account or accounts as
         may be  utilised  for the purpose of funding  Mortgage  Loans by Turner
         Macfarlane & Green.

         "TRANSACTION  DOCUMENTS" means this Agreement,  the Security Documents,
         the Indemnity,  the Servicing Agreement, and each other document at any
         time entered into between all or any of the Borrower,  OFC, the Lender,
         the Servicer and any third party pursuant to or in connection  with any
         document which is a Transaction Document.

         "UNDERTAKING"  means the undertaking to be given by OFC to the Borrower
         on the date hereof.

         "UNDERWRITING  GUIDELINES" means the underwriting guidelines applied by
         the Borrower in connection  with the  origination of Mortgage Loans, as
         set out in Schedule 5, as the same may be amended or supplemented  from
         time to time with the prior written consent of the Lender.

         "Y2K COMPLIANT" means, in respect of any computer system,  that neither
         the performance nor  functionality  of such system is affected by dates
         prior to,  during  and after 9  September  1999,  as more  particularly
         described in BS1 PD2000-1.

         "HOLDING  COMPANY"  of a company or  corporation  means any  company or
         corporation  of which the  first-mentioned  company or corporation is a
         subsidiary,  and references to a company or corporation shall be deemed
         to include a company or corporation  which is not formed and registered
         under the Companies Act 1985.

                                       13
<PAGE>


         a "MONTH" is a reference to a period  starting on one day in a calendar
         month  and  ending  on the  numerically  corresponding  day in the next
         following  calendar month,  provided that,  where any such period would
         otherwise end on a day which is not a Business Day, it shall end on the
         following  succeeding  Business  Day,  unless  that  day  falls  in the
         calendar  month next  following  that in which it would  otherwise have
         ended, in which case it shall end on the immediately preceding Business
         Day and provided further that, if there is no numerically corresponding
         day in the next following  calendar month, that period shall end on the
         last Business Day in that next following calendar month (and references
         to "MONTHS" shall be construed accordingly).

         a "PERSON"  shall be  construed  as a reference  to any  person,  firm,
         company,  corporation,  government,  state or  agency of a state or any
         association  or  partnership  (whether  or not  having  separate  legal
         personality) of two or more of the foregoing.

         "REPAY" (or any derivative form thereof) shall, subject to any contrary
         indication,  be construed to include  "PREPAY" (or, as the case may be,
         the corresponding derivative form thereof).

         "SUBSIDIARY"  has  the  meaning  given  to it by  section  736  of  the
         Companies  Act 1985 save that  references  therein to company  shall be
         deemed to include a company  which has not been  formed and  registered
         under the Companies Act 1985.

         "TAX"  shall be  construed  so as to include any present or future tax,
         levy,  impost,  duty or other charge of a similar nature (including any
         penalty or interest  payable in  connection  with any failure to pay or
         any delay in paying any of the same).

         "VAT" shall be construed  as a reference  to value added tax  including
         any  similar  tax which may be  imposed in place  thereof  from time to
         time.

         the  "WINDING-UP",  "DISSOLUTION" or  "ADMINISTRATION"  of a company or
         corporation  shall be  construed  so as to include  any  equivalent  or
         analogous  proceedings  under the law of the jurisdiction in which such
         company or corporation is  incorporated  or any  jurisdiction  in which
         such company or corporation  carries on business  including the seeking
         of    liquidation,     winding-up,     reorganisation,     dissolution,
         administration,   arrangement,  adjustment,  protection  or  relief  of
         debtors.

1.2      INTERPRETATION

         For the  purposes  of this  Agreement  except  as  otherwise  expressly
         provided or unless the context otherwise requires:-

         (a)      accounting  terms  not  otherwise   defined  herein  have  the
                  meanings   assigned  to  them  in  accordance  with  generally
                  accepted accounting  principles save that references herein to
                  GAAP are to generally  accepted  accounting  principles in the

                                       14
<PAGE>


                  United States of America in the case of  information  relating
                  to OFC and to generally accepted accounting  principles in the
                  United  Kingdom in the case of any entity  based  primarily in
                  the United Kingdom;

         (b)      references herein to "clauses",  "sub-clauses",  "paragraphs",
                  and other subdivisions  without reference to a document are to
                  designated   clauses,   sub-clauses   paragraphs   and   other
                  subdivisions of this Agreement;

         (c)      reference  to a  sub-clause  without  further  reference  to a
                  clause is a reference to such  sub-clause  as contained in the
                  same  clause in which  the  reference  appears,  and this rule
                  shall also apply to paragraphs and other subdivisions;

         (d)      the words "herein",  "hereof",  "hereunder" and other words of
                  similar  import refer to this  Agreement as a whole and not to
                  any particular provision;

         (e)      headings to clauses and Schedules are for convenience only and
                  do not affect the interpretation of this Agreement;

         (f)      references to a "company"  shall be construed so as to include
                  any company, corporation or other body corporate, wherever and
                  however incorporated or established;

         (g)      references to times of the day are to London time;

         (h)      references to any agreement  (including  without limitation to
                  each Transaction Document),  shall be construed as a reference
                  to such agreement as the same may be, or may from time to time
                  have  been,  amended,  modified,   supplemented,   novated  or
                  restated  in  accordance  with (in the  case of a  Transaction
                  Document) the terms of the Transaction Documents;

         (i)      "(POUND)",  "POUNDS" and "STERLING" denote the lawful currency
                  of the United Kingdom;

         (j)      any  reference  in  this  Agreement  to  a  statute  shall  be
                  construed  as a reference to such statute as the same may have
                  been,  or may  from  time to time  be,  amended,  modified  or
                  re-enacted;

         (k)      any reference to any person,  including without limitation the
                  "LENDER",  shall be  construed  so as to  include  its and any
                  subsequent  successors  and assigns in  accordance  with their
                  respective interests.

         (l)      any obligation of the Lender contained in this Agreement shall
                  be deemed to be discharged if such  obligation is performed by
                  GNW on behalf of the Lender;

         (m)      any right which the Lender is  entitled to exercise  hereunder
                  may be exercised on behalf of the Lender by GNW;

                                       15
<PAGE>


         (n)      any consent, authorisation or approval required to be given or
                  determination  to be made by the  Lender  hereunder  shall  be
                  deemed to have  been  duly  given if given by GNW on behalf of
                  the Lender.

2.       THE FACILITY AND PURPOSE

2.1      The Lender hereby agrees to:-

         (a)      make the Closing  Date  Advance  available  to the Borrower in
                  accordance  with  clause 4.1 for the sole  purpose of repaying
                  amounts owing by the Borrower under the GIL Facility; and

         (b)      make the  remainder  of the Loan  Commitment  available to the
                  Borrower on and subject to the terms of this Agreement for the
                  sole purpose of financing the origination of Mortgage Loans.

2.2      At no time may the Loan Amount exceed the Loan Commitment.

2.3      The Lender shall not be obliged to concern itself with the  application
         of  amounts   borrowed  by  the  Borrower   under  this  Agreement  and
         application  by the  Borrower  of funds  so  borrowed  contrary  to the
         provisions  of clause  2.1  shall not  prejudice  the  Lender's  rights
         hereunder or under any other Transaction Document.

2.4      Without  prejudice to clause 18.1, the Lender shall cease to be obliged
         to make any  Advances  hereunder  on the  Final  Maturity  Date and any
         undrawn portion of the Loan Commitment shall be automatically cancelled
         on that date.

3.       AVAILABILITY

3.1      The Loan  Facility  will not become  available  to the Borrower and the
         Lender shall be under no obligation to make any Advance hereunder until
         each of the following conditions precedent shall have been fulfilled to
         the satisfaction of the Lender:

         (a)      the  Lender  shall  have   received   each  of  the  following
                  documents, each in form and substance satisfactory to it:-

                  (i)      a certified copy of the Certificate of  Incorporation
                           and   Memorandum   and  Articles  of  Association  or
                           constitutional documents of each of the Borrower, OFC
                           (comprising,   in  the  case  of  OFC,   articles  of
                           incorporation,  byelaws  and a  certificate  of  good
                           standing) and the Servicer each duly certified by the
                           secretary  or a director of the  relevant  company as
                           true, accurate and complete as at the date hereof;

                  (ii)     originals  (or,  where the Lender is not party to the
                           relevant  document,  certified copies) of each of the
                           following  documents,  duly  executed  by each  party
                           thereto other than the Lender:-

                                       16
<PAGE>


                           (A)      the   Indemnity,   Counter   Indemnity   and
                                    Undertaking;

                           (B)      the Security Documents (other than any First
                                    Legal Sub-Mortgage or Scottish  Sub-Security
                                    to be  delivered  to the Lender under clause
                                    3.9 of the  Debenture)  and all  notices and
                                    acknowledgements  thereof  to be  given  and
                                    received  thereunder and all consents to any
                                    such security being granted;

                           (C)      the Servicing Agreement;

                           (D)      copies  of  the  mandates  relating  to  the
                                    Servicer Collection Account;

                           (E)      an  Existing   Mortgage  Loans   Undertaking
                                    executed by each of the Solicitors;

                           (F)      the Agreed Form Documentation Letters;

                           (G)      the Solicitors Letters of Instruction,  duly
                                    acknowledged  in  writing  by  each  of  the
                                    Solicitors;

                           (H)      an Advance  Monies  Undertaking  executed by
                                    each of the Solicitors;

                           (I)      a deed of release and reassignment by GIL of
                                    all the  assets of the  Borrower  subject to
                                    the security  created by the debenture dated
                                    24 April  1998  granted by the  Borrower  in
                                    favour of GIL and by the deeds of assignment
                                    by the Borrower of the  Borrower  Collection
                                    Account and the Borrower  Funding Account in
                                    favour of GIL, also dated 24 April 1998;

                  (iii)    in  respect  of  each  of the  Borrower,  OFC and the
                           Servicer,  a copy  (certified  by the  secretary or a
                           director  or  equivalent   officer  of  the  relevant
                           company to be true, complete and up to date as at the
                           date of drawing of the Initial  Advance) of all board
                           minutes and all other resolutions and  authorisations
                           passed or given in  relation  to the  entry  into the
                           Transaction  Documents  or  the  performance  of  the
                           relevant party's obligations thereunder;

                  (iv)     in  respect  of the  Borrower  and  the  Servicer,  a
                           solvency  certificate in the form set out in Schedule
                           2 dated the date hereof;

                  (v)      in  respect  of  each  of the  Borrower,  OFC and the
                           Servicer  a copy  (certified  by the  secretary  or a
                           director  or  equivalent   officer  of  the  relevant
                           company to be true, complete and up to date as at the
                           date of advance of the Closing  Date  Advance) of all
                           consents, approvals,  authorisations or orders of any
                           court  or  governmental  agency  or body  (including,

                                       17
<PAGE>


                           without   limitation,   the  OFT)  required  for  the
                           execution,  delivery  and  performance  by it of,  or
                           compliance by it with,  the terms of any  Transaction
                           Document  or the  consummation  of  the  transactions
                           contemplated thereby;

                  (iv)     in relation to each of the Borrower and the Servicer,
                           a copy  (certified  by the secretary or a director of
                           the relevant  company as in full force and effect) of
                           the Consumer  Credit Act licence held by such company
                           together with evidence of  registration  of each such
                           company under the Data Protection Act 1984;

                  (vii)    duly  executed  account  mandates  in relation to the
                           Borrower Funding Account and the Borrower  Collection
                           Account,  specifying the authorised  signatories  for
                           the Borrower;

                  (viii)   a  certificate  of  the  Directors  of  the  Servicer
                           stating  that all  computer  and  electronic  systems
                           utilised  by the  Servicer  in  connection  with  the
                           administration  and enforcement of the Mortgage Loans
                           is  Y2K  Compliant  or  will  be Y2K  Compliant  by 9
                           September 1999; and

                  (ix)     such information  relating to the servicing agreement
                           entered  into  by the  Servicer  in  relation  to the
                           Barclays  Facility  as the  Lender  shall  reasonably
                           require and the  undertakings  and covenants given by
                           the Servicer thereunder;

         (b)      confirmation  as to the identity of all Solicitors  engaged by
                  the  Borrower as at the date of this  Agreement in relation to
                  conveyancing and/or security enforcement  concerning Mortgaged
                  Properties,  together  with  evidence  as to their  respective
                  professional indemnity insurance cover;

         (c)      all conditions precedent under each other Transaction Document
                  (other  than any  requirement  that the  Facility  shall  have
                  become  available  hereunder)  shall  have been  fulfilled  or
                  expressly waived by the Lender;

         (d)      the Lender shall have received  legal  opinions,  each in form
                  and substance  satisfactory  to it, from each of the following
                  firms:

                  (i)      edge ellison;
                  (ii)     Tods Murray; and
                  (iii)    in house counsel to OFC;

         (e)      the Borrower having provided  satisfactory  information to the
                  Lender (including, without limitation, such legal opinions and
                  auditors' reports as the Lender shall require) relating to the
                  matters  referred to in the letter dated 5 March 1999 from the
                  Lender to the Borrower,  a copy of which is annexed  hereto as
                  Schedule 8; and

                                       18
<PAGE>


         (f)      GIL shall have received  from the  Borrower,  in cleared funds
                  into an account  nominated  by GIL, an amount equal to the GIL
                  Accrued Interest.

4.       DRAWINGS

4.1      Subject to:-

         (a)      the conditions  precedent in clause 3 having been fulfilled to
                  the satisfaction of the Lender or waived by the Lender;

         (b)      no Event of  Default  or  Potential  Event of  Default  having
                  occurred and subsisting unremedied (to the satisfaction of the
                  Lender) and unwaived;

         (c)      there having been received from the Borrower by the Lender not
                  later than 5pm (London  time) on the  Business  Day before the
                  date on which the  Closing  Date  Advance is to be made a duly
                  completed   Closing  Date  Advance  Request  relating  thereto
                  including a schedule giving required  details of each Existing
                  Mortgage Loan;

         the Lender will make the Closing  Date  Advance to the  Borrower on the
         Closing Date.

4.2      Subject to:-

         (a)      each condition  precedent in clause 3 having been fulfilled to
                  the satisfaction of the Lender or waived by the Lender;

         (b)      no Event of  Default  or  Potential  Event of  Default  having
                  occurred and subsisting unremedied (to the satisfaction of the
                  Lender) and unwaived;

         (c)      the following having been received by the Lender in respect of
                  each Mortgage  Loan  specified in a Mortgage Loan Schedule not
                  later than 5pm (London  time) on the  Business  Day before the
                  date on which the  Advance  under the Loan  Facility  is to be
                  made to fund the origination of each such Mortgage Loan:

                  (i)      a  Report  on  Title  in a form  satisfactory  to the
                           Lender (in its absolute discretion);

                  (ii)     a duly completed  Drawdown  Request  including a duly
                           completed Mortgage Loan Schedule specifying each loan
                           which  the  Borrower  requires  to be  funded by that
                           Advance;

                  (iii)    a data  tape  in  respect  of the  relevant  Mortgage
                           Loans,  in computer  readable  form,  containing  the
                           information  set out in  Schedule 6 Part 1  regarding
                           each loan  specified in the Mortgage  Loan  Schedule;
                           and

                                       19
<PAGE>


                  (iv)     a duly executed  Scottish  Sub-Security in respect of
                           each Scottish Mortgage Loan specified in the Mortgage
                           Loan Schedule;

         (d)      each  Mortgage  Loan  specified in the Mortgage  Loan Schedule
                  complying with the representations and warranties contained in
                  clause 15.1 and 15.4;

         (e)      the  Borrower  and OFC being,  in all  material  respects,  in
                  compliance  with the covenants and  undertakings  contained in
                  clause 17;

         (f)      no Minded to Revoke  Notice having been served on the Borrower
                  or the Servicer;

         (g)      no  injunction  or  interdict  having been  obtained by (or on
                  behalf of) the OFT against the Borrower or the Servicer  which
                  relates  to  their  respective  residential  mortgage  lending
                  and/or servicing activities including, without limitation, any
                  Mortgage Loan financed hereunder;

         (h)      where the proposed  Advance is to fund Mortgage  Loans secured
                  by a Mortgage  over  unregistered  land in  England  and Wales
                  where  the  Borrower  does not hold  the  title  deeds to such
                  Mortgaged  Property  (and in relation to which the  Borrower's
                  legal  mortgage is  therefore a second or  subsequent  ranking
                  legal mortgage  protected at Central Land Charges  Registry by
                  registration  of a C(i) Land  Charge)  the  Lender  shall have
                  received a schedule of such Mortgage Loans  (together with the
                  full names of the owners of such  Mortgaged  Property  and the
                  full address of that Mortgaged Property);

         the Borrower may draw Advances  under the Loan  Commitment  (subject to
         the provisions of this  Agreement) to fund the  origination of Mortgage
         Loans provided always that:-

                  (i)      Advances may only be made on Business Days during the
                           Availability Period;

                  (ii)     the  aggregate  of Advances to be made on any one day
                           shall be a minimum  of(pound)250,000 or, if less than
                           (pound)250,000, the Available Commitment;

                  (iii)    no Advance  shall be made to the extent that, if as a
                           result thereof :

                           (A)      the  Loan   Amount   for  the   time   being
                                    outstanding    would    exceed    the   Loan
                                    Commitment; or

                           (B)      the  covenant of the  Borrower  contained in
                                    clause 17.1(u) would be breached;

                  (iv)     no  Advance  shall  be  made or may be  requested  to
                           refinance any Mortgage Loan the  origination of which
                           was financed by a prior Advance under this Agreement;

                                       20
<PAGE>


                  (v)      the  amount  of each  Advance  requested  shall  not,
                           insofar as it relates to any particular Mortgage Loan
                           to be  financed  thereby,  be greater  than the value
                           attributed  to such Mortgage  Loan,  such value to be
                           determined   by   multiplying   the   lesser  of  the
                           Collateral Percentage and the Market Value Percentage
                           of such  Mortgage Loan by the  Outstanding  Principal
                           Balance thereof as at the relevant Advance Date.

4.3      Subject to the foregoing provisions of this clause 4, upon receipt of a
         duly executed  Drawdown  Request the Lender shall, not later than 11 am
         (London  time) on the  Business  Day on which the Advance is to be made
         (or such later time as may be agreed  between the  Borrower  and GNW on
         behalf of the Lender),  make the Advance requested,  such Advance to be
         advanced  to the  Client  Account  of the  Solicitors  acting  for  the
         Borrower in relation to the particular Mortgage Loans to be financed by
         the Advance and it is  acknowledged  (for the  avoidance of doubt) that
         any Advance paid to Solicitors under this clause 4.3 shall be deemed to
         have been drawn by the  Borrower  under this  Agreement  on the date of
         such payment.

4.4      If the  Borrower  fails  for any  reason  whatsoever  (other  than as a
         consequence  of a breach of the Lender's  obligations)  to draw down an
         Advance  after a  Drawdown  Request  has been  received  by the  Lender
         (whether  such failure be the result of the  occurrence  of an Event of
         Default or  otherwise),  the Borrower  will pay to the Lender on demand
         such amount as the Lender  certifies to be necessary to compensate  the
         Lender  for all  losses  excluding  loss of  Margin  incurred  or to be
         incurred on account of  deposits  acquired or arranged in order to fund
         the Advance.  Any such  certificate  by the Lender shall be PRIMA FACIE
         evidence of such losses.

4.5      In the event that no duly  completed  New  Mortgage  Loans  Undertaking
         shall have been  received  by the  Lender in  respect  of any  Mortgage
         Loan(s) in respect of which an Advance  shall have been made  hereunder
         by 5pm (London time) on the fourth Business Day following the making of
         the  Advance  (or such  longer  period as the Lender  may,  in its sole
         discretion, agree) the Lender shall immediately notify the Borrower and
         an amount equal to the Advance, or such part thereof as was advanced in
         respect of such  Mortgage  Loan or Mortgage  Loans shall become due and
         repayable by the Borrower to the Lender together with accrued  interest
         thereon on the fourth Business Day following the making of the Advance.

4.6      If all or any part of any Advance made to finance a Mortgage Loan which
         is  subject  to the  provisions  of  clause  4.4  shall  be held by any
         Solicitors, payment in full by such Solicitors to the following account
         of the  amounts due under  clause 4.5 shall  discharge  the  Borrower's
         obligation to pay the same:

         Account Name:     NatWest Capital Markets
         Account Number:   04622626
         Sort Code:        60-00-04

                                       21
<PAGE>


4.7      All parties hereby agree and acknowledge that:

         (a)      all sums  credited to the Borrower  Funding  Account  shall be
                  subject to the Borrower Funding Account Charge; and

         (b)      all sums credited to the Borrower  Collection Account shall be
                  subject to the Borrower Collection Account Charge.

5.       CANCELLATION

5.1      The Borrower may at any time by giving not less than two Business  Days
         irrevocable written notice to the Lender cancel any amount (in integral
         multiples of (pound)5,000,000) of the Loan Commitment to the extent not
         currently  outstanding  or  requested  in a current  Drawdown  Request,
         provided  that if the  Borrower  wishes to reduce  the Loan  Commitment
         below the Loan  Amount  then  outstanding  plus the amount of  Advances
         requested in a current Drawdown Request,  the Borrower shall,  prior to
         the date on which the reduction takes effect:

         (a)      repay the Advances to the extent  necessary to reduce the Loan
                  Amount  outstanding  to  below  the  reduced  Loan  Commitment
                  requested; and

         (b)      pay to the Lender such amount as is certified by the Lender to
                  be necessary to  compensate  the Lender for loss of margin and
                  all other amounts  which the Lender  certifies to be necessary
                  to compensate  it for all losses  incurred by it in connection
                  with such  cancellation.  Any such  certificate  by the Lender
                  shall be PRIMA FACIE evidence of such loss.

5.2      During  such  period of notice  the  Borrower  may not serve a Drawdown
         Request purporting to draw all or any part of the amount of the subject
         of such notice of cancellation.

5.3      Upon such cancellation becoming effective, the Loan Commitment shall be
         appropriately reduced.

6.       INTEREST ON ADVANCES

6.1      The Borrower will pay interest on each Advance on each Interest Payment
         Date in respect of each Interest Period  referable  thereto at the rate
         per annum equal to the  aggregate  of (i) the Margin and (ii) LIBOR for
         the relevant Interest Period and (iii) the Associated Costs Rate.

6.2      The Lender will,  as soon as  practicable  after  commencement  of each
         Interest Period advise the Borrower of LIBOR for that Interest  Period.
         Any  certificate  of the Lender as to the rate and  amount of  interest
         determined by it under this Agreement in respect of any Interest Period
         shall,  save for  manifest  error,  be  conclusive  and  binding on the
         Borrower and OFC.

                                       22
<PAGE>


6.3      Interest at the rate  determined  as aforesaid  shall be  calculated on
         each  Advance and each part thereof on the basis of actual days elapsed
         and a 365 day year, shall accrue from day to day from and including the
         first  day of  each  Interest  Period  to but  excluding  the  date  of
         repayment of such Advance.

6.4      If LIBOR  cannot be  determined  for any  reason  the rate of  interest
         applicable  to  such  Advance  shall  be the  sum of  the  Margin,  the
         Associated Costs Rate and the rate,  expressed as a percentage rate per
         annum,  which is the actual cost to the Lender of funding  such Advance
         from  whatever  sources it may  reasonably  select during such Interest
         Period (as applicable) and, if the Lender so requires, within five days
         of such  notification  the Lender  and the  Borrower  shall  enter into
         negotiations with a view to agreeing a substitute basis for determining
         the  rates of  interest  which may be  applicable  to  Advances  in the
         future.

7.       REPAYMENT AND APPLICATION OF RECEIPTS

7.1      Without  prejudice to any of the Borrower's  other  obligations to make
         any  payment,  repayment or  prepayment  hereunder  (including  without
         limitation  under clause 18.1),  the Borrower  shall repay the whole of
         the outstanding  amount of each Advance and, in the case of the Closing
         Date Advance, each part thereof on the Repayment Date relating thereto.
         Any amount repaid or any part thereof may, subject to the provisions of
         this Agreement, be redrawn.

7.2      Prior to midday on the  Business  Day  prior to each  Interest  Payment
         Date, the Borrower  shall provide a data tape to the Lender  specifying
         the Mortgage Loans in relation to which all or any part of the relevant
         Advances  are to be repaid on such  Interest  Payment  Date which shall
         include the information set out in Schedule 6.

7.3      If on any Interest  Payment Date there is a Borrowing  Base  Deficiency
         the Borrower shall,  at its option,  on the relevant  Interest  Payment
         Date or on the Business Day immediately  following the Interest Payment
         Date either:-

         (a)      prepay an amount  equal to the  amount of the  Borrowing  Base
                  Deficiency; or

         (b)      provide  additional  Eligible  Collateral  of a value which is
                  determined by the Lender to be at least equal to the amount of
                  the Borrowing Base Deficiency in accordance with clause 8.

7.4      On each Interest Payment Date all amounts standing to the credit of the
         Borrower  Collection Account shall be applied in or toward satisfaction
         of obligations of the Borrower in the following order of priority:-

         (a)      first, in or toward payment of all interest falling due to the
                  Lender  hereunder  on  the  relevant   Interest  Payment  Date
                  together with any overdue  interest  accrued thereon up to and
                  including the relevant distribution date;

                                       23
<PAGE>


         (b)      second,   in  or  towards  repayment  of  any  Borrowing  Base
                  Deficiency  or any other  amount due under  clause 7.3 on such
                  date;

         (c)      third,  in or towards  payment of all amounts due and owing to
                  the  Lender  under all  Transaction  Documents  other than the
                  foregoing; and

         (d)      the balance to be released to the Borrower,

         provided that at all times  following the occurrence of an Acceleration
         the  provisions  of this clause 7.4 shall cease to apply and after such
         time all amounts received or recovered in respect of the assets subject
         to the Security Documents may be applied by the Lender (whether through
         set-off or otherwise) in or towards satisfaction of the Secured Sums in
         such order as the Lender in its absolute discretion shall determine.

7.5      If the Borrower wishes to or is required to repay all or any part of an
         Advance other than on an Interest  Payment Date,  the Borrower will pay
         to the  Lender on demand  such  amount as the  Lender  certifies  to be
         necessary  to  compensate  it for all losses  excluding  loss of Margin
         incurred or to be  incurred  by it on account of  deposits  acquired or
         arranged in order to fund the Advance  which the Borrower is seeking to
         or is obliged to repay except in the case of a repayment of any Advance
         on any such date where:

         (a)      that Advance is repaid from the  proceeds of a  securitisation
                  of the relevant  Mortgage Loan or Mortgage  Loans  (whether as
                  part of a  securitisation  involving any such Mortgage Loan or
                  otherwise); and

         (b)      the Lender or any Affiliate of the Lender is the lead arranger
                  (or lead  manager) in respect of the  relevant  securitisation
                  (it being agreed that any  appointment as co-lead  arranger or
                  co-lead  manager  shall  not  constitute  fulfilment  of  this
                  condition (b)).

         Any such  certificate  by the Lender  shall be PRIMA FACIE  evidence of
         such losses.

7.6      Subject to clause 7.5, the Borrower may on any Business  Day, upon five
         Business Days prior written notice to the Lender, prepay in whole or in
         part any  Advance  outstanding  hereunder  together  with  all  accrued
         interest thereon.

7.7      If the  outstanding  Advances  are  prepaid  pursuant to clause 11.6 or
         clause  12.4,  the Loan  Commitment  shall be  reduced  to zero and the
         Lender shall cease to be obliged to make Advances hereunder.

8.       ELIGIBLE COLLATERAL

         In  the  event  that  the  Borrower  is  obliged  to  provide  Eligible
         Collateral  under clause  7.3(b),  17.1(r) or if, in the case of clause
         16.5(b),  the  Borrower  elects  to  provide  Eligible  Collateral  the
         Borrower  shall,  on the  Business  Day  prior to the day on which  the
         Borrower is required to provide such  additional  Eligible  Collateral,
         deliver a schedule to the Lender  substantially  in the form set out in
         Part 3 of  Schedule 1 setting  out  details  of  Mortgage  Loans  which
         constitute Eligible Collateral and which the Borrower wishes to provide
         to the Lender as  additional  security in discharge of its  obligations
         under  those  clauses.  If the  Lender,  in  its  sole  discretion,  is
         satisfied  that  each loan  referred  to in such  schedule  constitutes
         Eligible  Collateral,  (but without  prejudice  to the Lender's  rights
         under  clauses 9 or 16) the Lender  shall  evidence  such  approval  by
         signing the same.

                                       24

<PAGE>


9.       EXAMINATION OF MORTGAGE FILES

9.1      The  Lender  or its  delegates  shall  have the  right to  examine  the
         Mortgage  Files to  determine,  INTER ALIA,  whether each Mortgage Loan
         complies with the representations and warranties in clause 15.4 and the
         undertakings  and covenants in clause 17. Such  examination may be made
         by or on behalf of the Lender at any time during  reasonable hours upon
         reasonable  prior notice  before or after the date on which any Advance
         is to be or was made.

9.2      If the Lender or its delegates makes such examination prior to the date
         on which an Advance is to be made and properly  identifies any Mortgage
         Loans specified in a schedule  attached to a Drawdown  Request which do
         not comply with the representations and warranties in clause 15.4, such
         loans  shall be deleted  from the  schedule  of loans  appended  to the
         Drawdown Request.

9.3      The  Lender  may make an  Advance  without  conducting  any  partial or
         complete  examination.  The fact that the Lender has  conducted  or has
         failed to conduct any partial or complete  examination  of the Mortgage
         Files or to review  any  Drawdown  Request  under  clause 9.2 shall not
         affect the Lender's (or any of its successor's)  rights provided herein
         including,  without limitation, those contained in clause 16 and clause
         18.

10.      EVIDENCE OF DEBT

         The  Lender  shall  maintain,  or  shall  cause  to be  maintained,  in
         accordance with its usual practice accounts evidencing the amounts from
         time to time lent by and owing to it hereunder, and in any legal action
         or proceeding arising out of or in connection with this Agreement,  the
         entries made in such accounts shall in the absence of manifest error be
         PRIMA FACIE  evidence  of the  existence  and amounts of the  specified
         obligations of the Borrower.

11.      TAXES

11.1     Subject to clause 11.2,  all payments to be made by the Borrower to the
         Lender hereunder shall be made free and clear of and without  deduction
         or withholding for or on account of tax.

11.2     If the Borrower is  nevertheless  required as a result of any change in
         law or in its  interpretation  or administration to make any payment to
         the Lender hereunder subject to any deduction or withholding on account
         of tax the sum  payable  by the  Borrower  in  respect  of  which  such
         deduction or  withholding  is required to be made shall be increased to

                                       25
<PAGE>

         the extent  necessary to ensure that,  after the making of the required
         deduction or  withholding,  the Lender  receives and retains (free from
         any liability in respect of such  deduction or  withholding)  a net sum
         equal to the sum which it would have  received  and so retained  had no
         such deduction or withholding been made or required to be made.

11.3     If the Borrower  makes any payment  hereunder in respect of which it is
         required by law to make any deduction or withholding on account of tax,
         it shall pay the full amount required to be deducted or withheld to the
         relevant  taxation or other authority  within the time allowed for such
         payment under  applicable  law and shall deliver to the Lender,  within
         thirty days after it has made such payment to the applicable authority,
         an  original  receipt  (or a  certified  copy  thereof)  issued by such
         authority  evidencing  the payment to such  authority of all amounts so
         required to be  deducted or withheld in respect of such  payment or any
         other written evidence acceptable to the Lender.

11.4     All amounts  payable under this Agreement are expressed to be exclusive
         of any VAT chargeable in respect  thereof.  If any VAT is chargeable in
         respect of such amounts,  the Borrower shall,  in addition,  pay to the
         Lender an amount equal to such VAT,  and the Lender  shall  provide the
         Borrower with a proper VAT invoice in respect thereof.

11.5     If the Lender or the Borrower  becomes  aware that the Borrower will be
         required  as a result  of any  change in law or its  interpretation  or
         administration  to make any payment to the Lender hereunder  subject to
         any deduction or  withholding  on account of tax, the Lender or, as the
         case may be, the Borrower  shall,  promptly upon becoming  aware of the
         same,  notify the other party, in writing,  setting out the reasons for
         the  anticipated  deduction or withholding and the date from which such
         deduction or withholding  will be required by law to be made (such date
         the "WITHHOLDING DATE").

11.6     If an  increased  payment is made under clause 11.2 by the Borrower and
         the Lender  reasonably  determines that it has received or been granted
         (and has derived use and benefit from) a credit  against,  or relief or
         remission  for, or repayment  of, any tax,  then,  if and to the extent
         that  the  Lender  reasonably  determines  that  such  credit,  relief,
         remission or repayment is in respect of or calculated with reference to
         the deduction or withholding giving rise to such increased payment, the
         Lender shall, to the extent that it can do so without  prejudice to the
         retention of the amount of such credit, relief, remission or repayment,
         pay to the  Borrower  such amount as the Lender  shall have  reasonably
         concluded to be attributable to such deduction or withholding.  Nothing
         contained in this Clause shall  interfere  with the right of the Lender
         to arrange its tax  affairs in whatever  manner it thinks fit or oblige
         the Lender to disclose any  information  in relation to its tax affairs
         or computations.

12.      INCREASED COSTS

12.1     If, by reason of:-

                                       26
<PAGE>

         (a)      the  introduction  of, or any  change in any  applicable  law,
                  regulation  or  regulatory  requirement  or any  change in the
                  interpretation  or  application  of any  thereof  in each case
                  after the date hereof and/or

         (b)      compliance by the Lender or any holding  company of the Lender
                  with any applicable directive,  request or requirement whether
                  or not having the force of law but, if not having the force of
                  law being of general  application and of a type with which the
                  Lender or a holding  company  of the Lender is  accustomed  to
                  comply of any central bank or any self regulating organisation
                  or any  governmental,  fiscal,  monetary  or  other  authority
                  (including,  but not  limited  to,  a  directive,  request  or
                  requirement  which  affects  the  manner  in  which  any  bank
                  allocates  capital in support of its assets or  liabilities or
                  contingent  liabilities or deposits with it or for its account
                  or advances or  commitments  made by it) which is brought into
                  effect after the date hereof,

         and if, to the extent of  compliance  with either or both of paragraphs
         (a) and (b) and as a result thereof:-


         (c)      the Lender or any  holding  company of the Lender is unable to
                  obtain the rate of return on its  capital  which it would have
                  been  able to obtain  but for the  Lender's  entering  into or
                  assuming  or   maintaining  a  commitment  or  performing  its
                  obligations  (including its obligation to make Advances) under
                  this Agreement;

         (d)      the Lender or any holding  company of the Lender incurs a cost
                  as a result  of the  Lender's  entering  into or  assuming  or
                  maintaining  a  commitment  or  performing   its   obligations
                  (including  its  obligation  to  make  Advances)   under  this
                  Agreement;

         (e)      there is any increase in the cost to the Lender or any holding
                  company of the Lender of funding or maintaining  all or any of
                  the Advances;

         (f)      the Lender or any holding company of the Lender becomes liable
                  to make any payment on account of tax or otherwise  (except on
                  account of any tax imposed on and  calculated  by reference to
                  the net income of the Facility  Office by the  jurisdiction in
                  which the Lender (or its holding  company) is  incorporated or
                  in which the  Facility  Office is  located),  or foregoes  any
                  interest or other return, on or calculated by reference to the
                  amount of any  Advance  or the amount of any sum  received  or
                  receivable by it (or its subsidiary) under this Agreement,

         then the  Borrower  shall,  from time to time on demand of the  Lender,
         promptly pay to the Lender  amounts  sufficient to indemnify the Lender
         and its holding company against, as the case may be, (1) such reduction
         in the rate of return of  capital,  (2) such cost,  (3) such  increased
         cost (or such  proportion of such  increased cost as is, in the opinion
         of the Lender,  attributable  to its or its holding  company funding or
         maintaining the Advance), or (4) such liability.

                                       27
<PAGE>

12.2     If the Lender  intends to make a claim pursuant to clause 12.1 it shall
         notify the  Borrower  of the event by reason of which it is entitled to
         do so, such  notification to be given as soon as practicable  following
         the Lender  becoming  aware of the same,  provided that nothing  herein
         shall  require  the Lender to  disclose  any  confidential  information
         relating to the organisation of its affairs.

12.3     If the  Borrower  receives  notice  under  clause  12.2,  then  without
         prejudice  to the Lender's  rights under clause 12.1,  the Lender shall
         consult with the  Borrower as to possible  steps that could be taken to
         reduce any such  increased  costs,  provided  that the Lender  shall be
         under no obligation to take any such steps considered.

12.4     Upon  receipt  of a notice  under  clause  12.2 the  Borrower  shall be
         entitled,  upon the giving of 5 Business Days written notice, to prepay
         all (but not part) of the Advances  (together with all interest accrued
         thereon  and  other  amounts  then  due  hereunder)  provided  that the
         provisions  of  clause  7.5  shall  not  apply in  respect  of any such
         prepayment.

13.      ILLEGALITY

13.1     If, at any time, it is or will become  unlawful for the Lender to make,
         fund or allow to remain outstanding all or part of any of the Advances,
         then the  Lender  shall,  promptly  after  becoming  aware of the same,
         deliver to the Borrower a notice to that effect  notifying the Borrower
         of the date (or estimated  date) on which it will become (if it has not
         already become) unlawful as aforesaid (such date the "Unlawful Date").

13.2     Unless the Lender shall have  exercised its rights under clause 13.3 by
         such time,  the Lender  shall not,  with  effect  from close of banking
         business on the Business Day immediately prior to the Unlawful Date, be
         obliged to make any further  Advances  hereunder,  the Loan  Commitment
         shall be immediately and automatically reduced to zero and the Borrower
         shall,  on such  date,  repay any  outstanding  Advances,  in each case
         together with accrued  interest  thereon and all other amounts owing to
         the Lender hereunder.

13.3     Following service of notice under clause 13.1, the Lender shall consult
         with the  Borrower  as to  possible  steps that could be taken to avoid
         such  illegality  provided that the Lender shall be under no obligation
         to take any such steps considered, and the Lender shall have the right,
         during the period after  service of such notice but before the Unlawful
         Date to,  to  require  the  Borrower  to repay all  Advances  hereunder
         (together  with  all  interest   accrued   thereon  and  other  amounts
         outstanding  hereunder)  on a date  earlier than that  specified  under
         clause 13.2 (the "Early  Repayment Date") (in which event and whereupon
         the Lender shall cease to be obliged to make further Advances hereunder
         and the Loan  Commitment  shall be reduced to zero)  provided  that the
         Lender  shall  only have the  right to  require  repayment  on an Early
         Repayment  Date  after  consultation  with  the  Borrower,  and  acting
         reasonably.

                                       28
<PAGE>

14.      PAYMENTS

         Any payment to be paid by the  Borrower to the Lender  pursuant to this
         Agreement shall be made in sterling, in immediately  available,  freely
         transferrable  and cleared funds for value same day, to such account of
         the Lender as the Lender shall,  from time to time,  have  specified in
         writing for such purpose.

15.      REPRESENTATIONS AND WARRANTIES

15.1     The  Borrower  and OFC (each in relation to itself)  hereby  represent,
         warrant,   covenant  and  undertake  to  the  Lender  that  (except  as
         previously  disclosed  to the Lender in writing on or prior to the date
         hereof):-

         (a)      it is a limited liability company duly incorporated  under the
                  laws of  England  and Wales and,  in the case of OFC,  it is a
                  corporation duly incorporated and validly existing and in good
                  standing  under the laws of the State of  Florida  and is duly
                  authorised  and  qualified  to transact  any and all  business
                  contemplated  by  this  Agreement  and the  other  Transaction
                  Documents to be conducted by it and is in compliance with such
                  laws to the extent  necessary to ensure its ability to enforce
                  each Mortgage Loan;

         (b)      it has the full  corporate  power and  authority  to  execute,
                  deliver  and  perform,  and to enter into and  consummate  the
                  transactions  contemplated  by this  Agreement  and the  other
                  Transaction Documents to which it is a party and has been duly
                  authorised  by all necessary  corporate  action on its part to
                  execute,  deliver and  perform  this  Agreement  and the other
                  Transaction  Documents  to  which  it  is  a  party;  and  its
                  obligations under this Agreement and each Transaction Document
                  to  which  it is a  party,  assuming  the  due  authorisation,
                  execution and delivery thereof by the Lender,  constitutes its
                  legal, valid and binding  obligations,  enforceable against it
                  in accordance with its respective terms,  except to the extent
                  that  (a)  the  enforceability   thereof  may  be  limited  by
                  bankruptcy,  insolvency,  moratorium,  receivership  and other
                  similar laws relating to creditors'  rights  generally and (b)
                  the remedy of specific  performance  and  injunctive and other
                  forms of  equitable  relief may be  subject  to the  equitable
                  defences and to the  discretion  of the court before which any
                  proceeding therefor may be brought;

         (c)      its  execution  and  delivery  of  this   Agreement  and  each
                  Transaction  Document to which it is a party, the consummation
                  of any of the transactions  herein or therein  contemplated on
                  its part and the  fulfilment of or  compliance  with the terms
                  hereof or thereof will not (i) result in a material  breach of
                  any  term or  provision  of its  Memorandum  and  Articles  of
                  Association and/or its other constitutional  documents or (ii)
                  materially   conflict  with,  result  in  a  material  breach,
                  violation or acceleration  of, or result in a material default
                  under, the terms of any other material agreement or instrument
                  to which it is a party  or by  which it may be  bound,  or any
                  statute,  order or  regulation  applicable to it of any court,
                  regulatory body,  administrative  agency or governmental  body
                  having jurisdiction over it;


                                       29
<PAGE>

         (d)      it is not party to, bound by, or in breach or violation of any
                  material  indenture or other material agreement or instrument,
                  or  subject  to or in  violation  of  any  statute,  order  or
                  regulation  of  any  court,  regulatory  body,  administrative
                  agency or governmental body having jurisdiction over it, which
                  materially and adversely  affects or, to its knowledge,  would
                  in the future materially and adversely affect, (i) its ability
                  to  perform  its  obligations  under  this  Agreement  or  the
                  Transaction  Documents  to  which  it is a party  or (ii)  its
                  business,  operations,   financial  condition,  properties  or
                  assets taken as a whole;

         (e)      no  litigation  is pending  or, to the best of its  knowledge,
                  threatened  against it that  would  materially  and  adversely
                  affect  the  execution,  delivery  or  enforceability  of this
                  Agreement or the Transaction  Documents to which it is a party
                  or its ability to perform any of its obligations  hereunder or
                  thereunder in accordance with the terms hereof or thereof;

         (f)      no consent,  approval,  authorisation or order of any court or
                  governmental  agency or body is  required  for the  execution,
                  delivery and  performance  by it of, or compliance by it with,
                  this  Agreement or any  Transaction  Document to which it is a
                  party or the  consummation  of the  transactions  contemplated
                  hereby  or  thereby,   or  if  any  such  consent,   approval,
                  authorisation  or order is required,  it has obtained or it is
                  in the process of obtaining the same.

15.2     The   representations  and  warranties  under  clause  15.1(a)  to  (f)
         inclusive  shall be given on the date of this  Agreement  and  shall be
         repeated on each date on which any Advance is outstanding  hereunder by
         reference to the facts and circumstances existing at the relevant time.

15.3     The Lender  represents and warrants to the Borrower in terms of clauses
         15.1(a) to (f) (inclusive), MUTATIS MUTANDIS.

15.4     The Borrower  hereby  represents and warrants to the Lender in relation
         to the  Existing  Mortgage  Loans on the  Closing  Date and each  other
         Mortgage Loan on the Advance Date applicable  thereto or, if later, the
         date on which a New Mortgage Loans  Undertaking  in respect  thereof is
         issued, as follows:

         (a)      the information set forth on each Mortgage Loan Schedule (and,
                  in relation to any Scottish  Mortgage Loan, in the schedule to
                  any Scottish  Sub-Security) with respect to each Mortgage Loan
                  is true and correct in all material respects;

         (b)      each  Mortgage  Deed  constitutes  (i) in the case of  English
                  Mortgage Loans, a valid and enforceable  legal mortgage of the
                  relevant  Mortgaged  Property subject only in certain cases to
                  registration  of  the  relevant   Mortgage  Deed  at  HM  Land
                  Registry,  or (ii) in the case of Scottish  Mortgage  Loans, a
                  valid and  enforceable  Standard  Security  over the  relevant
                  Mortgaged   Property   subject   only  in  certain   cases  to
                  registration or recording of the relevant Mortgage Deed in the

                                       30
<PAGE>

                  Registers  of  Scotland,  in either case duly  executed by the
                  Mortgagor named in the relevant Mortgage Deed;

         (c)      the Borrower  (subject only to  registration of legal title at
                  HM Land Registry or the Registers of Scotland as  appropriate)
                  has good title to each Mortgage Loan and its Related Security,
                  has full right and  authority to charge and assign the same by
                  way of security and the same is the  absolute  property of the
                  Borrower  (subject to any  registration or recording in favour
                  of the  Borrower  which may be pending at HM Land  Registry or
                  the  Registers of Scotland)  free and clear of all  mortgages,
                  securities, charges, liens, encumbrances,  claims and equities
                  (including,   without   limitation,   rights  of  set  off  or
                  counterclaim,   overriding  interest  within  the  meaning  of
                  Section  3(xvi) of the Land  Registration  Act 1925 or Section
                  28(1) of the Land Registration (Scotland) Act 1979 and adverse
                  entries or notices of application  therefor  against any title
                  at HM Registry or the  Registers  of Scotland to any  relevant
                  Mortgaged  Property)  except  any such  encumbrances,  claims,
                  equities, overriding interests or entries which rank after the
                  interests  of the  Borrower  and the  Lender in the  Mortgaged
                  Loans or which do not have an  adverse  effect on the value of
                  the relevant  Mortgaged  Property as security for the relevant
                  Mortgage Loan or which are the subject of a duly completed and
                  signed  Postponement  Agreement  or  appropriate  executed MHA
                  Documentation as contemplated in sub-clause (y) below;

         (d)      each  Mortgaged  Property is a  residential  property or mixed
                  commercial  and  residential  property  in  England,  Wales or
                  Scotland;

         (e)      the steps  necessary  to perfect the vesting of full legal and
                  equitable title to each Mortgage Loan and the Related Security
                  in the Borrower have been duly taken at the  appropriate  time
                  or are in the course of being taken with all due diligence;

         (f)      to the best of its knowledge,  each Mortgaged Property is free
                  of material damage;

         (g)      each  Mortgage  Loan at  origination  complied in all material
                  respects with applicable laws and regulations including, where
                  applicable,  the Consumer  Credit Act 1974 and any regulations
                  made  thereunder  (and  in  particular  no  Mortgage  Loan  is
                  cancellable  thereunder) and  consummation of the transactions
                  contemplated hereby will not involve the violation of any such
                  laws and regulations;

         (h)      in respect of each Existing Mortgage Loan the Borrower has not
                  (a) modified the Mortgage Loan in any material respect, except
                  that a  Mortgage  Loan may have  been  modified  by a  written
                  instrument in respect of which any applicable  registration(s)
                  have been completed; (b) satisfied,  cancelled or subordinated
                  such  Mortgage  Loan in  whole or in part;  (c)  released  the
                  related  Mortgaged  Property  in  whole  or in part  from  the
                  security  created  by  the  relevant  Mortgage  Deed;  or  (d)

                                       31
<PAGE>

                  executed any instrument of release,  cancellation,  discharge,
                  modification or satisfaction with respect thereto;

         (i)      no sub-mortgage,  sub-charge, pledge, lien or right of set off
                  or  counterclaim  or other security  interest or other adverse
                  right or interest  has been  created or has arisen  between it
                  and any Mortgagor  which entitles or entitled the Mortgagor to
                  reduce the amount of any payment otherwise due under the terms
                  of such Mortgagor's Mortgage Loan (save, in the case of Junior
                  Mortgage  Loans,  the relevant prior ranking legal mortgage or
                  mortgages of or Standard Security over the relevant  Mortgaged
                  Property created by the Mortgagor and any related security for
                  the loan secured thereby);

         (j)      each Mortgage Loan was originated in all material  respects in
                  accordance  with  the  criteria  set  out in the  Underwriting
                  Guidelines;

         (k)      each Mortgage Loan (other than a Pipeline Loan) was originated
                  in the name of the Borrower;

         (l)      each  Pipeline Loan was acquired by the Borrower in accordance
                  with the  origination  and transfer  agreement  dated 24 April
                  1998  between,   inter  alia,  the  Borrower,   City  Mortgage
                  Corporation Limited and the Donors (as defined therein);

         (m)     in relation to each Mortgaged Property:-

                 (i)       in respect of title to  property  in England or Wales
                           which is not registered,  the relevant  Mortgagor had
                           or will on completion  of the relevant  Mortgage have
                           good and marketable  title to the fee simple absolute
                           in  possession  (if  freehold)  or a  term  of  years
                           absolute  of not less than  thirty  years  beyond the
                           term of the Mortgage Loan (if leasehold)  relating to
                           such   Mortgaged   Property  and  is  free  from  any
                           encumbrance which would adversely affect such title;

                 (ii)      in relation to title which is  registered  at HM Land
                           Registry, it is registered with title absolute in the
                           case of freehold  property or absolute  leasehold  or
                           good  leasehold   title  aforesaid  in  the  case  of
                           leasehold property;

                 (iii)     in relation to which title is  registered or recorded
                           in the Registers of Scotland, it was so registered or
                           recorded  with valid and  marketable  title  (whether
                           feudal or long  lease),  having in the case of a long
                           lease an unexpired term of not less than thirty years
                           beyond the term of the Mortgage Loan;

                 (iv)      no  works on the  relevant  Mortgaged  Property  were
                           carried out in violation of any  applicable  planning
                           law or regulation or building regulations;

                                       32
<PAGE>

                 (v)       if the  relevant  Mortgaged  Property is leasehold or
                           (in  Scotland)  held under long lease,  any requisite
                           consent of the  landlord to or notice to the landlord
                           of the  creation of the  relevant  Mortgage  had been
                           obtained  or given and no  consents  of or notices to
                           such   landlord   are   required  to  any   transfer,
                           assignation  or sub-charge of the relevant  Mortgage,
                           and a copy of any such consent or notice is held with
                           the title deeds to the relevant Mortgaged Property or
                           held to the order of the Lender or its Solicitors;

                  (vi)     the relevant Mortgaged Property is not subject to any
                           adverse   third   party  claim  or   proceeding   for
                           compulsory acquisition thereof;

         (n)      the obligations of each grantor of each Mortgage relating to a
                  Mortgage  Loan  (and  any  other  documents  entered  into  in
                  relation to the relevant  Mortgage Loan) constitute the legal,
                  valid  and  binding   obligations  of  the  grantor   thereof,
                  enforceable in accordance with their respective terms and with
                  applicable  laws and the parties thereto had legal capacity to
                  execute  each  Mortgage and  associated  document and the same
                  have been duly and properly executed by such parties;

         (o)      either:

                  (i)      the full amount of each  Mortgage Loan has been fully
                           disbursed  and there is no  requirement  for  further
                           advances thereunder; or

                  (ii)     if any retention was  recommended  by the Borrower or
                           its valuer,  the  recommendation  to make a retention
                           was  implemented  and cash was not advanced until the
                           Borrower  had  received  a   certificate   (or  other
                           evidence  acceptable  to  it)  of  completion  of the
                           relevant repairs or other works;

         (p)      the Mortgage  Documents  applicable  to each Mortgage Loan are
                  substantially in the form of the relevant Standard Documents;

         (q)      the  origination  and  underwriting   practices  used  by  the
                  Borrower  with respect to each  Mortgage Loan have been in all
                  respects in  accordance  with the  standards  of a  Reasonably
                  Prudent  Mortgage  Lender  and  comply  with the  Underwriting
                  Guidelines;

         (r)      either:

                  (i)      each  Mortgaged  Property is insured  under the block
                           insurance  policy from time to time maintained by the
                           Borrower to  provide,  cover  against  such risks and
                           contingencies  as are commonly  insured  against in a
                           fully    comprehensive    buildings   insurance   for
                           residential  properties to a minimum of the full cost
                           of reinstatement thereof together with inflation cost
                           over any period  that may be required  for  obtaining

                                       33
<PAGE>

                           any relevant planning  permission and other approvals
                           and the reinstatement or repair period and architects
                           and other professional fees; or

                  (ii)     where  the  Mortgagor   insures,   the  Borrower  has
                           established  that such  insurance was, at the date of
                           origination   of  the  relevant   Mortgage  Loan,  in
                           accordance  with  the  foregoing  provisions  of this
                           sub-clause,   with  a  reputable  insurer,   with  an
                           acknowledgement  by the insurer  that the interest of
                           the Borrower  has been or will be promptly  following
                           the  relevant  Advance  Date  noted  on the  relevant
                           policy. In the case of leasehold  property in England
                           and Wales, the relevant Mortgaged Property is insured
                           under arrangements  effected by the freeholder or any
                           intermediate  leaseholder,  on a fully  comprehensive
                           basis as aforesaid;

         (s)      prior to making the relevant advance the subject of a Mortgage
                  Loan, the Borrower  carried out or caused to be carried on its
                  behalf  the   investigations,   searches   (other  than  local
                  authority searches) and other actions and made or caused to be
                  made on its behalf the enquiries as to the Mortgagor's  status
                  that were  required in  accordance  with the relevant  lending
                  criteria of the Borrower applicable at the time when the offer
                  of advance was made and the results thereof were acceptable to
                  the Borrower in accordance with such lending  criteria for the
                  purposes of the proposed advance;

         (t)      any further  advances  after the date of the Mortgage Deed but
                  made  prior to the  Advance  Date  have  been  advanced  under
                  separate mortgage  documentation (and,  accordingly,  have not
                  been  consolidated  with  the  outstanding   principal  amount
                  secured by the Mortgage), and all ground rents, ground burdens
                  and service charges and other payments required in relation to
                  leasehold  property or  heritable  property  which  previously
                  became  due and owing  have been  paid.  Except  for  interest
                  accruing  from the date of the relevant  Mortgage Deed or date
                  of advance to the relevant  Mortgagor,  whichever is later, to
                  the day which  precedes  by one month the date for  payment of
                  the first  instalment of principal and interest,  the Borrower
                  has not  advanced  funds,  or induced,  solicited or knowingly
                  received  any  advance  of  funds  by a party  other  than the
                  Mortgagor,  directly  or  indirectly,  for the  payment of any
                  amount in relation to the relevant  Mortgage  Loan save to the
                  extent that the same reduces the Mortgage Loan;

         (u)      to the  best  of the  Borrower's  knowledge  and  belief  (the
                  Borrower  having made all  reasonable  enquiries)  there is no
                  default,  breach,  violation or event of acceleration existing
                  under any  Mortgage  Loans and it has not waived any  default,
                  breach,  violation  or event of  acceleration  other  than any
                  waiver which is in  accordance  with and  permitted  under the
                  relevant Manuals;

         (v)      each  Mortgage  File  contains  a  valuation  of the  relevant
                  Mortgaged  Property  undertaken  on  the  instructions  of the
                  Borrower   or   instructions   issued  on  its  behalf  by  an
                  independent  qualified  valuer being an associate or fellow of
                  the Royal Institute of Chartered Surveyors or, as the case may
                  be, Society of Valuers and Auctioneers,  in each case approved

                                       34
<PAGE>

                  by the Borrower and unless otherwise agreed between the Lender
                  and  the  Borrower,  the  principal  amount  advanced  to  the
                  relevant  Mortgagor  was not more than the amount  permissible
                  under the terms of the Underwriting Guidelines;

         (w)      at the time of the making of the Mortgage  Loan, the Mortgaged
                  Property  was  not  located  within  a 1  mile  radius  of any
                  contaminated land or any land with  environmental or hazardous
                  waste risks known to the Borrower or, where such was the case,
                  an  environmental  audit  was  procured  by  the  Borrower  or
                  evaluated in  accordance  with its  established  environmental
                  review procedures, and found to be satisfactory;

         (x)      in selecting the Mortgage  Loans in respect of which  Advances
                  are made hereunder, no selection procedure was employed by the
                  Borrower which was intended to adversely  affect the interests
                  of the Lender;

         (y)      prior to the making of the relevant mortgage advance,  enquiry
                  was made of each  Mortgagor  as to the identity of the persons
                  in actual occupation of the Mortgaged  Property and (i) in the
                  case of  English  Mortgage  Loans,  any person who at the date
                  when the advance was made had  attained  the age of 18 and who
                  was  identified in writing to the Borrower or its Solicitor by
                  the  Mortgagor  as  residing  or being  about to reside in the
                  relevant Mortgaged Property is either named as joint mortgagor
                  on the relevant  Mortgage Deed or has signed a legally binding
                  agreement  postponing  (each a  "POSTPONEMENT  AGREEMENT") all
                  rights and  entitlements  to which such person may be entitled
                  in  the  Mortgaged  Property  to  the  interests,  rights  and
                  entitlements  of the Borrower or such other person as may have
                  or acquire as mortgagee  or chargee of the property  from time
                  to time, such agreement in a form as was  satisfactory to such
                  Solicitor,  and (ii) in the case of Scottish  Mortgage  Loans,
                  prior  to the  making  of the  advance,  the  Borrower  or its
                  Solicitor   obtained  all  necessary   validly   executed  MHA
                  Documentation  so as  to  ensure  that  neither  the  relevant
                  Mortgage Loan nor the relevant  Mortgaged Property was subject
                  to or affected by any  statutory  right of occupancy in favour
                  of a non-entitled spouse;

         (z)      the Borrower has kept,  or caused to be kept,  full and proper
                  accounts, books and records showing all transactions payments,
                  receipts  and  proceedings  relating to that  Mortgage and all
                  such  accounts,  books and  records  are up to date and in its
                  possession or held to its order;

         (aa)     there exists no litigation,  dispute or complaint  (subsisting
                  or pending or  threatened)  calling  into  question in any way
                  title of the Borrower to any  Mortgage  Loan or the ability of
                  the Borrower or any other person to enforce such Mortgage Loan
                  in accordance with its terms or, to the best of its knowledge,
                  the relevant Mortgagor's title to his Mortgaged Property;

                                       35
<PAGE>

         (bb)     the  Mortgage  Loan  Documents  are  held to the  order of the
                  Lender by the  relevant  Solicitor or have been lodged at H.M.
                  Land  Registry or the Registers of Scotland and in the case of
                  each  Mortgaged  Property the title to which is  registered or
                  for which application for first registration has been made the
                  Borrower  knows the title  number  under  which the  Mortgaged
                  Property is (or, in the case of first registration,  is to be)
                  registered at H.M. Land Registry or the Registers of Scotland;

         (cc)     in relation to each Mortgage Deed for Mortgaged Property where
                  registration  is pending at H.M.  Land  Registry,  there is no
                  caution,  notice  or  other  entry  which  would  prevent  the
                  registration  of the Mortgage Deed as a charge by way of first
                  or,  as the case may be,  second  or  third  subsequent  legal
                  mortgage;

         (dd)     none of the Mortgagors which pay interest is a company;

         (ee)     the Mortgage Loan  Documents  applicable to each Mortgage Loan
                  require the relevant Mortgagor to make all payments thereunder
                  directly into the Servicer Collection Account.

15.5     It is  acknowledged  and agreed  that  references  in this clause 15 to
         Mortgage Loans shall include  reference to their Related  Security,  as
         appropriate.

16.      BREACH OF REPRESENTATIONS AND WARRANTIES

16.1     lt is understood and agreed that the representations and warranties set
         forth in clauses  15.1,  15.2 and 15.4 shall  survive  the  charging of
         Mortgage  Loans to the  Lender  and shall  enure to the  benefit of the
         Lender  notwithstanding the examination by the Lender or failure by the
         Lender to examine any Mortgage File.

16.2     The   Borrower   shall   notify   the  Lender  of  any  breach  of  any
         representation  and  warranty  (relating to the  Borrower)  given under
         clause 15.1 forthwith upon becoming aware of the same.

16.3     OFC shall  notify the Lender of any  breach of any  representation  and
         warranty  (relating  to OFC) given  under  clause 15.1  forthwith  upon
         becoming aware of the same.

16.4     The Borrower shall notify the Lender,  forthwith upon becoming aware of
         the same, of any breach of any  representation and warranty given under
         clause 15.4 which would have (or has) a material and adverse  effect on
         the value of relevant Mortgage Loan.

17.      UNDERTAKINGS AND COVENANTS

17.1     The Borrower and (but only where the covenant or undertaking relates to
         OFC) OFC hereby  undertake with the Lender that from and after the date
         hereof  and until all sums due and to become  due  hereunder  have been
         paid or repaid in full and the Loan Facility shall no longer exist:

                                       36
<PAGE>

         (a)      the  Borrower and OFC shall  obtain,  comply with the terms of
                  and do all that is  necessary  to  maintain  in full force and
                  effect all  authorisations,  approvals,  licences and consents
                  required  in  or by  the  laws  and  regulations  of  England,
                  Scotland  and  (in  the  case of OFC)  Florida  to  enable  it
                  lawfully to enter into and perform its obligations  under this
                  Agreement  and each  Transaction  Document  and to ensure  the
                  legality,   validity,   enforceability   or  admissibility  in
                  evidence in England and in Scotland of this Agreement and each
                  Transaction  Document  and  shall  ensure  that  none  of  the
                  foregoing are revoked or modified;

         (b)      the  Borrower  shall   promptly   inform  the  Lender  of  the
                  occurrence  of any  Event of  Default  or  Potential  Event of
                  Default and, upon receipt of a written  request to that effect
                  from  the  Lender,   confirm  to  the  Lender  that,  save  as
                  previously  notified  to the  Lender  or as  notified  in such
                  confirmation, no such event has occurred;

         (c)      to the extent that the Event of Default or Potential  Event of
                  Default relates to the conduct,  omission, status or condition
                  or  otherwise  relates to OFC, OFC shall  promptly  inform the
                  Lender of the  occurrence of any Event of Default or Potential
                  Event of Default  and shall also  (unless it is aware that the
                  Lender has received notification thereof) notify the Lender of
                  any Event of Default  or  Potential  Event of Default  arising
                  from any other fact or  circumstance  forthwith  upon becoming
                  aware thereof;

         (d)      the Borrower  shall ensure that at all times the claims of the
                  Lender against it under this Agreement are secured as provided
                  in the Security  Documents  and that the  security  thereunder
                  will be of the  nature  and will  rank in the  priority  it is
                  expressed to have in the Security Documents;

         (e)      the Borrower shall not,  without the prior written  consent of
                  the Lender,  create or permit to subsist any Security over all
                  or any of its  present or future  revenues  or assets save for
                  security created (or permitted) under the Security Documents;

         (f)      the Borrower shall not,  without the prior written  consent of
                  the  Lender,  make any  loans,  grant  any  credit or give any
                  guarantee  or  indemnity  (except (i) as  contemplated  in the
                  Transaction Documents; or (ii) to OFC or any of its subsidiary
                  companies or  affiliates)  to or for the benefit of any person
                  or otherwise voluntarily assume any liability,  whether actual
                  or  contingent,  in  respect  of any  obligation  of any other
                  person;

         (g)      the Borrower shall not,  without the prior written  consent of
                  the Lender, sell, lease,  transfer or otherwise dispose of, by
                  one or more  transactions or series of  transactions  (whether
                  related or not),  the whole or any part of its revenues or its
                  assets except as permitted under the Debenture;

                                       37
<PAGE>

         (h)      the Borrower undertakes to continue to endeavour to settle all
                  matters outstanding and pending with the OFT from time to time
                  as expeditiously as reasonably practicable;

         (i)      the Borrower will procure that the origination, administration
                  and  enforcement of each Mortgage Loan does not violate in any
                  material respect:-

                  (i)      OFT Guidelines for Non-Status Lending; and

                  (ii)     any  undertakings  or  agreements  from  time to time
                           between  the  Borrower,  any  holding  company or any
                           subsidiary of the Borrower and the OFT;

         (j)      the Borrower will procure that the Lender is:-

                  (i)      promptly  notified  on the receipt by Ocwen UK plc or
                           any of its  Affiliates of any  correspondence  (other
                           than  correspondence  which is of a  routine  nature)
                           received  from  the OFT on or after  the date  hereof
                           relating to Ocwen UK plc's or any of its  Affiliates'
                           mortgage lending  business and/or mortgage  servicing
                           business  (insofar  as it relates to  mortgage  loans
                           owned (whether  legally or  beneficially) by Ocwen UK
                           plc   or   any  of   its   Affiliates)   and/or   the
                           enforceability  or servicing of mortgage  loans which
                           are owned (whether  legally or beneficially) by Ocwen
                           UK plc or any of its Affiliates; and

                  (ii)     all  correspondence  sent by the  Borrower to the OFT
                           (other than any  correspondence  of a routine nature)
                           provided   that   nothing   in  this  or  any   other
                           undertaking  shall  entitle  the  Lender  to  receive
                           access  to or  copies  of  privileged  correspondence
                           between the Borrower and its counsel.

                  Upon  the  Lender  being   notified  of  the  receipt  of  any
                  correspondence  from the OFT under  clause  17.1  (j)(i),  the
                  Lender shall be entitled,  upon giving reasonable prior notice
                  to the  Borrower  and at  reasonable  times,  to  inspect  the
                  Borrower's  files at the  Borrower's  offices  relating to the
                  matter which is the subject of such correspondence;

         (k)      the Borrower will procure that:

                  (i)      all Mortgage  Loan  Documents  are  delivered to Hays
                           Business Services Limited or such other storer as the
                           Lender may have  approved  (acting  reasonably)  from
                           time to time (subject always to clause 3.10(d) of the
                           Debenture)   as   soon  as   reasonably   practicable
                           following  receipt  thereof  by the  Borrower  or the
                           Solicitors  acting  on  behalf  of  the  Borrower  in
                           connection with the relevant  Mortgage Loan and shall
                           use reasonable  endeavours to procure that the Lender
                           has,  upon 1  Business  Day's  notice,  access to the
                           offices of all  Solicitors,  Hays  Business  Services
                           Limited or other storage provider  aforesaid)  during
                           normal  business  hours  and shall  procure  that the

                                       38
<PAGE>

                           Solicitors are instructed to allow the Lender to take
                           possession of any Mortgage Loan Documents in relation
                           to  any  Mortgage  Loan  financed  or to be  financed
                           hereunder; and

                  (ii)     all Mortgage Loan Files (other than the Mortgage Loan
                           Documents  referred  to in (i) are  delivered  to the
                           Servicer  as soon as  reasonably  possible  after the
                           origination of the relevant Mortgage Loan;

         (l)      immediately  on becoming  aware  thereof,  the  Borrower  will
                  provide  the  Lender  with full and  accurate  details  of any
                  litigation  (subsisting  or  pending)  and of any  dispute  or
                  complaint  (other  than  any  dispute  or  complaint  which is
                  frivolous  or  vexatious  (but only if the  subject  matter or
                  nature of the dispute or complaint  (which  includes,  without
                  limitation,  any  particular  provision or  provisions  in the
                  mortgage  loan  documentation  to which the  claim or  dispute
                  relates)  is not  of a  type  as has  been  subject  to  prior
                  actions,  disputes or complaints in relation to mortgage loans
                  owned  legally  and/or  beneficially  by the  Borrower  or its
                  Affiliates on at least five  occasions) or is remedied  within
                  ten Business Days of it first being made) which may affect the
                  value to the Lender of the  security  created by the  Security
                  Documents.  Following  notification  of any  such  litigation,
                  dispute  or  complaint  and  prior to any  settlement  thereof
                  (other than any settlement thereof through the 10 Business Day
                  remedy  as  permitted  by this  clause),  the  Borrower  shall
                  consult  with the  Lender  and shall  take due  account of the
                  Lender's  representations  (whether  made in its  capacity  as
                  Lender  hereunder or as lead  manager of the  Securitisations)
                  regarding how the litigation, dispute or complaint in question
                  is to be settled;

         (m)      the Borrower will not amend the Standard Form Documentation or
                  the Underwriting  Guidelines without the prior written consent
                  of the Lender;

         (n)      the Borrower  shall  deliver to the Lender as soon as the same
                  are available,  and in any event within one hundred and twenty
                  (120) days after the end of each of their respective financial
                  years

                  (i)      a copy of the  Borrower's  audited  annual  financial
                           statements; and

                  (ii)     a  copy  of  Ocwen  UK  plc's  consolidated   audited
                           financial statements.

         (o)      the Borrower  shall  provide the Lender  promptly upon request
                  with any  information  relating  to it  and/or  its  financial
                  condition  and with any  information  relating  to OFC  and/or
                  OFC's financial  condition as the Lender may from time to time
                  reasonably require in connection with this Agreement;

         (p)      the  Borrower  shall  ensure  that each set of audited  annual
                  financial  statements delivered pursuant to sub-clause (n) are
                  prepared in  accordance  with  generally  accepted  accounting
                  principles  and on the same  basis  every  year and half  year

                                       39
<PAGE>

                  (save as may be  required  from  time to time as a  result  of
                  changes in law or regulation or generally accepted  accounting
                  principles);

         (q)      the Borrower shall, promptly upon receipt of the same, deliver
                  to  the  Lender  a  copy  of  any   independent   accountants'
                  management letters received by it relating to it;

         (r)      the legal and  equitable  title of each Mortgage Loan financed
                  hereunder  and not  sold or  otherwise  disposed  of  (whether
                  through a securitisation, whole loan sale or otherwise) by the
                  Borrower  will  be held in the  name of the  Borrower  and the
                  Borrower  shall procure that in each case all necessary  steps
                  are undertaken to protect the Borrower's  title to the Related
                  Security including as appropriate registration or recording of
                  the relevant  Mortgage Deeds in the name of the Borrower at HM
                  Land  Registry or the Registers of Scotland and shall take all
                  reasonable  steps  within  its power to  ensure  that (i) such
                  registration or recording  shall be completed  within 6 months
                  from the date of application to the relevant registry and will
                  submit  each  such   application   promptly  (and  within  any
                  applicable priority time periods) and (ii) the Solicitors will
                  comply  with the  Solicitor's  Undertakings  and the  Borrower
                  shall be responsible  for and meet any  registration  fees and
                  other costs in connection  therewith,  provided that breach by
                  the Borrower of this  provision in relation to any one or more
                  Mortgage  Loans,  shall not constitute an Event of Default but
                  shall  entitle  the Lender to  require  (i)  repayment  of the
                  Advance,  or part thereof,  (and all interest accrued thereon)
                  which funded the  acquisition  of the relevant  Mortgage  Loan
                  against  release by the Lender of the relevant  Mortgage  Loan
                  from the  security  created  by the  Debenture  or (ii) if the
                  relevant Mortgage Loan was specified in an Eligible Collateral
                  Schedule,   the  provision  by  the  Borrower  of  replacement
                  Eligible Collateral in accordance with clause 8;

         (s)      the Borrower shall procure that where any retention is made in
                  respect  of a  Mortgage  Loan  funded  hereunder,  the  amount
                  retained is, pending  advance of the same against the relevant
                  certificate  (or other evidence) of completion of the relevant
                  works, held either in the Borrower Funding Account or with the
                  relevant   Solicitor   under  the  terms  of  the  Solicitor's
                  Undertaking.

         (t)      the  Borrower  shall  procure  that  the  Mortgage  Loans  are
                  administered  at all times in accordance with the standards of
                  a Reasonably  Prudent  Mortgage  Lender and, in particular but
                  without  limitation,  that all computer and electronic systems
                  required to administer the Mortgage  Loans in accordance  with
                  such standards are Y2K compliant;

         (u)      the Borrower undertakes that:

                  (i)      (subject  as  set  out  in (v)  below  the  aggregate
                           Outstanding  Principal  Balance  of  Junior  Mortgage
                           Loans  shall not at any time  exceed  55% of the Loan
                           Amount;

                                       40
<PAGE>

                  (ii)     the  aggregate   Outstanding   Principal  Balance  of
                           Mortgage Loans secured by third or subsequent ranking
                           Mortgages shall not at any time exceed 3% of the Loan
                           Amount;

                  (iii)    if the amount of mortgage  loans secured by second or
                           subsequent  ranking mortgages or standard  securities
                           ("Junior  Loans") and  originated by the Borrower and
                           its  Affiliates  over  any  period  of 3  consecutive
                           months  as a  proportion  of all  mortgage  loans  so
                           originated falls  significantly below such proportion
                           over  the  preceding  6  months,  the  Borrower  will
                           endeavour  to ensure that such a fall is reflected in
                           the proportion of Junior Loans funded out of the Loan
                           Facility thereafter;

                  (iv)     in  determining  the ranking of a  Mortgage,  for the
                           purposes of this clause 17.1(u) any Mortgage  ranking
                           immediately in priority shall be disregarded;

                  (v)      this  clause  shall  have no  effect in  relation  to
                           Junior  Mortgage Loans already funded out of the Loan
                           Facility as at close of business on the Closing Date.

17.2     The Borrower shall procure that the Servicer provides such certificates
         as required by the Lender pursuant to the Servicing Agreement.

17.3     The  Borrower  shall not  originate  any MIRAS loans  without the prior
         written consent of the Lender.

17.4     Subject to clauses 17.5 and 17.6 the Borrower shall take all reasonable
         steps within its power to procure that all payments  made in respect of
         each Mortgage Loan shall be paid directly into the Servicer  Collection
         Account.

17.5     The  Borrower  shall,  if  required  by  the  Lender,  give  notice  to
         Mortgagors  requiring the  Mortgagors to redirect  payment so as to pay
         direct to the Borrower Collection Account, or such other account of the
         Borrower  or  (following  an  Acceleration)  such other  Account as the
         Lender shall specify.

17.6     In the event that any payments under Mortgage Loans financed  hereunder
         ("Mortgage  Proceeds")  are paid to or for the account of the  Borrower
         other  than  by way of a  direct  credit  to  the  Servicer  Collection
         Account,  the Borrower shall transfer such Mortgage  Proceeds (or shall
         procure that such Mortgage  Proceeds are  transferred)  to the Servicer
         Collection Account forthwith.

17.7     The Guarantor shall, for so long as this Agreement is in effect :

         (a)      maintain  a  minimum   Consolidated   Tangible  Net  Worth  of
                  $320,000,000.00  (three  hundred  and  twenty  million  United
                  States dollars);

                                       41
<PAGE>

         (b)      not  permit  the  ratio of its  Consolidated  Indebtedness  to
                  Consolidated Tangible Net Worth to exceed 12:1; and

         (c)      maintain liquid assets consisting of cash and cash equivalents
                  on an  unconsolidated  basis of not less  than  $15,000,000.00
                  (fifteen million United States dollars).

17.8     The Borrower shall,  forthwith upon becoming aware of the same,  notify
         the Lender (in writing) of each of the following:

         (a)      any   termination  of  the  Barclays   Facility  or  servicing
                  agreement with the Servicer  relating to the Barclays Facility
                  (the "Barclays Servicing Agreement");

         (b)      the  occurrence  of any event  which  entitles  any  person to
                  terminate  the  Barclays  Facility or the  appointment  of the
                  Servicer as servicer under the Barclays Servicing Agreement;

         (c)      the  occurrence of any event which,  with the passing of time,
                  fulfilment  of any  condition or both would entitle any person
                  to  terminate  the  Barclays  Facility or  appointment  of the
                  Servicer as servicer under the Barclays  Servicing  Agreement;
                  and

         (d)      Ocwen 2 Limited negotiating or agreeing with Barclays Bank Plc
                  to terminate the Barclays Facility or significantly reduce the
                  amount available to be drawn by Ocwen 2 Limited thereunder.

17.9     The Borrower undertakes with the Lender that it will use all reasonable
         endeavours to avoid securitising  Mortgage Loans during the period from
         15 December 1999 to 16 January 2000 without the Lender's  prior consent
         and the Lender  agrees  with the  Borrower  that it will  endeavour  to
         co-operate  with the Borrower to facilitate  it in complying  with such
         undertaking.

18.      DEFAULT

18.1     In the event of:-

         (a)      any  default by the  Borrower in the payment of any amount due
                  for payment hereunder or under any Transaction Document within
                  two  Business  Days after  receipt  of  written  notice by the
                  Lender requiring payment of the same; or

         (b)      the   Borrower   failing  to  observe  or  perform  any  other
                  covenants,  obligations  or agreements  of the Borrower  under
                  this Agreement or any  Transaction  Document which, if (in the
                  good faith opinion of the Lender)  capable of remedy shall not
                  have been remedied (to the  satisfaction of the Lender) within
                  thirty days of being required by the Lender to do so; or

                                       42
<PAGE>

         (c)      any  representation  or  warranty  made  or  repeated  by  the
                  Borrower under this Agreement  (other than any  representation
                  or warranty made or deemed to be made pursuant to clause 15.4)
                  or under any other Transaction  Document or any representation
                  and  warranty  made or  repeated  by OFC  hereunder  being  or
                  proving to be or have been untrue or incorrect  or  misleading
                  in any material respect as at the date at which it was made or
                  repeated,  and in the case of any such breach which is (in the
                  good faith  opinion  of the  Lender)  capable  of remedy,  the
                  relevant breach not having been remedied within thirty days of
                  the Lender  requiring the Borrower or, as the case may be, OFC
                  to do so; or

         (d)      any  default  by OFC in the  payment  of any  amount  due  for
                  payment  hereunder  or  under  the  Indemnity  on the due date
                  therefor; or

         (e)      OFC  failing  to  observe  or  perform  any  other   covenant,
                  obligation  or  agreement   contained   hereunder  or  in  the
                  Indemnity  which, if (in the good faith opinion of the Lender)
                  is  capable  of  remedy   has  not  been   remedied   (to  the
                  satisfaction  of the Lender)  within thirty days of the Lender
                  requiring OFC to do so; or

         (f)      the Servicing Agreement being terminated,  or becoming capable
                  of being terminated  (after expiration of any applicable grace
                  periods) in accordance  with its terms other than by reason of
                  a disposal that by its terms is conditional  upon a release of
                  servicing in respect of such Mortgage Loans; or

         (g)      OFC or the Servicer failing to observe or perform any material
                  covenant, obligation or agreement (including any obligation to
                  make any  payment)  on its part to be  observed  or  performed
                  under any  Transaction  Document  (other than,  in the case of
                  OFC, this Agreement,  or the Indemnity and, in the case of the
                  Servicer the Servicing  Agreement) which is (in the good faith
                  opinion of the Lender)  capable of remedy  shall not have been
                  remedied (to the  satisfaction  of the Lender)  within  thirty
                  days (or such  shorter or longer  grace period as may apply in
                  respect of the relevant breach under the relevant  Transaction
                  Document) of the Lender requiring remedy of the same; or

         (h)      any  representation or warranty made or repeated by OFC or the
                  Servicer under any  Transaction  Document  (other than, in the
                  case of OFC, this  Agreement and the Indemnity and in the case
                  of the Servicer,  the Servicing  Agreement)  being or becoming
                  untrue or  misleading as of the date on which made or repeated
                  and,  in the  case of any  such  breach  which is (in the good
                  faith opinion of the Lender)  capable of remedy,  the relevant
                  breach not having  been  remedied to the  satisfaction  of the
                  Lender  within  thirty days (or such  shorter or longer  grace
                  period as may apply in respect of the  relevant  breach  under
                  the relevant Transaction Document) of the Lender requiring OFC
                  or the Servicer, as the case may be, to do so; or

         (i)      the  loss by the  Borrower  or the  Servicer  of its  Consumer
                  Credit Act Licence; or

                                       43
<PAGE>

         (j)      an adverse  determination  being made by the OFT in respect of
                  any  Minded to Revoke  Notice  served by the OFT on any of the
                  Borrower or the Servicer in respect of the Consumer Credit Act
                  Licence of the  Borrower or the Servicer  irrespective  of any
                  right to appeal (or other  right) which the  Borrower,  or the
                  Servicer  may have  thereafter,  a  "determination"  being the
                  decision or  determination  made by the  Director  (as defined
                  under  the CCA)  under  section  34(3) CCA in  respect  of the
                  relevant Minded to Revoke Notice; or

         (k)      an  injunction or interdict  which relates to its  residential
                  mortgage  lending  business  including,   without  limitation,
                  Mortgage  Loans  financed  hereunder  being obtained by (or on
                  behalf of) the OFT against the Servicer or the Borrower  which
                  remains in effect for more than 60 days;

         (l)      an order being made or an  effective  resolution  being passed
                  for  winding up of the  Borrower,  the  Servicer or OFC or any
                  analogous  provision or order being made under any  applicable
                  jurisdiction; or

         (m)      the Borrower,  the Servicer or OFC ceasing or  threatening  to
                  cease to  carry  on  business  or a  substantial  part of such
                  business or stopping payment or threatening to stop payment of
                  its debts or being or becoming  unable to pay its debts within
                  the  meaning  of  Section  123(1)(a),  (b),  (c) or (d) of the
                  Insolvency  Act 1986,  as that section may be amended,  (or as
                  the case may be any analogous  provision  under any applicable
                  jurisdiction) or otherwise becoming unable to pay its debts as
                  they fall due or the value of its assets  falling to less than
                  the amount of its  liabilities  (taking  into account for both
                  these purposes its contingent and prospective  liabilities) or
                  the  Borrower,   the  Servicer  or  OFC   otherwise   becoming
                  insolvent;

         (n)      proceedings being initiated against the Borrower, the Servicer
                  or  OFC  under   any   applicable   liquidation,   insolvency,
                  composition,   bankruptcy,   reorganisation   (other   than  a
                  reorganisation  the terms of which have been  approved  by the
                  Lender and where the Borrower, the Servicer or OFC is solvent)
                  or other  similar  laws,  or a petition for an  administration
                  order being presented against the Borrower, or the Servicer or
                  OFC or an administrative  or other receiver,  administrator or
                  other similar  official in any applicable  jurisdiction  being
                  appointed in relation to the Borrower,  or the Servicer or OFC
                  or in  relation  to the whole or any  substantial  part of the
                  undertaking  of or assets of the Borrower,  or the Servicer or
                  OFC or an encumbrancer  taking  possession of the whole or any
                  substantial part of the undertaking or assets of the Borrower,
                  or the  Servicer or OFC or a distress,  diligence or execution
                  or other  process  being  levied or enforced  upon or sued out
                  against the whole or any  substantial  part of the undertaking
                  or  assets  of the  Borrower,  or the  Servicer  or OFC or the
                  Borrower,  or the Servicer or OFC  initiating or consenting to
                  judicial  proceedings  relating to itself under any applicable
                  liquidation, insolvency, composition,  reorganisation or other
                  similar  laws or making a  conveyance  or  assignment  for the
                  benefit of its creditors generally; or

                                       44
<PAGE>

         (o)      any  material  adverse  change  in the  condition  (financial,
                  business,  prospects or  otherwise)  of any of the Borrower or
                  OFC occurring, which, in the reasonable judgment of the Lender
                  is  reasonably  likely to prevent the  Borrower or OFC, as the
                  case  may  be,  from   performing  its   respective   material
                  obligations  under any  Transaction  Document  or is likely to
                  adversely  affect the value (to the  Lender)  of its  security
                  whether by adversely affecting the value of such security, the
                  prospects of a sale thereof or otherwise; or

         (p)      the Borrower  ceasing to be a wholly owned  subsidiary  of the
                  Guarantor; or

         (q)      any  Indebtedness,  arising under any one or more transactions
                  of the Guarantor and/or the Borrower, in excess (in aggregate)
                  of $5,000,000 or the equivalent  thereof in any other currency
                  (determined by translating  the other currency into dollars at
                  the mean of  National  Westminster  Bank Plc's spot buying and
                  selling  rates  (based on the market rates  prevailing  at the
                  relevant  time) for the exchange of dollars and such  currency
                  at the relevant time):

                 (i)      not  being   paid  on  its  due  date  or  within  any
                          applicable grace period; or

                 (ii)     if  payable  on  demand,  not being  paid on demand or
                          within any applicable grace period; or

                 (iii)    becoming  due by reason of a declared  (or  automatic)
                          event of default  (howsoever  described)  prior to its
                          original  maturity  date and not being  paid  within 5
                          days of its required date of payment;

         (each of the foregoing an "EVENT OF  DEFAULT"),  the Lender may, for so
         long as such event is continuing  unwaived by the Lender do each or any
         of the following:

                  (A)     declare,  by notice in  writing to the  Borrower,  any
                          undrawn portion of the Loan Commitment or any of it to
                          be no longer available to the Borrower; and/or

                  (B)     declare,  by  written  notice  to  the  Borrower,  all
                          Advances   outstanding   together  with  all  interest
                          accrued  thereon  and  all  other  sums  then  due and
                          outstanding   hereunder   from  the   Borrower  to  be
                          immediately due and payable,  whereupon the same shall
                          become immediately due and payable; and/or

                  (C)     enforce all or any of its security  under the Security
                          Documents; and/or

                  (D)     terminate  the  Servicing  Agreement  pursuant  to its
                          terms; and/or

                  (E)     terminate this Agreement,

                                       45
<PAGE>

         whereupon  the  Lender  shall  cease  to be  obliged  to make  Advances
         hereunder.

18.2     If any  Advance  shall  be  declared  immediately  due and  payable  as
         aforesaid,  the  Borrower  shall pay to the Lender  such  amount as the
         Lender certifies to be necessary to compensate it for any loss incurred
         (excluding  loss of Margin) or to be  incurred  on account of  deposits
         acquired or arranged in order to fund such Advances as a consequence of
         such Event of Default.

18.3     The rights  conferred on the Lender pursuant to this clause 18 shall be
         in addition  to whatever  rights the Lender may have both at law and in
         equity.

18.4     The Lender may waive any default by the Borrower in the  performance of
         its obligations hereunder and its consequences. Upon any such waiver of
         a past  default,  such default  shall cease to exist,  and any Event of
         Default  arising  therefrom  shall be deemed to have been  remedied for
         every  purpose of this  Agreement.  No such waiver  shall extend to any
         subsequent  or other  default  or impair any right  consequent  thereon
         except to the extent expressly so waived.

18.5     The Borrower agrees to indemnify and keep  indemnified the Lender,  GNW
         and  every  Receiver,  delegate,  attorney,  manager  or agent or other
         person  appointed  by the Lender  hereunder  or acting on behalf of the
         Lender in connection with any Transaction Document from and against any
         loss, cost (including,  without  limitation,  any cost of enforcement),
         liability (including,  without limitation, any tax liability), claim or
         damage which any such person incurs or suffers (other than through that
         person's own gross negligence or wilful default):

         (a)      as a  consequence  of any  breach  of any  representation  and
                  warranty contained in clause 15;

         (b)      as a consequence of any breach of any undertaking and covenant
                  contained in clause 17;

         (c)      as a  consequence  of any Event of  Default  or any  Potential
                  Event of Default; and

         (d)      in connection with any actions, proceedings, claims or demands
                  whether brought or made (directly or indirectly) by Mortgagors
                  (of Mortgage Loans financed or previously  financed hereunder)
                  or other third parties, in each case in respect of or relating
                  to any Mortgage  Loan at any time financed  hereunder  whether
                  such Mortgage Loan or Mortgage  Loans  continue to be financed
                  hereunder at the time any such action,  claim,  proceeding  or
                  demand is made (or concluded) and  irrespective  of the status
                  of such Mortgage Loan or Mortgage Loans, at the relevant time,
                  (including,  without  limitation,  whether  the  same had been
                  previously redeemed) including, without limitation, any claim,
                  demand,  proceeding  or action for  repayment  or recovery (or
                  compensation  or damages in respect) of amounts paid under the
                  relevant Mortgage Loan or Mortgage Loans.

                                       46
<PAGE>


         The indemnity  contained in this clause 18.5 may,  without limiting the
         Lender's rights, be claimed as a debt or liquidated demand.

19.      DEFAULT INTEREST

19.1     If any sum due and payable by the Borrower hereunder is not paid on the
         due date  therefor or if any sum due and payable by the Borrower  under
         any judgement or decree of any court in connection herewith is not paid
         on the date of such  judgement or decree,  the period  beginning on the
         date seven days after such due date (in the case of non  payment by the
         Borrower of an amount due  hereunder)  or, as the case may be, the date
         of such  judgement  or decree  and  ending  on the date upon  which the
         obligation of the Borrower to pay such sum (the balance thereof for the
         time being  unpaid  being  herein  referred  to as an "UNPAID  SUM") is
         discharged  shall be divided  into  successive  periods,  each of which
         (other  than the first)  shall  start on the last day of the  preceding
         such  period  and the  duration  of  each of  which  shall  (except  as
         otherwise provided in this clause 19) be selected by the Lender.

19.2     During each such period relating thereto as is mentioned in clause 19.1
         an unpaid sum shall bear  interest  at the rate per annum  which is the
         sum from time to time of two per cent and the Margin and the Associated
         Costs Rate in  respect  thereof at such time and LIBOR on the first day
         of the relevant period provided that:

         (a)      if, for any such period, LIBOR cannot be determined,  the rate
                  of  interest  applicable  to such unpaid sum shall be the rate
                  per annum  which is the sum of two per cent and the Margin and
                  the Associated  Costs Rate in respect thereof at such time and
                  the rate per annum determined by the Lender to be equal to the
                  rate which expressed as a percentage rate per annum equals the
                  cost to it of funding  such  unpaid sum for such  period  from
                  whatever sources it may select; and

         (b)      if such unpaid sum is all or part of an Advance  which  became
                  due  and  payable  on a day  other  than  the  Repayment  Date
                  therefor, the first such period applicable thereto shall be of
                  a duration equal to the unexpired portion of that Term and the
                  rate of interest  applicable  thereto from time to time during
                  such  period  shall be that which  exceeds by two per cent the
                  rate  which  would  have been  applicable  to it had it not so
                  fallen due.

19.3     Any interest  which shall have accrued under clause 19 in respect of an
         unpaid sum shall be due and payable  and shall be paid by the  Borrower
         at the end of the period by reference to which it is  calculated  or on
         such other  dates as the Lender  may  specify by written  notice to the
         Borrower.

20.      CALCULATIONS AND PORTFOLIO INFORMATION

20.1     On each Determination  Date, the Borrower shall calculate the Borrowing
         Base Deficiency for the next Interest Payment Date and shall notify the
         same to the Lender by data tape,  immediately  upon  calculation of the
         same.

                                       47
<PAGE>

20.2     By  close  of  business  on the  second  Business  Day  prior  to  each
         Determination   Date,  the  Lender  shall,  for  the  purposes  of  the
         calculation  under clause 20.1, notify the Borrower of the Market Value
         Percentage of all Mortgage  Loans which have not, at the relevant time,
         been sold or otherwise disposed of by the Borrower.

20.3     The  Lender's  determination  of  the  matters  to be  notified  to the
         Borrower  under clause 20.2 shall,  in the absence of manifest error or
         bad faith, be final and binding on the parties hereto.

20.4     The  Borrower's  determination  of the Borrowing Base  Deficiency  once
         agreed by the  Lender  under  clause  20.5  shall,  in the  absence  of
         manifest error or bad faith (on the part of either party), be final and
         binding on the parties hereto.

20.5     The Lender  shall use  reasonable  endeavours  to agree the  Borrower's
         determinations  of the Borrowing Base Deficiency  within three Business
         Days of notification of the same to the Lender.

20.6     On each  Determination  Date, the Borrower shall provide a data tape to
         the Lender  setting  out the  information  specified  in  Schedule 6 in
         respect of each Mortgage Loan as at that date,  such  information to be
         correct  as at close  of  business  on the  last day of the  Collection
         Period immediately preceding such Determination Date.

21.      CURRENCY OF ACCOUNT

21.1     Sterling is the  currency of account and payment for each and every sum
         at any time due from the Borrower  hereunder provided that each payment
         in respect of costs and expenses shall be made in the currency in which
         the same were incurred.

21.2     If any sum due from the Borrower  under this  Agreement or any order or
         judgement given or made in relation hereto has to be converted from the
         currency (the "FIRST  CURRENCY") in which the same is payable hereunder
         or under such order,  decree or judgement  into another  currency  (the
         "SECOND  CURRENCY")  for the purpose of (a) making or filing a claim or
         proof against the Borrower, (b) obtaining an order, decree or judgement
         in any court or other  tribunal or (c) enforcing  any order,  decree or
         judgement  given  or  made  in  relation  hereto,  the  Borrower  shall
         indemnify and hold harmless each of the persons to whom such sum is due
         from and  against  any loss  suffered  as a result  of any  discrepancy
         between (i) the rate of exchange  used for such  purpose to convert the
         sum in question from the first  currency  into the second  currency and
         (ii) the rate or rates of  exchange  at which  such  person  may in the
         ordinary course of business purchase the first currency with the second
         currency upon receipt of a sum paid to it in satisfaction,  in whole or
         in part, of any such order, judgement, decree, claim or proof.

                                       48
<PAGE>

22.      SET-OFF

22.1     The Borrower authorises the Lender to apply any credit balance to which
         the Borrower is entitled on any account of the Borrower with the Lender
         in  satisfaction  of any sum due and payable  from the  Borrower to the
         Lender hereunder but unpaid.

22.2     All  payments  required to be made by the Borrower  hereunder  shall be
         calculated without reference to any set-off,  deduction or counterclaim
         and shall be made free and clear of and without any deduction for or on
         account of any set-off, deduction or counterclaim.

23.      CALCULATION OF INTEREST

         Interest  shall accrue from day to day and shall be  calculated  on the
         basis of a year of 365 days and the actual number of days elapsed.

24.      COSTS AND EXPENSES

24.1     The Borrower  shall,  save where expressed to the contrary in any other
         Transaction  Document,  from  time  to time on  demand  of the  Lender,
         reimburse the Lender for all reasonable  costs and expenses  (including
         legal fees) together with any VAT thereon  incurred by it in connection
         with the negotiation,  preparation and execution of this Agreement, the
         Transaction  Documents and the completion of the transactions  pursuant
         to this Agreement and the  Transaction  Documents or in connection with
         the preservation  and/or enforcement of any of the rights of the Lender
         under this Agreement and the Transaction Documents.

24.2     The Borrower  shall pay all stamp,  registration  and similar  taxes to
         which this Agreement or any other Transaction Document or any judgement
         or decree given in connection herewith is or at any time may be subject
         (including  in relation to the  perfection  of security  granted by the
         Security  Documents)  and  shall,  from  time to time on  demand of the
         Lender, indemnify the Lender against any liabilities, costs, claims and
         expenses  resulting  from any failure to pay or any delay in paying any
         such tax.

24.3     The  Borrower  shall,  from  time  to  time  on  demand  of the  Lender
         compensate  the Lender at such daily and/or  hourly rates as the Lender
         shall  from  time  to  time  reasonably  determine  for  the  time  and
         expenditure, all costs and expenses (including telephone, fax, copying,
         travel and personnel  costs)  incurred by the Lender in connection with
         its taking such action as it may deem  appropriate or in complying with
         any request by the  Borrower  in  connection  with (a) the  granting or
         proposed granting of any waiver or consent  requested  hereunder by the
         Borrower;  (b) any actual,  potential or reasonably suspected breach by
         the Borrower of its  obligations  hereunder;  (c) the occurrence of any
         event which is an Event of Default or a Potential Event of Default;  or
         (d)  any  amendment  or  proposed  amendment  hereto  requested  by the
         Borrower.

                                       49
<PAGE>

25.      REMEDIES AND WAIVERS

         No failure to exercise, nor any delay in exercising, on the part of the
         Lender,  any  right  or  remedy  hereunder  shall  operate  as a waiver
         thereof,  nor shall  any  single or  partial  exercise  of any right or
         remedy prevent any further or other exercise thereof or the exercise of
         any other right or remedy.  Save as otherwise expressly provided herein
         the  rights  and  remedies  herein  provided  are  cumulative  and  not
         exclusive of any rights or remedies provided by law.

26.      CONFIDENTIALITY

         The  Borrower  shall  not,  without  the prior  written  consent of the
         Lender,  disclose to any person the existence or any details concerning
         the  Transaction  Documents  except to the extent  such  disclosure  is
         contemplated in any Transaction  Document,  or is required  pursuant to
         the  application  of any  applicable  law or an  order  of a  court  of
         competent jurisdiction,  or is made to the Borrower's auditors or other
         professional  advisors who are subject to confidentiality  restrictions
         imposed by a professional body which are substantially similar to those
         set forth above.

27.      NOTICES

27.1     WRITTEN NOTICES

         Any notice or other  communication,  information or document to be made
         or delivered under this Agreement (save for any communication  required
         to be made by data tape) shall be made or delivered by fax or otherwise
         in  writing.  Each  such  notice,  communication  information  or other
         document to be delivered to any party to this  Agreement  shall (unless
         that  other  person has by fifteen  days'  written  notice to the other
         party specified  another address or fax number) be made or delivered to
         that person at the address(es) or fax number (if any) set out below:-

         (a)      in the case of the  Lender,  to  GNW's  branch  office  in the
                  United Kingdom,  facsimile  number:  0171 375 5395,  attention
                  Caroline Bishop with a copy to:

                  Office of the General Counsel,
                  600 Steamboat Road,
                  Greenwich,
                  Connecticut 06830,
                  USA
                  Facsimile number: 001 203 629 4571
                  Attention General Counsel

         (b)      in the case of the Borrower,  to its offices at Malvern House,
                  Croxley Business Park, Watford WD1 8YF facsimile number: 01923
                  426456, attention Chief Executive, with a copy to:

                                       50
<PAGE>

                  John Erbey
                  Company Secretary
                  Ocwen Financial Corporation
                  The Forum
                  1675 Palm Beach Lakes Boulevard
                  Suite 1002
                  West Palm Beach, Florida 33401
                  Telephone No:  561-682-8661
                  Telefax No:  561-682-8163

         (c)      in the case of OFC, to its offices at:

                  The Forum
                  1675 Palm Beach Lakes Boulevard
                  Suite 1002
                  West Palm Beach, Florida 33401
                  Attention: John R. Erbey, Corporate Secretary
                  Telephone No:  561-682-8000
                  Telefax No:  561-682-8177

27.2     ELECTRONICALLY TRANSMITTED NOTICES

         Any  communication,  document  or  information  required  to be made or
         delivered  by the Borrower  under this  Agreement by data tape shall be
         transmitted  by  electronic  mail to the  following  addresses (or such
         other  addresses as the Lender may notify to the Borrower  from time to
         time not later than the Business Day prior to the day on which the data
         tape is required to be received by the Lender in  accordance  with this
         Agreement):

         [email protected]
         [email protected]

         with a copy to:

         [email protected]

27.3     In the event that any attempted transmission of data by electronic mail
         fails, for whatever reason,  the Borrower shall procure the delivery to
         the Lender of the relevant data in disk format,  to be delivered to the
         Lender  at the  address  specified  in  clause  27.1,  marked  for  the
         attention  of Nick  Kent by 9.30  a.m on the day  following  the day on
         which the Borrower is informed that the electronic transmission failed.

27.4     DEEMED DELIVERY

         Any  notice,  communication,  information,  document or data type to be
         delivered to any person shall be deemed to have been delivered:-

                                       51
<PAGE>

         (a)      in the  case  of  personal  delivery,  at  the  time  of  such
                  delivery;

         (b)      in the case of delivery by post, on the business day following
                  the day on which it was posted and in proving such delivery it
                  shall  be  sufficient  to  prove  that  the  relevant  notice,
                  communication or document was properly addressed,  stamped and
                  posted  (by  airmail,  if to  another  country)  in the United
                  Kingdom  or,  in the  case of  service  to or from an  address
                  outside  the  United  Kingdom  at 9.00 a.m.  on the fourth day
                  following the day on which it was posted;

         (c)      in the case of any notice or other  communication  by fax, (a)
                  on the business day the same was  transmitted so long as there
                  is evidence  that such fax message was received  prior to 5.00
                  p.m. local time of the recipient on such day and such day is a
                  business day for the recipient,  otherwise (b) on the business
                  day  following  the day on which it was  transmitted  and,  in
                  either case,  in proving such  delivery it shall be sufficient
                  to prove that the whole of the fax message was received on any
                  fax  machine of the  recipient  and that there was no evidence
                  that such transmission had been interrupted.

         (d)      In the case of any data tape to be  transmitted  by electronic
                  mail or disk, on actual receipt thereof by the Lender.

28.      SEVERABILITY

         If at any time any provision of this  Agreement is or becomes  illegal,
         invalid  or   unenforceable  in  any  respect  under  the  law  of  any
         jurisdiction, that shall not affect or impair:-

         (a)      the legality,  validity or enforceability in that jurisdiction
                  of any other provision of this Agreement; or

         (b)      the legality,  validity or enforceability under the law of any
                  other  jurisdiction  of that or any  other  provision  of this
                  Agreement.

29.      ASSIGNMENT AND SUB PARTICIPATION

29.1     The Lender may at any time:-

         (a)      sub-participate  all or any  part of its  rights  or  benefits
                  under this Agreement; and

         (b)      assign or  transfer  all or any part of its rights or benefits
                  under this Agreement

         provided that:-

                  (i)      if such sub-participation,  assignment or transfer is
                           of 51% or more of the total Loan  Facility  and is to
                           any person other than a subsidiary,  holding  company
                           of or other  member of the  Lender's  group  such sub
                           participation,  assignment or transfer  shall require

                                       52
<PAGE>


                           the prior  consent of the Borrower  (such consent not
                           to be  unreasonably  withheld)  provided  that if any
                           such  member  of  the  Lender's  group  who,  at  the
                           relevant  time,  holds  (whether as  sub-participant,
                           assignee or transferee) 51% or more of the total Loan
                           Facility ceases to be a member of the group it shall,
                           unless the Borrower  shall have consented to the said
                           member retaining its interest after it ceases to be a
                           member of the group,  immediately  upon it ceasing to
                           be a member of the group assign transfer its interest
                           to any subsidiary, holding company or other member of
                           the Lender's group; and

                  (ii)     if,  at the  time  and as a  result  of any  proposed
                           transfer or assignment,  the Borrower would incur any
                           increased  cost  or be  liable  to make  payments  in
                           excess  of  those   required  to  be  made  hereunder
                           immediately  prior  thereto  (other  than any minimum
                           liquid asset costs) such assignment or transfer is on
                           terms that the Borrower is not and will not be liable
                           for any such increased cost or liability.

29.2     The  Borrower  shall not be entitled to assign,  transfer or  otherwise
         dispose of all or any of its rights or  benefits  under this  Agreement
         without the prior written consent of the Lender.

29.3     The  Lender  may  disclose  to  a  proposed  assignee,   transferee  or
         sub-participant   information  in  its   possession   relating  to  the
         provisions of this  Agreement and the  Transaction  Documents  which it
         considers  necessary  or  desirable to disclose for the purposes of the
         proposed assignment, transfer or sub-participation, notwithstanding the
         provisions  of clause 26  (Confidentiality)  provided  that the  Lender
         obtains  from  such   assignee,   transferee   or   sub-participant   a
         confidentiality  undertaking on substantially  the same terms as clause
         26 (but substituting  references to such proposed assignee,  transferee
         or  sub-participant  for references therein to the Borrower) or on such
         other terms as may be agreed between the Borrower and the Lender.

29.4     This  Agreement  shall  bind  and  inure  to  the  benefit  of  and  be
         enforceable  by the Lender and its respective  successors,  transferees
         and assigns  and  references  to the Lender  shall be deemed to include
         references to each of the foregoing.

30.      FURTHER ASSURANCE

         The Borrower shall, from time to time on being required to do so by the
         Lender,  now or at any time in the  future,  do or procure the doing of
         all such acts  and/or  execute or  procure  the  execution  of all such
         documents  in a form  satisfactory  to the  Lender  as the  Lender  may
         consider  necessary  for giving full effect to this  Agreement  and the
         Transaction  Documents  and  securing to the Lender the full benefit of
         the  rights,  powers  and  remedies  conferred  upon the Lender in this
         Agreement or any Transaction Documents.

                                       53
<PAGE>

32.      ENTIRE AGREEMENT

         This Agreement (together with the Transaction Documents entered into on
         or after the date  hereof)  constitutes  the  whole and only  agreement
         between  the  parties  relating  to the  secured,  guaranteed  facility
         provided by the Lender to the Borrower  described herein and supersedes
         and   extinguishes   any  prior   drafts,   agreements,   undertakings,
         representations, warranties and arrangements of any nature whatsoever.

32.1     AGENT FOR SERVICE

32.2     OFC  irrevocably  agrees that any Service  Document may be sufficiently
         and effectively  served on it in connection with  Proceedings,  whether
         pursuant  to this  Agreement  or any  other  Transaction  Document,  in
         England  and  Wales  by  service  on its  agent  Ocwen  Limited,  if no
         replacement  agent  has  been  appointed  and  notified  to the  Lender
         pursuant to  sub-clause  32.4, or on the  replacement  agent if one has
         been appointed and notified to the Lender.

32.3     Any Service Document served pursuant to this clause shall be marked for
         the attention of:

         (a)      Ocwen Limited at Malvern House, Croxley Business Park, Watford
                  WD1 8YF or such other address  within England and Wales as may
                  be notified to the Lender by OFC; or

         (b)      such  other  person  as is  appointed  as  agent  for  service
                  pursuant to sub-clause 32.4 at the address  notified  pursuant
                  to sub-clause 32.4.

32.4     Any document  addressed in  accordance  with  sub-clause  32.2 shall be
         deemed to have been duly served if:-

         (a)      left at the specified address, when it is left; or

         (b)      sent by first class post,  two clear  Business  Days after the
                  date of posting.

32.4     If the agent referred to in sub-clause 32.4 (or any  replacement  agent
         appointed  pursuant  to this  sub-clause)  at any time  ceases  for any
         reason to act as such, OFC shall appoint a replacement  agent to accept
         service  having an  address  for  service in England or Wales and shall
         notify the Lender of the name and  address  of the  replacement  agent;
         failing such appointment and notification, the Lender shall be entitled
         by notice to OFC to appoint  such a  replacement  agent to act on OFC's
         behalf.

32.5     A copy of any  Service  Document  served on an agent  pursuant  to this
         clause  shall be sent by post to OFC at its  address for the time being
         for the service of notices and other communications under clause 27 but
         no failure or delay in so doing shall  prejudice the  effectiveness  of
         service of the Service  Document in accordance  with the  provisions of
         sub-clause 32.1.

                                       54
<PAGE>


33       GOVERNING LAW AND JURISDICTION

33.1     This  Agreement  shall be governed by and construed in accordance  with
         the  laws  of  England,  provided  that  any  terms  hereof  which  are
         particular to Scots law shall be construed in accordance  with the laws
         of Scotland.

33.2     The  parties  to this  Agreement  irrevocably  agree that the courts of
         England are to have  jurisdiction to settle any dispute which may arise
         out of or in connection with this Agreement and each other  Transaction
         Document and that  accordingly any proceeding,  suit, or action arising
         out of or in connection  with this  Agreement or any other  Transaction
         Document ("PROCEEDINGS") may be brought in such courts.

33.3     Without  prejudice to clause 33.2, all the parties further  irrevocably
         agree that any  Proceedings may be brought in any court of the State of
         New York,  or the State of  Florida  or any other  state of the  United
         States,  where any party has its chief  executive  office  (all of such
         states being the  "SUBMITTED  STATES") or federal  court sitting in the
         Submitted  State and any court  having  jurisdiction  over  appeals  of
         matters heard in such courts and each of the parties hereto irrevocably
         submits to the non-exclusive  jurisdiction of such courts.  Each of OFC
         and the Lender irrevocably  consent to the service of process of any of
         the  aforesaid  courts  in  Submitted  States  in any  such  action  or
         Proceeding by the mailing of copies  thereof by registered or certified
         mail,  postage prepaid to the party's notice address  specified  above,
         such  service  to become  effective  upon  receipt of  evidence  of the
         receipt thereof.

33.4     Each of the parties hereto irrevocably waives any objection it may have
         now or hereafter to the laying of the venue of any  Proceedings  in any
         such court as is  referred to in this clause and any claim of FORUM NON
         CONVENIENS  and  further  irrevocably  agrees  that a  judgment  in any
         Proceedings  brought in any court  referred to in this clause  shall be
         conclusive and binding upon it and may be enforced in the courts of any
         other jurisdiction.

IN WITNESS WHEREOF this Agreement is duly executed the date and year first above
written.


/s/ JOSEPH A. DLUTOWSKI
 .......................................................
for and on behalf of
OCWEN LIMITED


/s/ (authorized signatory)
 .......................................................
for and on behalf of
GREENWICH NATWEST LIMITED,
acting as duly authorised agent for
NATIONAL WESTMINSTER BANK, PLC


/s/ John R. Erbey
 .......................................................
for and on behalf of OCWEN FINANCIAL
CORPORATION



                                       55
<PAGE>

         The following  schedules have been deleted herefrom,  but are available
to the Commission upon request:


SCHEDULE
         PART 1 - FORM OF CLOSING DATE ADVANCE REQUEST
         PART 2 - FORM OF DRAWDOWN REQUEST
         PART 3 - MORTGAGE LOAN SCHEDULE

SCHEDULE 2
         FORM OF SOLVENCY CERTIFICATE

SCHEDULE 3
         ENGLISH MORTGAGE LOAN DOCUMENTS
         SCOTTISH MORTGAGE LOAN DOCUMENTS

SCHEDULE 4
         ASSOCIATED COSTS RATE

SCHEDULE 5
         PART 1 - FORM OF ADVANCE MONIES UNDERTAKING
         PART 2 - FORM  OF EXISTING MORTGAGE LOANS UNDERTAKING
         PART 3 - FORM OF NEW MORTGAGE LOANS UNDERTAKING

SCHEDULE 6
         PART 1 - DAILY FUNDING FILE TO BE PROVIDED
         UNDER CLAUSE 4.2(c)(iii)
         PART 2 - MONTH END FILES TO BE PROVIDED UNDER CLAUSE 20.6

<PAGE>

         PART 3 -INTEREST PAYMENT DATE FILE TO BE PROVIDED
         UNDER CLAUSE 7.2

SCHEDULE 7
         PIPELINE LOANS

SCHEDULE 8
         LETTER FROM GNW TO OFC OF 5 MARCH 1999

SCHEDULE 9
         UNDERWRITING GUIDELINES



                                                                    EXHIBIT 99.1
RISK FACTORS

         Each of the  factors  set forth below  could,  directly or  indirectly,
affect the Company's results of operations and financial condition.  Capitalized
terms that are not defined herein shall have the meaning  ascribed in the Annual
Report on Form 10-K of the Company to which this Exhibit relates.

CHANGING NATURE OF RISKS; NO ASSURANCES AS TO CONSISTENCY OF EARNINGS

         CHANGING NATURE OF RISKS. The Company's  corporate strategy  emphasizes
the identification,  development and management of specialized  businesses which
the Company believes are not accurately  evaluated and priced by the marketplace
due to market, economic and competitive conditions.  This strategy can result in
the entry into or  development  of  businesses  and  investment  in assets which
produce substantial  initial returns,  which may be followed by an exit from any
of those  businesses  or the sale of  those  assets  if,  for  example,  results
decrease  because markets become more efficient in the evaluation and pricing of
such businesses and assets. For example,  in recent years, the Company's efforts
have focused on lending, the acquisition and resolution of discounted loans, and
investment in various types of mortgage- related securities. However, on October
26, 1998, the Company  announced that it would refocus its resources on its core
competencies,  namely the  acquisition  and  management  of  servicing-intensive
assets  and the  development  of  exportable  loan  serving  technology  for the
mortgage  and real estate  industries.  Given that this  strategy  involves  the
potential  of  entering  and  exiting  different   businesses,   past  financial
performance may not be considered a reliable indicator of future performance and
historical  trends may not be  reliable  indicators  of  anticipated  results or
trends in future  periods.  In  addition,  there  can be no  assurance  that the
Company  will be able to  accomplish  its  strategic  objectives  as a result of
changes in the nature of the Company's operations over time or that such changes
will not have a material  adverse  effect from time to time or  generally on the
Company's business, financial condition or results of operations.

         INCONSISTENCY  OF RESULTS  AND  NON-RECURRING  ITEMS.  In  addition  to
inconsistency  in  results  caused  by the  entry or exit of  businesses  by the
Company,  the  consistency  of the operating  results of the Company has and may
continue to be significantly affected by inter-period  variations in its current
operations,  including  in  respect  of  (i)  the  amount  of  assets  acquired,
particularly  discounted  loans;  (ii) the amount of  resolutions  of discounted
loans,  particularly large  multi-family  residential and commercial real estate
loans;  (iii) the amount of multi-family  residential and commercial real estate
loans which mature or are  prepaid,  particularly  loans with terms  pursuant to
which the Company participates in the profits of the underlying real estate; and
(iv) sales by the Company of loans and/or securities acquired from the Company's
securitization of loans. In addition,  the Company's operating results have been
significantly  affected by certain non-recurring items. For example, the Company
has   earned   significant   non-interest   income   from   gains  on  sales  of
interest-earning   assets   and   real   estate   owned.   Gains   on  sales  of
interest-earning assets and real estate owned generally are dependent on various
factors  which are not within the control of the Company,  including  market and
economic conditions and accounting  regulations.  In addition,  during 1998, the
Company took charges related to its portfolio of AAA-rated agency  interest-only
("IO")  strips,   residual  and  subordinate   securities  available  for  sale,
curtailment of its domestic  operations and  investments in OAC and OPLP.  There
can be no assurance that the level of gains on sales of interest-earning  assets
and real estate owned  reported by the Company in prior periods will be repeated
in future periods or that there will not be substantial  inter-period variations
in the results from such activities or as a result of other non-recurring items.

RISKS RELATED TO NON-TRADITIONAL OPERATING ACTIVITIES

               As  discussed  below,  the  Company  is  engaged  in a variety of
         businesses which generally  involve more  uncertainties  and risks than
         the   single-family   residential   lending   activities   historically
         emphasized by savings institutions.  In addition, many of the Company's
         business activities, including its lending activities, are conducted on
         a  nationwide   basis,   which  reduces  the  risks   associated   with
         concentration  in any one  particular  market area but  involves  other
         risks because,  among other things,  the Company may not be as familiar
         with market conditions and other relevant factors as it would be in the
         case of activities which are conducted in the market areas in which its
         executive offices and branch office are located.

               DISCOUNTED  LOAN  ACQUISITION  AND  RESOLUTION  ACTIVITIES.   The
         Company's lending  activities include the acquisition and resolution of
         non-performing  or  underperforming  single-family  (one to four units)
         residential loans, multi-family (over four units) residential loans and
         commercial  real  estate  loans  which  are  purchased  at a  discount.
         Non-performing  and  subperforming  mortgage  loans may presently be in
         default or may have a greater  than normal risk of future  defaults and
         delinquencies,  as compared to newly-originated,  high-quality loans of
         comparable  type,  size and  geographic  concentration.  Returns  on an
         investment  of this  type  depend  on the  borrower's  ability  to make
         required  payments  or, in the event of  default,  the  ability  of the
         loan's servicer to foreclose and liquidate the mortgage loan. There can
         be no assurance  that the servicer can  liquidate a defaulted  mortgage
         loan successfully or in a timely fashion.

                                       1
<PAGE>


               The Company acquires discounted loans from governmental agencies,
         which in the early  years of the  program  consisted  primarily  of the
         Federal Deposit  Insurance  Corporation (the "FDIC") and the Resolution
         Trust  Corporation,  a federal  agency formed to resolve failed savings
         institutions which has since ceased operations, and in recent years has
         consisted  primarily  of the  U.S.  Department  of  Housing  and  Urban
         Development. In addition to governmental agencies, the Company acquires
         discounted  loans from various private sector  sellers,  such as banks,
         savings  institutions,  mortgage  companies  and  insurance  companies.
         Although  the  Company   believes  that  a  permanent  market  for  the
         acquisition of non-performing and  underperforming  mortgage loans at a
         discount has emerged in recent  years,  there can be no assurance  that
         the  Company  will be able to acquire  the  desired  amount and type of
         discounted   loans  in  future  periods  or  that  there  will  not  be
         significant inter-period variations in the amount of such acquisitions.
         There also can be no assurance that the discount on the  non-performing
         and  underperforming  loans  acquired  by the  Company  will enable the
         Company to resolve  discounted  loans in the future as profitably as in
         prior periods.  Adverse changes in national  economic  conditions or in
         the economic  conditions in regions in which the Company acquires pools
         of loans  could  impair its ability to resolve  successfully  loans and
         could have an  adverse  effect on the value of those  loan  pools.  The
         yield  on  the  Company's  discounted  portfolio  also  is  subject  to
         significant  inter-period  variations  as a  result  of the  timing  of
         resolutions of discounted loans,  particularly multi-family residential
         and  commercial  real  estate  loans and  non-performing  single-family
         residential loans, interest on which is recognized on a cash basis, and
         the mix of the overall portfolio between  performing and non-performing
         loans.  In addition,  the volume of  discounted  loans  acquired by the
         Company may vary over time,  thereby affecting results of operations in
         future periods as the quantity of loans resolved in any one time period
         may be affected.

               MULTI-FAMILY RESIDENTIAL, COMMERCIAL REAL ESTATE AND CONSTRUCTION
         LENDING ACTIVITIES.  The Company's lending activities currently include
         (though to a lesser  extent than in previous  years)  nationwide  loans
         secured by existing  commercial  real estate,  particularly  hotels and
         office buildings, and existing multi-family residential real estate. In
         addition,  from  time to time  the  Company  originates  loans  for the
         construction   of  multi-family   residential   real  estate  and  land
         acquisition  and development  loans (again,  to a lesser extent than in
         previous years).  Multi-family residential real estate, commercial real
         estate and construction  lending  generally are considered to involve a
         higher degree of risk than single-family  residential  lending due to a
         variety of  factors,  including  generally  larger loan  balances,  the
         dependency  on  successful  completion  or operation of the project for
         repayment,  the difficulties in estimating  construction costs and loan
         terms which often require  little or no  amortization  of the loan over
         its term  (typically  five years) and,  instead,  provide for a balloon
         payment at stated maturity.  Furthermore,  mezzanine  loans,  which are
         subordinate  to senior loans,  and  construction  loans  generally have
         higher  loan-to-value  ratios than  conventional  loans.  Although  the
         Company's  borrowers  generally have an equity investment of 10% to 15%
         of total  project  costs,  such equity may not be sufficient to protect
         the Company's investment in these  higher-yielding  loans. There can be
         no assurance that any multi-family residential,  commercial real estate
         and  construction  lending  activities  engaged in by the Company risks
         also related to loans  already  made will not be adversely  affected by
         these and the other risks related to such activities.

               SUB-PRIME FAMILY RESIDENTIAL  LENDING  ACTIVITIES.  The Company's
         lending activities also continue to include the origination or purchase
         on a  nationwide  basis  of  single-family  residential  loans  made to
         borrowers who have  significant  equity in the properties  which secure
         the loans but who, because of prior credit  problems,  the absence of a
         credit history or other factors,  are unable or unwilling to qualify as
         borrowers  under  federal  agency  guidelines.  These loans are offered
         pursuant to various  programs,  including  programs  which  provide for
         reduced or no  documentation  for  verifying  a  borrower's  income and
         employment.   Sub-prime  loans  present  a  higher  level  of  risk  of
         delinquency or default than loans made to more creditworthy  borrowers,
         and may not be as  saleable as loans  which  conform to the  guidelines
         established by various  federal  agencies.  While the Company  believes
         that the business practices it employs enable it to reduce higher risks
         inherent in these loans,  no assurance can be given that such practices
         will  afford   adequate   protection   against  higher   delinquencies,
         foreclosures or losses than anticipated, and as a result, the Company's
         financial   condition  or  results  of  operation  could  be  adversely
         affected.

                                       2
<PAGE>


               ENVIRONMENTAL  RISKS OF LOAN ACQUISITION AND LENDING  ACTIVITIES.
         The Company  evaluates  the  potential  for  significant  environmental
         problems  prior to acquiring or  originating  a loan because there is a
         risk for any mortgage loan,  particularly a multifamily residential and
         commercial  real  estate  loan,  that  hazardous  substances  or  other
         environmentally  restricted  substances  could  be  discovered  on  the
         related real estate. Through foreclosure,  the Company could become the
         owner of the real estate that secured its loan and might be required to
         remove such  substances  from the affected  properties  or to engage in
         abatement  procedures  at its sole  cost and  expense.  There can be no
         assurance  that  the  cost  of  such  removal  or  abatement  will  not
         substantially  exceed the value of the affected properties or the loans
         secured  by such  properties,  that the  Company  would  have  adequate
         remedies against the prior owners or other responsible  parties or that
         the  Company  would be able to resell the  affected  properties  either
         prior to or  following  completion  of any such  removal  or  abatement
         procedures.  If such  environmental  problems are  discovered  prior to
         foreclosure,  the Company  generally  will not foreclose on the related
         loan; however,  the value of such property as collateral will generally
         be  substantially  reduced,  and as a result,  the Company may suffer a
         loss upon collection of the loan.

               INVESTMENTS  IN  LOW-INCOME  HOUSING  TAX CREDIT  INTERESTS.  The
         Company invests in low-income  housing tax credit interests  (generally
         limited  partnerships)  in order to obtain  federal  income tax credits
         which are allocated pursuant to Section 42 of the Internal Revenue Code
         of 1986,  as amended (the  "Code").  There are many  uncertainties  and
         risks  associated  with an investment in low-income  housing tax credit
         interests,  including the risks involved in the construction,  lease-up
         and operation of multi-family  residential real estate,  the investor's
         ability to earn sufficient  income to utilize the tax credits resulting
         from such  investments in accordance with the  requirements of the Code
         and the  possibility  of required  recapture of  previously-earned  tax
         credits. In addition,  there are numerous tax risks associated with tax
         credits resulting from potential changes to the Code.

               INVESTMENTS IN MORTGAGE-RELATED SECURITIES. From time to time the
         Company invests in a variety of  mortgage-related  securities,  such as
         senior,  subordinate and residual interests in collateralized  mortgage
         obligations  ("CMOs"),  including  CMOs  which have  qualified  as Real
         Estate  Mortgage   Investment   Conduits.   These  investments  include
         so-called  stripped  mortgage-related  securities,  in  which  interest
         coupons  may  be  stripped  from  a  mortgage  security  to  create  an
         interest-only  strip,  where the investor  receives all of the interest
         cash  flows  and none of the  principal,  and a  principal-only  ("PO")
         strip,  where the investor receives all of the principal cash flows and
         none of the  interest.  Some  mortgage-related  securities,  such as IO
         strips,  PO strips and residual  interests,  exhibit  considerably more
         price  volatility  than  mortgages  or ordinary  mortgage  pass-through
         securities,  due in part to the  uncertain  cash flows that result from
         changes in the  prepayment  rates of the  underlying  mortgages.  Other
         mortgage-related   securities,  such  as  subordinate  interests,  also
         involve  substantially  more credit risk than the senior classes of the
         mortgage-related   securities  to  which  such  interests   relate  and
         generally  are  not as  liquid  as such  senior  classes.  The  Company
         generally  acquires  subordinate  and residual  interests  primarily in
         connection  with  the   securitization   of  its  loans,   particularly
         single-family   residential  loans  to  non-conforming   borrowers  and
         discounted  loans,  and under  circumstances  in which it  continues to
         service the loans which back the  related  securities.  The Company has
         sought to offset the risk of changing  interest rates on certain of its
         mortgage-related  securities by selling U.S. Treasury futures contracts
         and through other hedging  techniques,  and believes that the resulting
         interest-rate  sensitivity  profile  compliments the Company's  overall
         exposure  to changes in interest  rates.  See  "--Economic  Conditions"
         below.  Although  generally  intended to reduce the effects of changing
         interest rates on the Company,  investments in certain mortgage-related
         securities  and  hedging   transactions  could  cause  the  Company  to
         recognize  losses  depending  on the  terms of the  instrument  and the
         interest rate environment.

         RISK OF FUTURE ADJUSTMENTS TO ALLOWANCES FOR LOSSES

               The Company believes that it has established  adequate allowances
         for losses for each of its loan portfolio and discounted loan portfolio
         in accordance with generally  accepted  accounting  principles.  Future
         additions to these allowances,  in the form of provisions for losses on
         loans and discounted loans, may be necessary,  however,  due to changes
         in economic conditions, increases in loans and discounted loans and the
         performance of the Company's loan and discounted  loan  portfolios.

                                       3
<PAGE>


         In addition, the OTS, as part of its examination process,  periodically
         reviews the Company's  allowances  for losses and the carrying value of
         its  assets.  As a result of OTS  reviews,  the Company in the past has
         increased its allowances  for losses on loans and discounted  loans and
         written  down the  carrying  value of  certain  loans.  There can be no
         assurance  that the Company will not  determine,  at the request of the
         OTS or  otherwise,  to further  increase its  allowances  for losses on
         loans and  discounted  loans or adjust the  carrying  value of its real
         estate owned or other assets. Increases in the Company's provisions for
         losses  on loans  would  adversely  affect  the  Company's  results  of
         operations.

         RISKS RELATED TO REAL ESTATE OWNED

               GENERAL. The Company's real estate owned consists almost entirely
         of single-family  residential real estate and multi-family  residential
         and commercial  real estate  acquired by  foreclosure  or  deed-in-lieu
         thereof on loans in the Company's discounted loan portfolio. Generally,
         real  estate  owned   properties  are  non-earning   assets,   although
         multi-family  residential  and commercial real estate owned may provide
         some operating  income to the Company  depending on the  circumstances.
         Such  operating  income may be  affected  by  problems  experienced  by
         lessees,  which may  weaken  their  financial  condition  and result in
         failure to make rental  payments when due. At any time, a lessee of the
         Company's  properties may seek the protection of bankruptcy laws, which
         could result in rejection  and  termination  of the lessee's  lease and
         thereby cause a reduction in cash flow  available for  distribution  to
         the Company.  Moreover,  the value of real estate can be  significantly
         affected by adverse  changes in national or local economic  conditions,
         competition  from  other  properties   offering  the  same  or  similar
         services,  changes in interest rates and in the availability,  cost and
         terms  of  mortgage  funds,  acts  of  nature,  including  earthquakes,
         hurricanes  and other  natural  disasters,  and other factors which are
         beyond the  control of the  Company.  These  factors  may  require  the
         establishment of provisions for losses to ensure that real estate owned
         properties  are  carried  at the  lower  of cost or  fair  value,  less
         estimated  costs to  dispose  of the  properties,  which may  adversely
         affect operations. Real estate owned also requires increased allocation
         of resources and expense to the  management  and work out of the asset,
         property taxes and compliance  with respect to  environmental  laws and
         the Americans with  Disabilities  Act of 1990, which can also adversely
         affect  operations.  There can be no  assurance  that the amount of the
         Company's real estate owned will not increase in the future as a result
         of the Company's discounted loan acquisition and resolution  activities
         and the Company's single-family residential,  multi-family residential,
         commercial real estate and construction lending activities.

               ENVIRONMENTAL  RISKS.  Operating  costs  and  the  value  of real
         property  may be  affected  by the  obligation  to pay for the  cost of
         complying with existing environmental laws, ordinances and regulations,
         as well as the cost of future legislation. Under various federal, state
         and local environmental laws, ordinances and regulations,  a current or
         previous owner or operator of real property may be liable for the costs
         of removal or remediation of hazardous or toxic substances on, under or
         in such property.  Such laws often impose liability  whether or not the
         owner or operator knew of, or was responsible for, the presence of such
         hazardous or toxic substances.  Therefore,  an environmental  liability
         could have a material  adverse effect on the underlying value of a real
         property, and the revenue therefrom. Although the Company believes that
         its pre-acquisition due diligence identified all material environmental
         concerns  which  relate to its current  investments  in real estate and
         accurately  assessed the costs and liabilities to be concurred by it in
         this regard,  there can be no assurance that such  investments will not
         raise  material  unanticipated  environmental  concern  or costs in the
         future.

         RISKS ASSOCIATED WITH ACQUISITIONS AND DIVESTITURES

               Acquiring  businesses  and assets has been and may continue to be
         an important focus of the Company's strategic efforts. Any acquisitions
         could vary in size and may include those that are large relative to the
         Company. There can be no assurance that suitable acquisition candidates
         can be  identified,  that  financing  for  such  acquisitions  would be
         available  on  satisfactory  terms,  that the Company  would be able to
         accomplish   its   strategic   objectives  as  a  result  of  any  such
         acquisitions, that any business or assets acquired by the Company would
         be integrated  successfully or that integration of acquired  businesses
         would not divert  management  resources  or  otherwise  have a material
         adverse  effect  on the  Company's  business,  financial  condition  or
         results of operations.  The Company is continually  evaluating possible
         acquisitions  and engages in discussions  with  acquisition  candidates
         from time to time.

                                       4
<PAGE>


               In addition,  in the event that the Company chooses to divest any
         business  or sell any asset in the  future,  there can be no  assurance
         that a suitable  purchaser could be identified,  that the Company would
         be able to accomplish its strategic  objectives as a result of any such
         sale,  that any proposed asset or business sold by the Company would be
         completed or that the separation of any such asset or business from the
         Company  would not diminish  management  resources or otherwise  have a
         material adverse effect on the Company's business,  financial condition
         or results of operations.

         ABILITY TO MANAGE GROWTH

               The  Company  has grown  rapidly in the past and may  continue to
         grow rapidly in the future.  If so, continued growth can be expected to
         place a  significant  strain on the  Company's  management  operations,
         employees and resources.  The Company's ability to support,  manage and
         control  continued  growth is dependent upon,  among other things,  its
         ability to hire,  train,  supervise  and manage  its  workforce  and to
         continue  to develop  the skills  necessary  for the Company to compete
         successfully.  There can be no assurance  that the Company will be able
         to manage  effectively  its expanding  operations or achieve  growth as
         planned on a timely or  profitable  basis.  If the Company is unable to
         manage  growth  effectively,  its  business,  results of  operations or
         financial condition could be materially adversely affected.

         RISKS ASSOCIATED WITH PARTNERING

               On July 28, 1998,  the Company  announced  that it has engaged an
         investment bank to identify  potential business partners who can enable
         the   Company   to  expand  its   franchise   both   domestically   and
         internationally. Any transaction resulting therefrom could take on many
         different forms, including a merger. No assurance can be given that the
         Company  will  identify a business  partner and  transaction  that will
         satisfy its objectives or, if so identified,  that such objectives will
         be achieved.

         INTERNATIONAL OPERATIONS

               The Company conducts business in the United States and the United
         Kingdom and may explore  opportunities  outside of these  markets.  The
         Company's  U.K.  operations  are  subject  to  most of the  same  risks
         associated with its U.S. operations,  as well as additional risks, such
         as  unexpected  changes in U.K. and European  regulatory  requirements,
         difficulties in managing international operations,  potentially adverse
         tax  consequences,  enhanced  accounting  and control  expenses and the
         burden of complying  with  foreign  laws.  Changes in foreign  currency
         exchange rates may also affect the value of the Company's  U.K.  assets
         and the  gains  realized  from the sale of such  assets.  Although  the
         Company  implements hedging strategies to limit the effects of currency
         exchange  rate  fluctuations  on the Company's  results of  operations,
         currency  hedging  strategies,  like those for interest rates,  may not
         perform their intended purpose. See "--Economic Conditions".  There can
         be no  assurance  that such  factors  will not have a material  adverse
         effect on the  Company's  business,  results of operations or financial
         condition.  In  addition,  the  Company's  management  has only limited
         international  experience  outside of the U.S. and the U.K, which could
         limit the Company's  ability to capitalize on investment  opportunities
         that may arise elsewhere.

         REGULATION AND REGULATORY CAPITAL REQUIREMENTS

               Both the Company, as a savings and loan holding company,  and the
         Bank,  as a  federally-chartered  savings  institution,  are subject to
         significant governmental supervision and regulation,  which is intended
         primarily for the  protection of depositors.  Statutes and  regulations
         affecting the Company and the Bank may be changed at any time,  and the
         interpretation   of  these   statutes  and   regulations  by  examining
         authorities  also is subject to change.  There can be no assurance that
         future  changes in  applicable  statutes  and  regulations  or in their
         interpretation  will not adversely  affect the business of the Company.
         The  applicable  regulatory  authorities  may,  as  a  result  of  such
         regulation  and  examination,  impose  regulatory  sanctions  upon  the
         Company or the Bank, as applicable,  as well as various requirements or
         restrictions which could adversely affect their business activities.

                                       5
<PAGE>


         A substantial portion of the Bank's operations involves businesses that
         are not  traditionally  conducted  by savings  institutions  and,  as a
         result,  there can be no assurance  that future  actions by  applicable
         regulatory  authorities,  or future  changes in applicable  statutes or
         regulations,  will not limit or otherwise  adversely  affect the Bank's
         ability to engage in such activities.

               Following an examination of the Bank in late 1996 and early 1997,
         the staff of the Office of Thrift  Supervision  (the  "OTS")  expressed
         concern about many of the Bank's non-traditional  operations (which are
         discussed   under  "--Risks   Related  to   Non-Traditional   Operating
         Activities"  above) and the adequacy of the Bank's  capital in light of
         the  Bank's  lending  and  investment  strategies.  As a result of such
         examination,  the Bank committed to the OTS to maintain,  commencing on
         June 30, 1997, regulatory capital ratios which significantly exceed the
         requirements  which are  generally  applicable  to  federally-chartered
         savings  institutions  such as the  Bank.  Specifically,  the  Bank has
         committed to the OTS to maintain a core capital  (leverage) ratio and a
         total  risk-based  capital  ratio of at least 9% and 13%,  respectively
         (the   requirements   of   general   applicability   are  3%  and   8%,
         respectively).  At December 31, 1998,  the Bank's core capital,  Tier 1
         risk-based  capital and total  risk-based  capital  ratios  amounted to
         9.07%, 11.71% and 17.26%,  respectively.  Based on discussions with the
         OTS, the Bank believes that this  commitment does not affect its status
         as a  "well-capitalized"  institution,  assuming  the Bank's  continued
         compliance with the regulatory  capital  requirements that it committed
         to maintain.  Under applicable laws and regulations,  an institution is
         considered to be  "well-capitalized" if it maintains a total risk-based
         capital  ratio of 10.0% or more, a Tier 1 risk-based  capital  ratio of
         6.0% or more and a core capital (leverage) ratio of 5.0% or more and is
         not subject to a written  agreement,  order or  directive  issued by an
         appropriate  agency to meet and maintain a specific  capital  level for
         any capital measure.

               There can be no assurance  that in the future the OTS either will
         agree to a decrease in the 9% core capital (leverage) ratio and the 13%
         total  risk-based  capital ratio committed to be maintained by the Bank
         or will not seek an  increase  in such  requirements.  Unless and until
         these regulatory capital requirements are decreased, the Bank's ability
         to leverage its capital through future growth in assets  (including its
         ability to continue  growing at  historical  rates)  will be  adversely
         affected,  as will the Company's  ability to receive dividends from the
         Bank,   which  are  a  primary   source  of  payments  on   outstanding
         indebtedness  and other  expenses of the Company.  Although the Company
         and its non-banking subsidiaries will not be restricted in their growth
         by these capital  requirements,  because they do not have access to the
         Bank's funding sources,  their  profitability may be different from the
         Bank's for particular types of businesses. In addition, there can be no
         assurance  that the Bank will continue to meet the  regulatory  capital
         requirements that it has committed to maintain or that the OTS will not
         formally  impose such  requirements  pursuant  to a written  agreement,
         order  or  directive,  which  would  cause  the  Bank to  cease to be a
         "well-capitalized"  institution  under applicable laws and regulations.
         In  the  event  that  the  Bank  ceased  to  be  a   "well-capitalized"
         institution,  the Bank would be prohibited from accepting,  renewing or
         rolling over its brokered and other wholesale  deposits,  which are its
         principal  source of funding,  without the prior  approval of the FDIC,
         and the Bank could become subject to other  regulatory  restrictions on
         its operations.

         ECONOMIC CONDITIONS

               GENERAL.  The  success of the Company is  dependent  to a certain
         extent upon the general economic  conditions in the geographic areas in
         which it conducts substantial  business activities.  Adverse changes in
         national economic  conditions or in the economic  conditions of regions
         in which the Company conducts  substantial business likely would impair
         the ability of the Company to collect on  outstanding  loans or dispose
         of real estate owned and would  otherwise have an adverse effect on its
         business,  including the demand for new loans, the ability of customers
         to repay  loans and the  value of both the  collateral  pledged  to the
         Company  to  secure  its  loans and its real  estate  owned.  Moreover,
         earthquakes  and other natural  disasters  could have similar  effects.
         Although such disasters have not significantly  adversely  affected the
         Company to date,  the  availability  of insurance for such disasters in
         California,   in  which  the  Company  conducts   substantial  business
         activities,  is severely limited.  Moreover,  changes in building codes
         and  ordinances,  environmental  considerations  and other factors also
         might  render  infeasible  the use of  insurance  proceeds  to  replace
         damaged or destroyed property. Under such circumstances,  the insurance
         proceeds received by a borrower or the Company might not be adequate to
         restore the  Company's  economic  position with respect to the affected
         collateral or real estate.

                                       6
<PAGE>

               EFFECTS OF CHANGES IN INTEREST  RATES.  The  Company's  operating
         results depend to a large extent on its net interest  income,  which is
         the difference  between the interest income earned on  interest-earning
         assets  and the  interest  expense  incurred  in  connection  with  its
         interest-bearing liabilities.  Changes in the general level of interest
         rates can affect the  Company's  net interest  income by affecting  the
         spread between the Company's return on interest-earning  assets and the
         Company's cost of interest-bearing liabilities, as well as, among other
         things, the ability of the Company to originate loans; the value of the
         Company's interest-earning assets and its ability to realize gains from
         the  sale  of  such  assets;   the  average   life  of  the   Company's
         interest-earning  assets; the value of the Company's mortgage servicing
         rights;  and the Company's  ability to obtain  deposits in  competition
         with other available investment alternatives. Interest rates are highly
         sensitive to many factors,  including  governmental  monetary policies,
         domestic and international  economic and political conditions and other
         factors beyond the control of the Company. Although management believes
         that the  maturities  of the  Company's  assets  are well  balanced  in
         relation to its  liabilities  (which  involves  various  estimates  and
         assumptions,  including  as to how  changes  in the  general  level  of
         interest rates will impact its assets and liabilities), there can be no
         assurance that the  profitability of the Company would not be adversely
         affected during any period of changing interest rates.

               POTENTIAL ADVERSE EFFECTS OF HEDGING STRATEGIES.  The Company may
         utilize a variety of financial  instruments,  including  interest  rate
         swaps,  caps,  floors and other  interest rate exchange  contracts,  in
         order to limit the effects of interest rates on its  operations.  Among
         the risks  inherent  with respect to the  purchase  and/or sale of such
         derivative  instruments  are (i) interest rate risk,  which consists of
         the risks  relating to  fluctuating  interest  rates;  (ii) basis risk,
         which consists of the risk of loss  associated  with  variations in the
         spread  between  the asset yield and the funding  and/or  hedge  costs;
         (iii) credit or default risk,  which consists of the risk of insolvency
         or other inability of the  counterparty to a particular  transaction to
         perform  its  obligations  thereunder;   (iv)  prepayment  risk,  which
         consists of reinvestment  risk to the extent the Company is not able to
         reinvest  repayments,  if any,  at a yield which is  comparable  to the
         yield being generated on the particular  security;  (v) liquidity risk,
         which  consists  of the risk that the Company may not be able to sell a
         particular  security at a particular price;  (vi) legal  enforceability
         risk,  which consists of the risks related to the Company's  ability to
         enforce the terms of a  particular  instrument  or to obtain or collect
         upon a legal  judgment  in the  United  States  in the  event  that the
         counterparty  to the  transaction is a foreign entity or the underlying
         collateral is located in a foreign  jurisdiction;  and (vii) volatility
         risk,  which  consists of the risk that actual  volatility  (i.e.,  the
         degree of uncertainty  relating to the price of the  underlying  asset)
         differs from the historical  volatility or "implied"  volatility of the
         instrument.

         RISKS RELATED TO RELIANCE ON BROKERED AND OTHER WHOLESALE DEPOSITS

               The Company  currently  utilizes as its principal source of funds
         certificates of deposit obtained through  national  investment  banking
         firms which  obtain  funds from their  customers  for deposit  with the
         Company ("brokered deposits") and, to a lesser extent,  certificates of
         deposit  obtained  from  customers  of  regional  and local  investment
         banking  firms  and  direct  solicitation  efforts  by the  Company  of
         institutional  investors  and high net worth  individuals.  The Company
         believes  that the  effective  cost of  brokered  and  other  wholesale
         deposits,  as well as other non-branch dependent sources of funds, such
         as securities sold under agreements to repurchase  ("reverse repurchase
         agreements")  and advances from the Federal Home Loan Board ("FHLB") of
         New York,  generally is more  attractive  to the Company than  deposits
         obtained  through branch  offices after the general and  administrative
         costs  associated with operating a branch office network are taken into
         account.  However,  such  funding  sources,  when  compared  to  retail
         deposits  attracted  through  a  branch  network,  are  generally  more
         sensitive to changes in interest  rates and  volatility  in the capital
         markets and their  availability and terms are more likely to be subject
         to competitive pressures. In addition, such funding sources may be more
         sensitive  to  significant  changes in the  financial  condition of the
         Company.   There  are  also   regulatory   limitations  on  an  insured
         institution's  ability  to  solicit  and obtain  brokered  deposits  in
         certain  circumstances,  which currently are not applicable to the Bank
         because  of  its  status  as a  "well  capitalized"  institution  under
         applicable  laws and  regulations.  See  "--Regulation  and  Regulatory
         Capital  Requirements"  above. As a result of the Company's reliance on
         brokered  and  other  wholesale   deposits,   significant   changes  in
         prevailing   interest  rates,   in  the   availability  of  alternative
         investments  for  individual  and  institutional  investors  or in  the
         Company's financial condition,  among other factors,  could have a much
         more  significant  effect on the  Company's  liquidity  and  results of
         operations than might be the case with an institution  that attracted a
         greater  portion of its funds  from  retail or core  deposits  obtained
         through a branch network.

                                       7
<PAGE>

         RISKS  ASSOCIATED  WITH  CURRENT  SOURCES OF LIQUIDITY  AND  ADDITIONAL
         FINANCING FOR GROWTH

               CURRENT  SOURCES OF LIQUIDITY.  The Company's  primary sources of
         funds  for  liquidity  consist  of  deposits,  FHLB  advances,  reverse
         repurchase  agreements,  lines of credit and  maturities  and principal
         payments on loans and securities  and proceeds from sales  thereof.  An
         additional  significant  source  of  asset  liquidity  stems  from  the
         Company's  ability to  securitize  assets  such as  discount  loans and
         sub-prime  loans.  The Company  believes  that its existing  sources of
         liquidity  will  be  adequate  to  fund  planned   activities  for  the
         foreseeable future, although there can be no assurances in this regard.
         Moreover, the Company continues to evaluate other sources of liquidity,
         such as lines of credit from unaffiliated  parties,  which will enhance
         the Company's ability to increase its liquidity position. The inability
         of the Company to maintain adequate sources of liquidity,  including as
         a result of the failure to extend or replace  existing  lines of credit
         or as a result of the  factors  described  under  "--Risks  Related  to
         Reliance on Brokered and Other  Wholesale  Deposits" above or "Risks of
         Securitization"  below,  could  have a material  adverse  effect on the
         Company's business, financial condition or results of operations.

               ADDITIONAL  FINANCING FOR GROWTH.  The Company's ability to enter
         into  certain  business  lines as  opportunities  emerge  depends  to a
         significant  degree on its ability to obtain  additional  indebtedness,
         obtain  additional  equity  capital or have access to other  sources of
         capital (e.g., through partnering, joint venturing or other economic or
         contractual   relationships).   The  Company  has  no  commitments  for
         borrowings in addition to those under its current debt  securities  and
         lines of credit,  no commitments for future sales of equity capital and
         no commitments to provide access to other sources of capital. There can
         be no assurance  that the Company will be  successful  in  consummating
         future  financing  transactions,  if any, on terms  satisfactory to the
         Company,  if at all. Factors which could affect the Company's access to
         the capital markets or other economic or contractual relationships,  or
         the  conditions  under  which  the  Company  could  obtain   additional
         financing,  involve  the  perception  in the  capital  markets  and the
         financial  services  industry  of the  Company's  business,  results of
         operations,  leverage, financial condition and business prospects. Each
         of these  factors is to a large extent  subject to economic,  financial
         and  competitive  factors  beyond the Company's  control.  In addition,
         covenants  under the  Company's  current debt  securities  and lines of
         credit do, and future ones may,  significantly  restrict the  Company's
         ability to incur additional indebtedness,  to issue Preferred Stock and
         to enter into certain other contractual relationships.

         RISKS ASSOCIATED WITH HOLDING COMPANY STRUCTURE

               As  a  holding  company,  the  ability  of  the  Company  to  pay
         dividends,  to pay indebtedness and to conduct its financial  operating
         activities   directly  or  in  non-banking   subsidiaries  will  depend
         significantly on the receipt of dividends or other  distributions  from
         the Bank,  as well as any cash reserves and other liquid assets held by
         the Company, any proceeds from securities offerings or other borrowings
         and any dividends from  non-banking  subsidiaries  of the Company.  The
         ability of the Bank to pay dividends or make other distributions to the
         Company generally is dependent on the Bank's compliance with applicable
         regulatory capital requirements and regulatory restrictions.

               The Bank's  ability  to make  capital  distributions  as a Tier 1
         association  pursuant to the OTS capital  distribution  regulation  are
         limited by the regulatory  capital levels which it has committed to the
         OTS it would  maintain,  commencing on June 30, 1997. As a result of an
         agreement  between  the Bank and the OTS to  dividend  subordinate  and
         residual  mortgage-related  securities  resulting  from  securitization
         activities conducted by the Bank, which had an aggregate carrying value
         of $13.9  million at December 31, 1998,  the Bank may be limited in its
         ability to pay cash dividends to the Company.

                                       8
<PAGE>


               In  addition  to the  foregoing  limitations,  there are  certain
         contractual  restrictions  on the Bank's  ability to pay  dividends set
         forth in the Indenture, dated as of June 12, 1995, between the Bank and
         the Bank of New York,  as trustee,  relating to the Bank's  issuance in
         June 1995 of $100 million of 12% Subordinated  Debentures due 2005, and
         there  are  certain  contractual  restrictions  on the  ability  of the
         Company and the Bank to pay dividends set forth in the Indenture, dated
         as of September 30, 1996,  between the Company and Bank One,  Columbus,
         NA, as trustee, relating to the Company's issuance in September 1996 of
         $125 million of 11.875%  Notes due 2003,  as well as in the  Indenture,
         dated  as of  August  12,  1997,  between  the  Company  and The  Chase
         Manhattan  Bank,  as  trustee,  relating to the  Company's  issuance in
         August 1997 of $125 million of 10.875% Junior  Subordinated  Debentures
         due 2027. In addition,  the right of the Company to  participate in any
         distribution of assets of any subsidiary, including the Bank, upon such
         subsidiary's  liquidation  or  reorganization  or  otherwise,  will  be
         subject to the prior claims of creditors of that subsidiary,  except to
         the  extent  that any  claims  of the  Company  as a  creditor  of such
         subsidiary may be recognized as such.

         RISKS OF SECURITIZATION

               The Company has  historically  generated a significant  amount of
         revenues,  earnings and cash flows from its pooling and selling through
         securitizations of mortgages and other loans originated or purchased by
         the Company.  Adverse  changes in the  secondary  market for such loans
         could impair the Company's  ability to originate or sell  mortgages and
         other  loans  on  a  favorable  or  timely  basis.  Accordingly,   such
         impairments  could have an adverse  effect upon the Company's  business
         and results of operations.  Market and other considerations,  including
         rating  agency  requirements,  could  also  affect  the  timing of such
         transactions.  Any  delay  in the sale of loans  beyond  the  reporting
         period in which such sale is  anticipated to take place would delay any
         expected gains and adversely affect the Company's reported earnings for
         such reporting period. In addition,  the Company retains some degree of
         credit risk on substantially  all loans sold. During the period of time
         that  loans are held  pending  sale,  the  Company  is at risk for loan
         delinquencies  and  defaults  and the risk that the rapid  increase  in
         interest  rates  would  result  in a  decline  in the value of loans to
         potential   purchasers.   Following   the  sale  of  loans   through  a
         securitization,   the  Company's  direct  risk  with  respect  to  loan
         delinquency  or default on such loan is limited to those  circumstances
         in which it is  required to  repurchase  such loan due to a breach of a
         representation or warranty in connection with the securitization.

         COMPETITION

               The  businesses  in which the  Company is engaged  generally  are
         highly competitive. The acquisition of discounted loans is particularly
         competitive,   as  acquisitions  of  such  loans  are  often  based  on
         competitive   bidding.   The  Company   also   encounters   significant
         competition  in  connection  with its  other  lending  activities,  its
         investment  activities,   its  deposit-gathering   activities  and  its
         servicing   activities.   Many  of  the   Company's   competitors   are
         significantly  larger  than the  Company  and have  access  to  greater
         capital  and  other  resources.  In  addition,  many  of the  Company's
         competitors  are not subject to the same extensive  federal  regulation
         that govern  federally-insured  institutions such as the Bank and their
         holding companies.  As a result, many of the Company's competitors have
         advantages  over the  Company  in  conducting  certain  businesses  and
         providing certain services.

         POTENTIAL CONFLICTS OF INTEREST INVOLVING  OCWEN ASSET INVESTMENT CORP.

               The Company  will be subject to various  potential  conflicts  of
         interest arising from the  relationship  between Ocwen Asset Investment
         Corp.  ("OAC"),  a real estate  investment  trust that  specializes  in
         investments in real estate and real estate-related  assets in which the
         Company also may invest, directly or indirectly,  through the Bank, and
         the Company  and Ocwen  Capital  Corporation  ("OCC"),  a  wholly-owned
         subsidiary  of the Company  that  manages  OAC.  Historically,  OAC has
         invested  primarily  in  (i)  subordinate  and  residual  interests  in
         commercial and residential  mortgage-backed securities; (ii) distressed
         commercial  and  multi-family   residential   real  estate,   including
         properties   acquired  by  a  mortgage  lender  by  foreclosure  or  by
         deed-in-lieu  thereof and underperforming or otherwise  distressed real
         property   (collectively,   "Distressed   Real   Estate");   and  (iii)
         single-family  residential  loans,  multi-family  residential loans and
         commercial  real estate  loans,  including  in each case loans that are
         current  in  accordance  with  their  terms  or are  non-performing  or
         underperforming.  The Company does not intend to invest in  subordinate
         classes  of  mortgage-related  securities  which  are  not  created  in
         connection with its securitization activities or Distressed Real Estate
         and, as a result,  the Company,  the Bank and OCC generally have agreed
         to give OAC an exclusive right to purchase such subordinated classes of
         mortgage-related  securities  and  Distressed  Real  Estate.  Both  the
         Company  and  OAC may  engage  in the  acquisition  and  resolution  of
         mortgage loans, including  non-performing and underperforming  mortgage
         loans,  and from  time to time  each  such  entity  also may  invest in
         various  non-subordinated  classes of mortgage-related  securities.  In
         this regard,  OCC,  which,  in addition to managing  OAC,  conducts the
         large  multi-family  residential  and  commercial  real estate  lending
         activities of the Company,  has in the past acquired  loans for OAC (in
         order to enable OAC to leverage  the proceeds  from its initial  public
         offering ) rather than for the Company.  As a result of the  similarity
         of the  Company's  and OAC's  strategies  to invest in certain  assets,
         there  can  be  no  assurance  that  investment   opportunities   which
         previously  would have been taken by the Company  will not be allocated
         to OAC.  In  addition,  from time to time the  Company  may sell loans,
         securities  and real  estate  owned to OAC,  which also  would  involve
         potential  conflicts  of  interest.  Although  the Company and OAC have
         established  certain  policies and  procedures  in order to ensure that
         sales and other transactions  between the Company, the Bank and/or OCC,
         on the one  hand,  and  OAC,  on the  other  hand  (including,  without
         limitation, the base compensation to be paid to OCC by OAC for managing
         its day-to-day  operations),  are conducted on an arms'-length basis on
         substantially  the same terms as would be present in transactions  with
         unaffiliated  parties,  there can be no assurance that such  procedures
         will be sufficient in all  situations to solve  potential  conflicts of
         interest.

         IMPORTANCE OF THE CHIEF EXECUTIVE OFFICER

               William C. Erbey,  Chairman  and Chief  Executive  Officer of the
         Company,  has had, and will continue to have, a significant role in the
         development and management of the Company's  business.  The loss of his
         services could have an adverse  effect on the Company.  The Company and
         Mr. Erbey are not parties to an employment  agreement,  and the Company
         currently  does not  maintain  key man life  insurance  relating to Mr.
         Erbey or any of its other officers.

         CONTROL OF CURRENT STOCKHOLDERS

               As of March 15,  1999,  the  Company's  directors  and  executive
         officers and their  affiliates in the aggregate  beneficially  owned or
         controlled  51.9%  of the  outstanding  Common  Stock  of the  Company,
         including  32.0% owned or controlled by William C. Erbey,  Chairman and
         Chief Executive  Officer of the Company,  and 15.4% owned or controlled
         by Barry N. Wish, currently a director and formerly the Chairman of the
         Company.  As a result,  these shareholders,  acting together,  would be
         able effectively to control virtually all matters requiring approval by
         the shareholders of the Company,  including  amendment of the Company's
         Articles  of   Incorporation,   the  approval  of  mergers  or  similar
         transactions and the election of all directors.

         SOFTWARE PRODUCT DEVELOPMENT; TECHNOLOGICAL CHANGE

               The Company's wholly-owned subsidiary,  Ocwen Technology Xchange,
         Inc. ("OTX"), licenses the Company's mortgage loan servicing resolution
         and work flow  technology  to third  parties in the  mortgage  and real
         estate  industries.  The products offered by OTX have resulted from the
         enhancement  of  software   products  acquired  through  the  Company's
         purchases  of Amos,  Inc.,  a  developer  of  mortgage  loan  servicing
         software,  and  DTS  Communication,  Inc.,  a  real  estate  technology
         company,  with the  Company's  own  proprietary  technology.  While the
         Company believes it has developed  products  attractive to the mortgage
         and real estate  industries,  the computer software industry is subject
         to rapid technological change, changing customer requirements, frequent
         new product  introductions  and evolving  industry  standards  that may
         render  existing  products  and  services  obsolete.

                                       9
<PAGE>


         There  can  be  no  assurance  that  OTX  will  not  experience  future
         difficulties  that could delay or prevent the  successful  development,
         introduction  and marketing of its  products,  or that its products and
         product  enhancements will meet the requirements of the marketplace and
         achieve  market  acceptance.  If OTX is unable to develop and introduce
         products  of  marketable  quality  in a timely  manner in  response  to
         changing  market  conditions  or customer  requirements,  the Company's
         business,  operating results and financial condition could be adversely
         affected.

         DEPENDENCE ON PROPRIETARY INFORMATION

               The Company's  success is in part dependent upon its  proprietary
         information  and  technology.  The Company  relies on a combination  of
         copyright,  trade  secret and  contract  protection  to  establish  and
         protect its  proprietary  rights in its  products and  technology.  The
         Company  generally  enters  into  confidentiality  agreements  with its
         management and technical staff and limits access to and distribution of
         its proprietary  information.  There can be no assurance that the steps
         taken  by the  Company  in  this  regard  will  be  adequate  to  deter
         misappropriation   of  its   proprietary   rights  or   information  or
         independent third party  development of substantially  similar products
         and  technology.  Although the Company  believes  that its products and
         technology  do not  infringe  any  proprietary  rights of  others,  the
         growing use of copyrights and patents to protect proprietary rights has
         increased the risk that third parties will  increasingly  assert claims
         of infringement in the future.

         YEAR 2000 DATE CONVERSION


               The Company is in the process of  establishing  the  readiness of
         its  computer  systems  and  applications  for the year  2000  with the
         objective of having no effect on customers  or  disruption  to business
         operations.  The Company has established a project plan to achieve year
         2000  readiness  of  its  mission  critical  and  non-mission  critical
         systems,  including hardware  infrastructure and software applications.
         During  1998,   the  Company   substantially   completed   the  systems
         identification  and  evaluation  phases  of  the  project  as  well  as
         remediation  and  validation of its mission  critical  systems.  During
         1999,  the  Company is  focusing  on any  remaining  validation  tasks,
         including  remediation  and  validation  of  its  non-mission  critical
         systems and end-to-end testing with third parties.

               Because the Company has validated the year 2000  readiness of its
         mission critical systems and has developed business continuity plans to
         accommodate unforeseen disruptions,  the Company believes that its most
         reasonably  likely worst case year 2000 scenarios are  characterized by
         potential failures of non-critical  vendor or customer computer systems
         or  end-to-end  disruptions  involving as yet  unidentified,  and hence
         untested,  third-party systems and records stored on those systems. The
         Company could experience  disruptions across all business segments as a
         result of year 2000 systems failures at government agencies, utilities,
         telecommunications  providers, couriers and financial services vendors,
         among others.  Concerning  specific  Company business  functions,  data
         acquired  from  third-parties  might  contain  year  2000  incompatible
         components,  which could  impact the  timeliness  of  third-party  loan
         servicing  functions such as payment processing or loan resolution.  In
         addition,  loans  acquired by the Company  could  experience  increased
         borrower or tenant  defaults  stemming from year 2000 related  business
         shortfalls,  dislocations  or delays.  Such risks could also impact the
         value of the  Company's  portfolio of  mortgage-backed  securities,  as
         these are dependent upon the underlying pool of mortgage  loans.  There
         can be no  assurance  that such  risks,  if  realized  individually  or
         collectively, would not have a material adverse effect on the Company's
         business, results of operations or financial condition.


                                       10

<TABLE> <S> <C>

<ARTICLE>                        9
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL  INFORMATION  EXTRACTED  FROM OCWEN
FINANCIAL  CORPORATION'S  CONSOLIDATED  STATEMENT  OF  FINANCIAL  CONDITION  AND
STATEMENT  OF  OPERATIONS  AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL  STATEMENTS  FROM ITS  FILING ON FORM 10-K FOR THE  FISCAL  YEAR ENDED
DECEMBER 31, 1998.
</LEGEND>
<CIK>                         0000873860
<NAME>                        OCWEN FINANCIAL CORP.
<MULTIPLIER>                                  1,000
<CURRENCY>                              USD

<S>                                     <C>
<PERIOD-TYPE>                                 6-MOS
<FISCAL-YEAR-END>                       DEC-31-1999
<PERIOD-START>                          JAN-01-1999
<PERIOD-END>                            JUN-30-1999
<EXCHANGE-RATE>                                   1
<CASH>                                      107,476
<INT-BEARING-DEPOSITS>                       18,127
<FED-FUNDS-SOLD>                             75,000
<TRADING-ASSETS>                                  0
<INVESTMENTS-HELD-FOR-SALE>                 733,271
<INVESTMENTS-CARRYING>                       10,825
<INVESTMENTS-MARKET>                         10,825
<LOANS>                                   1,274,867 <F1>
<ALLOWANCE>                                  26,258 <F2>
<TOTAL-ASSETS>                            3,012,267
<DEPOSITS>                                1,874,553
<SHORT-TERM>                                227,780 <F3>
<LIABILITIES-OTHER>                          69,246
<LONG-TERM>                                 279,236
                             0
                                       0
<COMMON>                                        608
<OTHER-SE>                                  435,379
<TOTAL-LIABILITIES-AND-EQUITY>            3,012,267
<INTEREST-LOAN>                              89,744 <F4>
<INTEREST-INVEST>                            33,883
<INTEREST-OTHER>                              5,454
<INTEREST-TOTAL>                            129,081
<INTEREST-DEPOSIT>                           50,387
<INTEREST-EXPENSE>                           76,636
<INTEREST-INCOME-NET>                        52,445
<LOAN-LOSSES>                                 4,362
<SECURITIES-GAINS>                            4,394
<EXPENSE-OTHER>                             101,992 <F5>
<INCOME-PRETAX>                               7,051
<INCOME-PRE-EXTRAORDINARY>                    7,051
<EXTRAORDINARY>                                   0
<CHANGES>                                         0
<NET-INCOME>                                  5,783
<EPS-BASIC>                                  (.10)
<EPS-DILUTED>                                  (.10)
<YIELD-ACTUAL>                                12.29
<LOANS-NON>                                 553,381
<LOANS-PAST>                                      0
<LOANS-TROUBLED>                                  0
<LOANS-PROBLEM>                                   0
<ALLOWANCE-OPEN>                             26,330
<CHARGE-OFFS>                                 4,658
<RECOVERIES>                                    224
<ALLOWANCE-CLOSE>                            26,258
<ALLOWANCE-DOMESTIC>                         26,258
<ALLOWANCE-FOREIGN>                               0
<ALLOWANCE-UNALLOCATED>                           0
<FN>
<F1>     Includes  Loans  Available  for Sale of  $132,425,  Loan  Portfolio  of
         $133,678, and Discount Loan Portfolio of $1,008,764.

<F2>     Includes  Allowance for Loan Losses on Loan  Portfolio of $5,853 and on
         the Discount Loan Portfolio of $20,405.

<F3>     Includes Securities sold under agreements to repurchase of $133,741 and
         Obligations outstanding under lines of credit of $94,039.

<F4>     Includes  Interest Income on Loans Available for Sale of $19,144,  Loan
         Portfolio of $15,044, and Discount Loans of $55,556.

<F5>     Includes  Non-interest  expense of $99,908 and Distributions on Company
         obligated,   Mandatorily  Redeemable  Securities  of  Subsidiary  Trust
         Holding Solely Junior Subordinated Debentures of the Company of $6,797.
</FN>


</TABLE>


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