As filed with the Securities and Exchange Commission on February 24, 2004
                                                     Registration No. 333-112782
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                        PRE-EFFECTIVE AMENDMENT NO. 1 TO
                                    FORM S-11

                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                                   ----------

                 Interstar Securitisation Management Pty Limited
                              (ABN 56 100 346 898)

      (Exact name of registrant as specified in its governing instruments)

                                   ----------

                                    Level 28
                               367 Collins Street
                               Melbourne VIC, 3000
                                    Australia
                            Telephone: 613-9612-1111

     (Address, including zip code/post code, and telephone number, including
             area code, of registrant's principal executive offices)

                                   ----------

                                agent for service

                              CT Corporation System
                                111 Eighth Avenue
                                   13th Floor
                               New York, NY 10011
                            Telephone: (212) 590-9100

     (Name, address, including zip code and telephone number, including area
                           code, of agent for service)

                                   ----------

                                 With a copy to:

               Vernon Spencer                              Diane Citron, Esq.
                  Director                              Mayer, Brown, Rowe & Maw
Interstar Securities (Australia) Pty Limited                 1675 Broadway
        Level 28, 367 Collins Street                    New York, New York 10019
    Melbourne, Victoria 3000, Australia

                                Robert Wipperman
                                McKee Nelson LLP
                                  5 Time Square
                                   35th Floor
                               New York, NY 10036

                                   ----------

     Approximate date of commencement of proposed sale to the public: As soon as
practicable after the effective date of the registration statement, as
determined by market conditions.

     If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [_]

     If this form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [_]

     If this form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [_]

     If delivery of the prospectus is expected to be made pursuant to Rule 434
check the following box. [_]



                                           CALCULATION OF REGISTRATION FEE
====================================================================================================================
                                                                        Proposed          Proposed
                                                                        Maximum           Maximum         Amount of
                Title of Each Class of                Amount to be   Offering Price      Aggregate      Registration
              Securities to Be Registered              Registered       Per Unit      Offering Price*        Fee
- --------------------------------------------------------------------------------------------------------------------
                                                                                              
Class A2 Mortgage Backed Floating Rate Notes ......    $1,000,000         100%           $1,000,000       $126.70
- --------------------------------------------------------------------------------------------------------------------
Class AB Mortgage Backed Floating Rate Notes.......    $        0         100%           $        0       $     0
- --------------------------------------------------------------------------------------------------------------------
Class B Mortgage Backed Floating Rate Notes .......    $1,000,000         100%           $1,000,000       $126.70
- --------------------------------------------------------------------------------------------------------------------
Total Mortgage Backed Floating Rate Notes..........    $2,000,000          --            $2,000,000       $253.40
====================================================================================================================


*    Of which $253.40 has already been paid.

     The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933, or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.





********************************************************************************

The information in this prospectus is not complete and may be changed. We may
not sell these securities until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an offer
to sell these securities and is not soliciting an offer to buy these securities
in any State where the offer is not permitted.

********************************************************************************

                  SUBJECT TO COMPLETION DATED FEBRUARY 23, 2004

                    INTERSTAR MILLENNIUM SERIES 2004-2G TRUST

               US$[*] CLASS A MORTGAGE BACKED FLOATING RATE NOTES
               US$[*] CLASS AB MORTGAGE BACKED FLOATING RATE NOTES
               US$[*] CLASS B MORTGAGE BACKED FLOATING RATE NOTES

                                [GRAPHIC OMITTED]

                 INTERSTAR SECURITISATION MANAGEMENT PTY LIMITED
                              (ABN 56 100 346 898)
                                  Trust Manager

                       PERPETUAL TRUSTEES VICTORIA LIMITED
                              (ABN 47 004 027 258)
                                 Issuer Trustee

     The Class A notes, the Class AB notes and the Class B notes, collectively
the US$ notes, will be collateralized by a pool of housing loans secured by
properties located in Australia. The Interstar Millennium Series 2004-2G Trust
will be governed by the laws of New South Wales, Australia.

     The US$ notes are not deposits and neither the US$ notes nor the underlying
housing loans are insured or guaranteed by any governmental agency or
instrumentality. The US$ notes represent obligations of Perpetual Trustees
Victoria Limited solely in its capacity as trustee of the Interstar Millennium
Series 2004-2G Trust and do not represent obligations of, or interests in,
Interstar Securitisation Management Pty Limited or Perpetual Trustees Victoria
Limited in any other capacity, and are not guaranteed by Interstar
Securitisation Management Pty Limited or Perpetual Trustees Victoria Limited.

   Investing in the US$ notes involves risks - See "Risk Factors" on Page 17.



                                                                        Underwriting
                 Initial Principal   Initial Interest     Price to      Discounts and     Proceeds to
                      Balance             Rate             Public       Commissions*    Issuer Trustee*
                 -----------------   ----------------   -------------   -------------   ---------------
                                                                         
Class A notes          US$[*]           LIBOR+[*]%      US$[*] or 100%  US$[*] or [*]%  US$[*] or 100%
Class AB notes         US$[*]           LIBOR+[*]%      US$[*] or 100%  US$[*] or [*]%  US$[*] or 100%
Class B notes          US$[*]           LIBOR+[*]%      US$[*] or 100%  US$[*] or [*]%  US$[*] or 100%


     An application will be made to have the US$ notes listed on the Australian
Stock Exchange.

     Delivery of the US$ notes in book-entry form through The Depository Trust
Company, Clearstream, Luxembourg and the Euroclear System will be made on or
about ____________, 2004.

     Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of the US$ notes or determined if this
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.

   Underwriters of the Class A notes, the Class AB notes and the Class B notes

           Barclays Capital                             JPMorgan

              The date of this prospectus is             , 2004

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

*    The underwriting discounts and commissions will be paid separately by
     Interstar Securities (Australia) Pty Limited and not from the proceeds to
     the issuer trustee.




                                TABLE OF CONTENTS

                                                                            PAGE
                                                                            ----
Disclaimers With Respect to Sales to Non-U.S. Investors........................v
Australian Disclaimers......................................................viii
Summary........................................................................1
   Parties to the Transaction..................................................1
   Structural Diagram..........................................................3
   Summary of the Notes........................................................4
   Structural Overview.........................................................5
   Credit Enhancements.........................................................5
   Liquidity Enhancement.......................................................7
   Redraws.....................................................................7
   Hedging Arrangements........................................................8
   Optional Redemption.........................................................8
   Prefunding..................................................................9
   The Housing Loan Pool......................................................10
   Selected Housing Loan Pool Data as of Close of Business on
      January 29, 2004.. .....................................................10
   Withholding Tax............................................................11
   U.S. Tax Status............................................................11
   Australian Tax Status......................................................11
   Legal Investment...........................................................11
   ERISA Considerations.......................................................11
   Book-Entry Registration....................................................11
   Collections................................................................12
   Interest on the Notes......................................................12
   Principal on the Notes.....................................................13
   Allocation of Cash Flows...................................................13
Distribution of Income on Each Payment Date...................................14
Distribution of Mortgage Principal Repayments, Liquid Authorized
   Investments and Recovery Amounts on Each Payment Date .....................16
Risk Factors..................................................................17
Capitalized Terms.............................................................31
U.S. Dollar Presentation......................................................31
The Issuer Trustee, the Trust Manager and the Servicer........................32
   The Issuer Trustee.........................................................32
   The Trust Manager..........................................................32
   The Servicer...............................................................33
   The Seller.................................................................35
   The Backup Servicer........................................................35
Description of the Trust......................................................36
   Interstar Millennium Trusts Securitization Program.........................36
   Interstar Millennium Series 2004-2G Trust..................................36
Description of the Assets of the Trust........................................37
   Assets of the Trust........................................................37
   The Housing Loans..........................................................37
   Acquisition of Housing Loans after the Closing Date........................38
   Transfer and Assignment of the Housing Loans...............................38
   Representations, Warranties and Eligibility Criteria.......................39
   Breach of Representations and Warranties...................................43


                                        i



                                TABLE OF CONTENTS
                                  (continued)

                                                                            PAGE
                                                                            ----

   Other Features of the Housing Loans........................................43
   Details of the Housing Loan Pool...........................................44
Housing Loan Information......................................................45
Analysis of the Housing Loan Pool.............................................45
Housing Loans By Occupancy....................................................45
Housing Loans By LVR (Loan-To-Value Ratio)....................................46
Housing Loans By Product Types................................................46
Housing Loans By Geographical Distribution....................................47
Housing Loans By Loan Size....................................................47
Housing Loans By Postcode Concentration -- Top 10 By Loan Amount..............48
Housing Loans By Loan Seasoning...............................................48
Housing Loans By Maturity.....................................................49
Housing Loans By Mortgage Insurer.............................................49
Housing Loans By Mortgage Insurer and LVR PMI Mortgage Insurance..............50
Mortgage Loans By Mortgage Insurer and LVR PMI Indemnity......................51
Mortgage Loans By Mortgage Insurer and LVR GE Capital Mortgage Insurance......51
Mortgage Loans By Mortgage Insurer and LVR GE Mortgage Insurance (HLIC).......52
Housing Loans By Current Coupon Rates.........................................52
Housing Loans By Months Remaining to Maturity.................................53
Housing Loans By Interest Only Period Remaining...............................53
Housing Loans By Loan Type....................................................53
Interstar Residential Loan Program............................................54
   Origination Process........................................................54
   Approval and Underwriting Process..........................................54
   General Features of the Housing Loans......................................57
   Special Features of the Housing Loans......................................58
The Mortgage Insurance Policies...............................................60
   General....................................................................60
   Certain Provisions of Mortgage Insurance Policies..........................60
   Description of the Mortgage Insurers.......................................62
The Title Insurance Policies..................................................64
   Cover......................................................................64
   Period of Cover............................................................64
   Refusal or Reduction in Claim..............................................65
   Exclusions.................................................................65
   Description of Title Insurer...............................................66
Description of the US$ Note...................................................67
   General ...................................................................67
   Form of the US$ Notes......................................................67
   Distributions on the Notes.................................................71
   Key Dates and Periods......................................................72
   Example Calendar...........................................................73
   Calculation of Income......................................................73
   Income ....................................................................73
   Application of Mortgage Principal Repayments and Liquid
      Authorized Investments to Available Income..............................73
   Distribution of Available Income...........................................74


                                       ii



                                TABLE OF CONTENTS
                                   (continued)

                                                                            PAGE
                                                                            ----

   Additional Income Payments.................................................76
   Interest on the Notes......................................................77
   Mortgage Principal Repayments..............................................78
   Principal Distributions....................................................78
   Charge-Offs................................................................82
   Payments Into US$ Account..................................................82
   Payments Out of US$ Account................................................82
   Notices ...................................................................83
   Fixed-Floating Rate Swaps..................................................83
   The Currency Swaps.........................................................85
   Redemption of the Notes for Taxation or Other Reasons......................90
   Redemption of the Notes upon an Event of Default...........................91
   Optional Redemption of the Notes...........................................91
   Final Maturity Date........................................................93
   Final Redemption of the Notes..............................................93
   Termination of the Trust...................................................93
   Prescription...............................................................94
   Reports to Noteholders.....................................................94
   Voting and Consent of Noteholders..........................................96
Description of the Transaction Documents......................................97
   Trust Accounts.............................................................97
   Modifications..............................................................97
   The Issuer Trustee.........................................................98
   The Trust Manager.........................................................101
   The Note Trustee..........................................................102
   Note Trustee's Annual Report..............................................103
   List of Noteholders.......................................................104
   Reports ..................................................................104
   The Security Trust Deed...................................................104
   The Investment Management Agreement.......................................113
   The Backup Servicer Agreement.............................................117
The Servicer.................................................................118
   Servicing of Housing Loans................................................118
   Collection and Enforcement Procedures.....................................118
   Collection and Foreclosure Process........................................119
   Servicer Delinquency Experience...........................................120
Prepayment and Yield Considerations..........................................121
   General ..................................................................121
   Prepayments...............................................................121
   Weighted Average Lives....................................................122
Use of Proceeds..............................................................128
Legal Aspects of the Housing Loans...........................................128
   General ..................................................................128
   Nature of Housing Loans as Security.......................................128
   Strata Title..............................................................129
   Urban Leasehold...........................................................129
   Taking Security Over Land.................................................130


                                       iii



                                TABLE OF CONTENTS
                                  (continued)

                                                                            PAGE
                                                                            ----

   Enforcement of Registered Mortgages.......................................130
   Penalties and Prohibited Fees.............................................131
   Bankruptcy................................................................131
   Environmental.............................................................132
   Insolvency Considerations.................................................133
   Tax Treatment of Interest on Australian Housing Loans.....................133
   Consumer Credit Legislation...............................................133
United States Federal Income Tax Matters.....................................135
   Overview..................................................................135
   Interest Income on the US$ Notes..........................................136
   Sale of Notes.............................................................136
   Market Discount...........................................................137
   Premium...................................................................138
   Backup Withholding........................................................138
Australian Tax Matters.......................................................139
   Payments of Principal, Premiums and Interest..............................139
   Taxations of Financial Arrangements.......................................140
   Note Transfers............................................................140
   Profit on Sale by Non-Resident Noteholders................................141
   Goods and Services Tax....................................................141
   Fixed-Floating Rate Swaps and GST.........................................142
   Currency Swaps and GST....................................................143
   Debt and Equity...........................................................143
   Other Taxes...............................................................144
   Taxation of the Trust.....................................................144
   Tax Reform Proposals......................................................144
Enforcement of Foreign Judgments in Australia................................146
Exchange Controls and Limitations............................................147
   Anti-Terrorism Restrictions...............................................147
   Prohibited Transactions...................................................147
   Transactions Which May Be Approved by the Reserve Bank of Australia.......147
ERISA Considerations.........................................................147
Legal Investment Considerations..............................................149
Available Information........................................................149
Ratings of the Notes.........................................................149
Plan of Distribution.........................................................150
   Underwriting..............................................................150
   Offering Restrictions.....................................................151
General Information..........................................................154
   Listing  .................................................................154
   Authorization.............................................................154
   Litigation................................................................154
   Euroclear and Clearstream, Luxembourg.....................................154
Announcement.................................................................154
Legal Matters................................................................154
Glossary ....................................................................155


                                       iv



             DISCLAIMERS WITH RESPECT TO SALES TO NON-U.S. INVESTORS

     This section applies only to the offering of the US$ notes in countries
other than the United States of America. In this section, references to
Perpetual Trustees Victoria Limited are to that company only in its capacity as
trustee of the Interstar Millennium Series 2004-2G Trust, and not its personal
capacity or as trustee of any other trust. Perpetual Trustees Victoria Limited
is not responsible or liable for this prospectus in any capacity. Interstar
Securitisation Management Pty Limited is solely responsible for this prospectus.
Interstar Securitisation Management Pty Limited, as trust manager, has taken all
reasonable care to ensure that the information contained in this prospectus is
true and accurate in all material respects and that in relation to this
prospectus there are no material facts the omission of which would make
misleading any statement herein, whether fact or opinion.

     Other than in the United States of America, no person has taken or will
take any action that would permit a public offer of the US$ notes in any country
or jurisdiction. The US$ notes may be offered non-publicly in other
jurisdictions. The US$ notes may not be offered or sold, directly or indirectly,
and neither this prospectus nor any form of application, advertisement or other
offering material may be issued, distributed or published in any country or
jurisdiction, unless permitted under all applicable laws and regulations. The
underwriters have represented that all offers and sales by them have been in
compliance, and will comply, with all applicable restrictions on offers and
sales of the US$ notes. You should inform yourself about and observe any of
these restrictions. For a description of further restrictions on offers and
sales of the US$ notes, see "Plan of Distribution -- Offering Restrictions".

     This prospectus does not and is not intended to constitute an offer to sell
or a solicitation of any offer to buy any of the US$ notes by or on behalf of
Perpetual Trustees Victoria Limited in any jurisdiction in which the offer or
solicitation is not authorized or in which the person making the offer or
solicitation is not qualified to do so or to any person to whom it is unlawful
to make an offer or solicitation in such jurisdiction.

     None of Perpetual Trustees Victoria Limited, in its personal capacity and
as issuer trustee, Perpetual Trustee Company Limited, as security trustee,
Interstar Securities (Australia) Pty Limited, as servicer, The Bank of New York,
as note trustee, principal paying agent, calculation agent and note registrar,
the underwriters, National Australia Bank Limited, as fixed-floating rate swap
provider, the currency swap provider, or PMI Mortgage Insurance Ltd, GE Capital
Mortgage Insurance Corporation (Australia) Pty Ltd, PMI Indemnity Limited or GE
Mortgage Insurance Pty Ltd as mortgage insurers accept any responsibility for
any information contained in this prospectus and none of them has separately
verified the information contained in this prospectus or makes any
representation, warranty or undertaking, express or implied, as to the accuracy
or completeness of any information contained in this prospectus or any other
information supplied in connection with the US$ notes.

     Perpetual Trustees Victoria Limited, in its personal capacity and as issuer
trustee, Interstar Securitisation Management Pty Limited, as trust manager,
Interstar Securities (Australia) Pty Limited as servicer, Perpetual Trustee
Company Limited, as security trustee, The Bank of New York, as note trustee,
principal paying agent, calculation agent and note registrar, National Australia
Bank Limited, as fixed-floating rate swap provider, the currency swap provider,
PMI Mortgage Insurance Ltd, GE Capital Mortgage Insurance Corporation
(Australia) Pty Ltd or PMI Indemnity Limited or GE Mortgage Insurance Pty Ltd as
mortgage insurers and the underwriters do not recommend that any person should
purchase any of the US$ notes and do not accept any


                                        v



responsibility or make any representation as to the tax consequences of
investing in the US$ notes.

     Each person receiving this prospectus acknowledges that he or she has not
relied on the entities listed in the preceding paragraph nor on any person
affiliated with any of them in connection with his or her investigation of the
accuracy of the information in this prospectus or his or her investment
decisions; acknowledges that this prospectus and any other information supplied
in connection with the US$ notes is not intended to provide the basis of any
credit or other evaluation; acknowledges that the underwriters have expressly
not undertaken to review the financial condition or affairs of the trust or any
party named in the prospectus during the life of the US$ notes; acknowledges
that the trust manager does not hold an Australian financial services license;
acknowledges that he or she should make his or her own independent investigation
of the trust and the US$ notes; and acknowledges that he or she should seek his
or her own tax, accounting and legal advice as to the consequences of investing
in any of the US$ notes.

     No person has been authorized to give any information or to make any
representations other than those contained in this prospectus in connection with
the issue or sale of the US$ notes. If such information or representation is
given or received, it must not be relied upon as having been authorized by
Perpetual Trustees Victoria Limited or the underwriters.

     Neither the delivery of this prospectus nor any sale made in connection
with this prospectus shall, under any circumstances, create any implication
that:

     o    there has been no material change in the affairs of the trust or any
          party named in this prospectus since the date of this prospectus; or

     o    any other information supplied in connection with the US$ notes is
          correct as of any time subsequent to the date on which it is supplied
          or, if different, the date indicated in the document containing the
          same.

     Perpetual Trustees Victoria Limited's liability to make payments of
interest and principal on the notes is limited to its right of indemnity from
the assets of the trust. All claims against Perpetual Trustees Victoria Limited
in relation to the notes may only be satisfied out of the assets of the trust
and are limited in recourse to the assets of the trust.

     None of the rating agencies have been involved in the preparation of this
prospectus.

     This document may not be communicated in the United Kingdom other than to
persons authorized under the Financial Services and Markets Act 2000 or
otherwise having professional experience in matters relating to investments and
qualifying as investment professionals under Article 19, or persons qualifying
as high net worth persons under Article 49, of the Financial Services and
Markets Act 2000 (Financial Promotion) Order 2001, as amended, or to any other
person to whom this document may otherwise lawfully be communicated or caused to
be communicated nor may any notes be offered or sold in the United Kingdom
except to persons whose ordinary activities involve them in acquiring, holding,
managing or disposing of investments, as principal or agent, for the purposes of
their business or who it is reasonable to expect will acquire, hold, manage or
dispose of investments, as principal or agent, for the purposes of their
business or otherwise in circumstances that do not result in an offer to the
public within the meaning of the public offers of securities regulations 1995,
as amended. This document is not available to other categories of persons in the
United Kingdom and no one falling outside such categories is


                                       vi



entitled to rely on, and must not act on, any information in this document. The
transmission of this document to any person in the United Kingdom other than the
categories stated above is unauthorized and may contravene the Financial
Services and Markets Act 2000.


                                       vii



                             AUSTRALIAN DISCLAIMERS

     o    The notes do not represent deposits or other liabilities of Interstar
          Securitisation Management Pty Limited or associates of Interstar
          Securitisation Management Pty Limited.

     o    The holding of the notes is subject to investment risk, including
          possible delays in repayment and loss of income and principal
          invested.

     o    None of Interstar Securitisation Management Pty Limited, any associate
          of Interstar Securitisation Management Pty Limited, Perpetual Trustees
          Victoria Limited, Perpetual Trustee Company Limited, The Bank of New
          York, as note trustee, principal paying agent, calculation agent and
          note registrar, National Australia Bank Limited, as fixed-floating
          rate swap provider, the currency swap provider or the underwriters in
          any way stands behind the capital value or the performance of the
          notes or the assets of the trust except to the limited extent provided
          in the transaction documents and the swap agreements for the trust.

     o    None of Perpetual Trustees Victoria Limited, Interstar Securitisation
          Management Pty Limited, as trust manager, Interstar Securities
          (Australia) Pty Limited, as a seller and as servicer, Perpetual
          Trustee Company Limited, as security trustee, The Bank of New York, as
          note trustee, principal paying agent, calculation agent and note
          registrar, National Australia Bank Limited, as fixed-floating rate
          swap provider, the currency swap provider or any underwriter
          guarantees the payment of interest or the repayment of principal due
          on the notes.

     o    None of the obligations of Perpetual Trustees Victoria Limited, in its
          capacity as trustee of the trust, are guaranteed in any way by
          Interstar Securitisation Management Pty Limited or any associate of
          Interstar Securitisation Management Pty Limited or by any associate of
          Perpetual Trustees Victoria Limited.


                                      viii




                                     SUMMARY

     This summary highlights selected information from this document and does
not contain all of the information that you need to consider in making your
investment decision. This summary contains an overview of some of the concepts
and other information to aid your understanding. All of the information
contained in this summary is qualified by the more detailed explanations in
other parts of this prospectus.

                           Parties to the Transaction

Trust..................................   Interstar Millennium Series 2004-2G
                                          Trust

Issuer Trustee.........................   Perpetual Trustees Victoria Limited
                                          (ABN 47 004 027 258), in its capacity
                                          as trustee of the trust

Trust Manager..........................   Interstar Securitisation Management
                                          Pty Limited (ABN 56 100 346 898), of
                                          Level 28, 367 Collins Street,
                                          Melbourne, Victoria, 3000, telephone
                                          (613) 9612-1111

Note Trustee...........................   The Bank of New York

Security Trustee.......................   Perpetual Trustee Company Limited
                                          (ABN 42 000 001 007)

Servicer...............................   Interstar Securities (Australia) Pty
                                          Limited (ABN 72 087 271 109)

Backup Servicer........................   KPMG Corporate Finance (Aust) Pty
                                          Limited (ABN 43 007 363 215)

Seller.................................   Interstar Securities (Australia) Pty
                                          Limited

Principal Paying Agent.................   The Bank of New York

Calculation Agent......................   The Bank of New York

Note Registrar.........................   The Bank of New York

Residual Income Beneficiary............   Interstar Securities (Australia) Pty
                                          Limited

Joint-Lead Managers....................   Barclays Capital Inc. and J.P. Morgan
                                          Securities Inc.

Underwriters...........................   Barclays Capital Inc. and J.P. Morgan
                                          Securities Inc.

Mortgage Insurers......................   PMI Indemnity Limited (ABN 49 000 781
                                          171), PMI Mortgage Insurance Ltd (ABN
                                          70 000 511 071) GE Capital Mortgage
                                          Insurance Corporation (Australia) Pty
                                          Ltd (ABN 52 081 488 440) and GE
                                          Mortgage Insurance Pty Ltd (ABN 61
                                          071 466 334)


                                        1



Title Insurer..........................   First American Title Insurance
                                          Company of Australia Pty Limited (ABN
                                          64 075 279 908)

Fixed-Floating Rate
Swap Provider..........................   National Australia Bank Limited (ABN
                                          12 004 044 937) or any other
                                          acceptable fixed-floating rate swap
                                          provider

Currency Swap Provider.................   [To be confirmed]

Rating Agencies........................   Moody's and S&P


                                        2






                                                             STRUCTURAL DIAGRAM


                                                                                            

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

                                                                  BORROWERS

                                                      -------------------------------------
                                                                                                  ----------------------------------
- --------------------------------------------
                                                                                                           SECURITY TRUSTEE
                   SELLER                                           A$ Housing                             Perpetual Trustee
Interstar Securities (Australia) Pty Limited                        Loan Payments                           Company Limited

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

                                                      -------------------------------------    First ranking floating charge
                                                                                               over the assets of the trust
                                                               COLLECTIONS BANK
                                                              National Australia
                                                                  Bank Limited                    ----------------------------------

- ----------------------------------                    -------------------------------------             MORTGAGE INSURERS
                                                                                                       PMI Indemnity Limited
       TRUST MANAGER                                Equitable                                        PMI Mortgage Insurance Ltd
  Interstar Securitisation                          assignment of                                   GE Capital Mortgage Insurance
   Management Pty Limited                           holding loans                                  Corporation (Australia) Pty Ltd
                                                                                                    GE Mortgage Insurance Pty Ltd
- ----------------------------------
                                                                                                  ----------------------------------
                                                      -------------------------------------
                                                                                             Payments from Mortgage
                                                                 ISSUER TRUSTEE              Insurance Policies
                                                               Perpetual Trustees
                                                                Victoria Limited                  ----------------------------------
                                    ---------------
                                       SERVICER           --------------------------------                   TITLE INSURER
                                      Interstar                Interstar Millennium                      First American Title
                                      Securities               Series 2004-2G Trust                       Insurance Company
- ----------------------              (Australia) Pty       --------------------------------              of Australia Pty Limited
                                       Limited
      BACKUP                        ---------------       Payments on the                         ----------------------------------
    SERVICER                                              US$ notes                    Payments from
 KPMG Corporate                                                                        Title Insurance
 Finance (Aust)                                                                        Policies   ----------------------------------
   Pty Limited
                                                                                                               RESIDUAL
- ----------------------                                    --------------------------------                    BENEFICIARY
                                                                CURRENCY SWAP                             Interstar Securities
                                                                  PROVIDER                              (Australia) Pty Limited
                                                          --------------------------------
                                                                                                   ---------------------------------

- ----------------------------------
                                                         ---------------------------------
          FIXED-FLOATING                                      PRINCIPAL PAYING AGENT
       RATE SWAP PROVIDER                                      The Bank of New York
       National Australia                                ---------------------------------
         Bank Limited

- ----------------------------------                       ---------------------------------
                                                                  CLEARING SYSTEMS                 ---------------------------------
                                                            The Depository Trust Company
                                                                    Euroclear                                 US$ NOTES
                                                              Clearstream, Luxembourg
                                                         ---------------------------------         ---------------------------------

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

                                                                 US$ NOTE OWNERS                             NOTE TRUSTEE
                                                                                                        The Bank of New York
                                                         ----------------------------------
                                                                                                   ---------------------------------




                                        3



                              Summary of the Notes

     In addition to the US$ notes, the issuer trustee may issue Redraw notes
collateralized by the same pool of housing loans as the US$ notes. The Redraw
notes, if and when issued, will not be registered under the Securities Act of
1933 and are not being offered by this prospectus. When used in this prospectus
the term "US$ notes" will mean the Class A notes, the Class AB notes and the
Class B notes and the term "US$ noteholders" when used in this prospectus will
mean the holders of any Class A notes, Class AB notes and/or Class B notes. The
term "notes" when used in this prospectus will mean the Redraw notes, the Class
A notes, the Class AB notes and the Class B notes.



                                     Class A                       Class AB                       Class B
- --------------------------------------------------------------------------------------------------------------------
                                                                               
Aggregate Initial           US$[*]                        US$[*]                        US$[*]
   Principal Amount:
- --------------------------------------------------------------------------------------------------------------------
% of Total:                 93.8%                         4.6%                          1.6%
- --------------------------------------------------------------------------------------------------------------------
Anticipated Ratings:
   Moody's                  Aaa                           Aa1                           Aa3
   S&P                      AAA                           AAA                           AA-
- --------------------------------------------------------------------------------------------------------------------
Interest rate from the      three-month LIBOR + [*]%      three-month LIBOR + [*]%      three-month LIBOR + [*]%
   closing date up to but
   excluding the step-up
   margin date
- --------------------------------------------------------------------------------------------------------------------
Interest rate from and      three-month LIBOR + [*]%      three-month LIBOR + [*]%      three-month LIBOR + [*]%
   including the step-up
   margin date
- --------------------------------------------------------------------------------------------------------------------
Minimum Denominations:      US$100,000 and minimum        US$100,000 and minimum        US$100,000 and minimum
                            increments of US$1,000 in     increments of US$1,000 in     increments of US$1,000 in
                            excess                        excess                        excess
- --------------------------------------------------------------------------------------------------------------------
Interest Accrual Method:    actual/360                    actual/360                    actual/360
- --------------------------------------------------------------------------------------------------------------------
Payment Dates:              The 14th day or, if the       The 14th day or, if the       The 14th day or, if the 14th
                            14th day is not a business    14th day is not a business    day is not a business day,
                            day, then the next business   day, then the next business   then the next business day
                            day of each March, June,      day of each March, June,      of each March, June,
                            September and December.       September and December.       September and December. The
                            The first payment date will   The first payment date will   first payment date will be
                            be in June 2004.              be in June 2004.              in June 2004.
- --------------------------------------------------------------------------------------------------------------------
Clearance/                  DTC/Euroclear/ Clearstream,   DTC/Euroclear/ Clearstream,   DTC/Euroclear Clearstream,
   Settlement:              Luxembourg                    Luxembourg                    Luxembourg
- --------------------------------------------------------------------------------------------------------------------
Initial Cut-Off Date:                   Close of business [*], 2004
- --------------------------------------------------------------------------------------------------------------------
Pricing Date:                             On or about [*], 2004
- --------------------------------------------------------------------------------------------------------------------
Closing Date:                                   [*], 2004
- --------------------------------------------------------------------------------------------------------------------
Step-Up Margin Date:               The payment date falling in March 2009
- --------------------------------------------------------------------------------------------------------------------
Final Maturity Date:               The payment date falling in March 2036
- --------------------------------------------------------------------------------------------------------------------
Pre-Funding Period:          For the period from the closing date to, but excluding,
                             the first payment date, the issuer trustee may acquire
                            additional housing loans by applying the money on deposit
                                       in the prefunding account.
- --------------------------------------------------------------------------------------------------------------------



                                        4



Structural Overview

     The Interstar Millennium Trusts securitization program was established
pursuant to a master trust deed dated December 2, 1999 among Perpetual Trustees
Victoria Limited and Interstar Securities (Australia) Pty Limited. The master
trust deed provides the general terms and structure for securitizations under
the program. A series notice among the issuer trustee, Interstar Securities
(Australia) Pty Limited, as seller and servicer, Interstar Securitisation
Management Pty Limited, as trust manager, The Bank of New York, as note trustee
and Perpetual Trustee Company Limited, as security trustee, will set out the
specific details of the Interstar Millennium Series 2004-2G Trust and the notes,
which may vary from the terms set forth in the master trust deed. Each
securitization under the program is a separate transaction with a separate
trust. The assets of the Interstar Millennium Series 2004-2G Trust will not be
available to pay the obligations of any other trust, and the assets of other
trusts will not be available to pay the obligations of Perpetual Trustees
Victoria Limited as trustee of the Interstar Millennium Series 2004-2G Trust.
See "Description of the Trust".

     The Interstar Millennium Series 2004-2G Trust involves the securitization
of housing loans originated by Interstar Securities (Australia) Pty Limited in
the name of Perpetual Trustees Victoria Limited, as trustee of a number of
warehouse trusts, and secured by first ranking mortgages over residential
property located in Australia. Interstar Securities (Australia) Pty Limited, as
beneficiary of the relevant warehouse trusts, will equitably assign its
beneficial interest in the housing loans to Perpetual Trustees Victoria Limited
as trustee of the trust, which will in turn issue the notes to fund the
acquisition of the housing loans.

     The issuer trustee will grant a first ranking floating charge over all
assets which are subject to the trust under the security trust deed in favor of
Perpetual Trustee Company Limited, as security trustee, to secure the issuer
trustee's payment obligations to the noteholders and its other creditors. A
first ranking floating charge is a first priority security interest over a class
of assets, but does not attach to specific assets unless or until it
crystallizes, which means it becomes a fixed charge. The charge will crystallize
if, among other events, an event of default occurs under the security trust
deed. Once the floating charge crystallizes, the issuer trustee will no longer
be able to dispose of or create interests in the assets of the trust without the
consent of the security trustee. For a description of floating charges and
crystallization see "Description of the Transaction Documents -- The Security
Trust Deed -- Nature of the Charge".

     Payments of interest and principal on the notes will come only from the
housing loans and other assets of the trust. The assets of the parties to the
transaction are not available to meet the payments of interest and principal on
the notes. If there are losses on the housing loans, the trust may not have
sufficient assets to repay the notes.

Credit Enhancements

     Payments of interest and principal on the US$ notes will be supported by
the following forms of credit enhancement.

Subordination

     The Class AB and Class B notes will be subordinated to the Redraw notes and
the Class A notes in their right to receive interest payments. If the threshold
requirements are satisfied, principal payments will be allocated rateably
between the Class A notes, the Class AB notes and the Class B notes based on
their principal balances. If the threshold requirements are satisfied prior to
the third anniversary of the issue date, the Class AB notes and the Class B
notes will be entitled only to 50% of their pro rata allocation, with the
balance applied to pay principal on the Class A notes. On or after the third
anniversary of the issue date, if the threshold


                                        5



requirements are satisfied, the Class AB notes and the Class B notes will be
entitled to 100% of their pro rata allocation. However, if the threshold
requirements are not satisfied, the Class AB notes and the Class B notes will be
subordinated to the Redraw notes and the Class A notes in their right to receive
principal payments. No Redraw notes or Class A notes will be issued unless all
of the Class AB notes and the Class B notes are issued.

     The credit support provided by the Class AB notes and the Class B notes is
intended to enhance the likelihood that the Redraw notes and the Class A notes
will receive expected quarterly payments of interest and principal. The
following chart describes the initial credit support provided to the Class A
notes by the Class AB notes and the Class B notes:

                              Initial Support
 Class     Credit Support       Percentage
- -------   -----------------   ---------------
Class A     Class AB notes        6.2%
 notes    and Class B notes

     The initial support percentage in the preceding table is the aggregate
initial principal balance of the Class AB notes and the Class B notes as a
percentage of the initial principal balance of all of the notes on the closing
date.

     The Class B notes will be subordinated to the Class AB notes in their right
to receive interest payments. If the threshold requirements are satisfied,
principal payments will be allocated rateably between the Class A notes, the
Class AB notes and the Class B notes based on their principal balances. If the
threshold requirements are satisfied prior to the third anniversary of the issue
date, the Class AB notes and the Class B notes will be entitled only to 50% of
their pro rata allocation, with the balance applied to pay principal on the
Class A notes. On or after the third anniversary of the issue date, if the
threshold requirements are satisfied, the Class AB notes and the Class B notes
will be entitled to 100% of their pro rata allocation. However, if the threshold
requirements are not satisfied, the Class B notes will be subordinated to the
Class AB notes in their right to receive principal payments. No Class AB notes
will be issued unless all of the Class B notes are issued.

     The credit support provided by the Class B notes to the Class AB notes is
intended to enhance the likelihood that the Class AB notes will receive expected
quarterly payments of interest and principal. The following chart describes the
initial credit support provided to the Class AB notes by the Class B notes:

                          Initial Support
 Class   Credit Support     Percentage
 -----   --------------   ---------------
  AB      Class B notes        1.6%

     The initial support percentage in the preceding table is the initial
principal balance of the Class B notes as a percentage of the initial principal
balance of all of the notes on the closing date.

     In certain circumstances, the issuer trustee may issue Redraw notes. See
"-- Redraws" and "Interstar Residential Loan Program -- Special Features of the
Housing Loans -- Redraws".

     If issued, Redraw notes will rank equally with the Class A notes in their
right to receive interest payments and, prior to the occurrence of an event of
default and enforcement of the charge under the security trust deed, will rank
in priority to the Class A notes, in their right to receive principal payments.
Following the occurrence of an event of default and enforcement of the charge
under the security trust deed, the Redraw notes will rank equally with the Class
A notes in their right to receive both interest and principal payments.

     To the extent that there is a principal loss on a housing loan not covered
by a mortgage insurance policy or a title insurance policy or by the application
of excess income, the amount of such loss will be borne first by the Class B
notes before it is borne by the


                                        6



Redraw notes, the Class A notes and the Class AB notes and then by the Class AB
notes before it is borne by the Redraw notes and Class A notes. See "Description
of the US$ Notes -- Charge Offs".

Mortgage Insurance Policies

     Mortgage insurance policies issued by, or transferred to, PMI Indemnity
Limited, GE Capital Mortgage Insurance Corporation (Australia) Pty Ltd, PMI
Mortgage Insurance Ltd and GE Mortgage Insurance Pty Ltd will provide full
coverage for the principal balance, and interest, outstanding on each housing
loan irrespective of its LVR. The mortgage insurance policies are subject to
some exclusions from coverage and rights of termination which are described in
"The Mortgage Insurance Policies".

Title Insurance Policies

     Some housing loans may be covered by title insurance policies issued by
First American Title Insurance Company of Australia Pty Limited. Title insurance
will provide 100% coverage for losses arising as a result of a relevant mortgage
being subject to a prior encumbrance, not being validly registered or being
invalid or unenforceable. The title insurance policies are subject to some
exclusions from coverage and rights of termination which are described in "The
Title Insurance Policies".

Liquidity Enhancement

     To enable the issuer trustee to make timely payments of interest on the
notes and other trust expenses payable from interest collections on the housing
loans, the trust manager is required to ensure that the trust has an amount
equal to at least one percent of the Australian dollar equivalent of the
outstanding principal amount of the notes invested in highly-rated, short-term
investments. These liquid authorized investments are available to make interest
payments on the notes and to pay primary expenses of the trust if there are not
enough interest collections from the housing loans available to make those
payments. In addition, principal collections on the housing loans will be made
available to make interest payments on the notes and to pay primary expenses of
the trust if there are not enough interest collections from the housing loans
and liquid authorized investments to make those payments. Any liquid authorized
investments and principal collections used to make interest payments on the
notes or to pay other expenses of the trust will be replenished on future
payment dates from excess income, to the extent available.

     Each mortgage insurance policy includes timely payment cover for losses as
a result of a borrower under a housing loan failing to pay all or part of a
payment when due. This timely payment cover comprises at least twelve months of
missed payment installments for each housing loan.

Redraws

     Under the terms of each variable rate housing loan, a borrower may, at the
absolute discretion of the servicer, redraw previously prepaid principal.
Provided the loan is not in arrears at the time of the request for a redraw, a
borrower may redraw an amount equal to the difference between the scheduled
principal balance of the loan and the current principal balance of the loan. The
issuer trustee will be reimbursed from principal collections on the housing
loans for any redraws it advances to borrowers. The amount that the issuer
trustee may advance to a borrower in respect of a particular housing loan from
time to time is limited to the difference between the scheduled principal
balance of the loan and the current principal balance of the loan and may only
be advanced in the circumstances described under "Interstar Residential Loan
Program -- Special Features of the Housing Loans -- Redraws".

     Any redraws of previously prepaid principal will be funded first from
principal collections on the housing loans. If, on a


                                        7



payment date, principal collections on the housing loans for the collection
period before that payment date are insufficient to fund redraws for that
collection period, then the trust manager may give the issuer trustee a
direction to, and the issuer trustee must, issue a series of Redraw notes. The
trust manager must not give this direction unless it has received written
confirmation from each rating agency that the issue of the Redraw notes would
not result in a downgrade or withdrawal of a rating of any note then
outstanding. See "Interstar Residential Loan Program -- Special Features of the
Housing Loans".

Hedging Arrangements

     To hedge its interest rate and currency exposures, the issuer trustee will
enter into the following hedging arrangements:

     o    fixed-floating rate swaps to hedge the basis risk between the interest
          rate on the housing loans which are subject to a fixed rate of
          interest and the floating rate obligations of the trust, which
          includes the issuer trustee's interest payments to the currency swap
          provider under the currency swaps. If any fixed-rate housing loans are
          included in or added to the housing loan pool or if a borrower
          converts a floating rate loan to a fixed-rate loan, a fixed-floating
          rate swap will be entered into by the issuer trustee; and

     o    three US$ currency swaps, one in respect of the Class A notes, one in
          respect of the class AB notes and one in respect of the Class B notes,
          to hedge the currency risk between, on one hand, the collections on
          the housing loans and the amounts received by the issuer trustee under
          any fixed-floating rate swaps, which are denominated in Australian
          dollars, and, on the other hand, the obligation of the trust to pay
          interest and principal on the Class A notes, the Class AB notes and
          the Class B notes, which are each denominated in U.S. dollars,
          together with the basis risk between, on one hand, amounts in respect
          of interest calculated under the floating rate housing loans or under
          any fixed-floating rate swaps by reference to the Australian bank bill
          rate and, on the other hand, amounts in respect of interest calculated
          under the Class A notes, the Class AB notes and the Class B notes by
          reference to LIBOR.

Optional Redemption

     The trust manager will have the option to direct the issuer trustee to
redeem all of the notes on any payment date when the total outstanding principal
amount of the notes is equal to or less than 10% of the total initial principal
amount of the notes. If the trust manager directs the issuer trustee to redeem
the notes, the issuer trustee must so redeem the notes and the noteholders will
receive a payment equal to the outstanding principal amount of the notes plus
any outstanding interest on the notes. The trust manager will also have the
option to direct the issuer trustee to, and upon being so directed the issuer
trustee must -- subject to ratings confirmation -- redeem all of a class of
notes on or after the step-up margin date. The issuer trustee must not redeem
the Class B notes unless the Redraw notes, the Class A notes and the Class AB
notes have been repaid in full or all notes are to be redeemed and must not
redeem the Class AB notes unless the Redraw notes and the Class A notes have
been repaid in full or all notes are to be redeemed. If the issuer trustee so
redeems a class of notes, the relevant noteholders will receive a payment equal
to the outstanding principal amount of the class of notes plus any outstanding
interest on the class of notes.


                                        8



     If the trust manager satisfies the issuer trustee and the note trustee
prior to giving notice to the noteholders that on the next payment date the
currency swap provider would be required to deduct or withhold from any payment
under a currency swap any amount on account of any taxes, duties, assessments or
governmental charges, then the issuer trustee must, when so directed by the
trust manager, in its sole discretion, redeem all of the notes at their
outstanding principal amount, together with accrued interest.

Prefunding

     If on the closing date the total aggregate purchase price for the housing
loans is less than the amount received in Australian dollars by the issuer
trustee from the proceeds of the issue of the notes, the issuer trustee will
retain the difference between the two amounts, to the extent it is not invested
in liquid authorized investments, in the prefunding account. The balance of the
prefunding account must not at any time exceed the Australian dollar equivalent
of US$[*] or 25% of the Australian dollar equivalent of the initial outstanding
principal amount of the US$ notes as of the closing date. See "Description of
the Assets of the Trust -- Acquisition of Housing Loans after the Closing Date".


                                        9



                              The Housing Loan Pool

     The housing loan pool will consist of residential housing loans bearing
either a fixed rate or variable rate of interest, secured by mortgages on owner
occupied and non-owner occupied residential properties. The housing loans will
have original terms to stated maturity of no more than 30 years. The pool of
housing loans has the following characteristics:

                      Selected Housing Loan Pool Data as of
                      Close of Business on January 29, 2004

Housing Loan Pool Size....................................   A$1,050,134,438.47
Total Number of Housing Loans.............................                5,629
Average Housing Loan Balance..............................         A$186,557.90
Maximum Housing Loan Balance..............................       A$1,206,008.53
Minimum Housing Loan Balance..............................                  A$0
Total Valuation of the Properties.........................   A$1,789,120,388.00
Maximum Remaining Term to Maturity in months..............               356.00
Weighted Average Remaining Term to Maturity in months.....               340.24
Weighted Average Seasoning in months......................                 5.12
Weighted Average Original Loan-to-Value Ratio.............                70.48%
Weighted Average Current Loan-to-Value Ratio..............                68.90%
Maximum Current Loan-to-Value Ratio.......................                90.00%

     The original loan-to-value ratio of a housing loan is calculated by
comparing the initial principal amount of the housing loan to the most recent
valuation of the property that is currently securing the housing loan. Thus, if
collateral has been released from the mortgage securing a housing loan or if the
property securing the housing loan has been revalued, the original loan-to-value
ratio may not reflect the actual loan-to-value ratio at the origination of that
housing loan. The current loan-to-value ratio of a housing loan is calculated by
comparing the current principal amount of the housing loan to the most recent
valuation of the property that is currently securing the housing loan.

     Before the issuance of the notes, housing loans may be added to or removed
from the housing loan pool. New housing loans may also be substituted for
housing loans that are removed from the housing loan pool. This addition,
removal or substitution of housing loans may result in changes in the housing
loan pool characteristics shown in the preceding table and could affect the
weighted average lives and yields of the notes. The seller will not add, remove
or substitute any housing loans prior to the closing date if this would result
in a change of more than 5% in any of the characteristics of the pool of housing
loans described in the above table, unless a revised prospectus is delivered to
prospective investors.


                                       10



Withholding Tax

     Payments of principal and interest on the US$ notes will be reduced by any
applicable withholding taxes assessed on the issuer trustee or any paying agent
and could be reduced if any withholding taxes are assessed in respect of
payments under the housing loans. Neither the issuer trustee nor any paying
agent nor any borrower is obliged to pay any additional amounts to the US$
noteholders to cover any withholding taxes.

     If the Commonwealth of Australia or any other applicable jurisdiction
requires the withholding of amounts:

     o    from payments of principal or interest to the noteholders;

     o    from payments by the issuer trustee to the currency swap provider
          under a currency swap; or

     o    from payments by borrowers under the housing loans,

due to taxes, duties, assessments or other governmental charges, the issuer
trustee must, when so directed by noteholders representing at least 75% of the
outstanding principal amount of the notes and provided the issuer trustee will
be in a position to discharge all of its liabilities in respect of the notes,
redeem all of the notes. See "Description of the US$ Notes -- Redemption of the
Notes for Taxation or Other Reasons".

U.S. Tax Status

     In the opinion of Mayer, Brown, Rowe & Maw LLP, special U.S. tax counsel to
the trust manager, the US$ notes will be characterized as debt for U.S. federal
income tax purposes. Each US$ noteholder, by acceptance of a US$ note, agrees to
treat the notes as indebtedness. See "United States Federal Income Tax Matters".

Australian Tax Status

     The US$ notes should be characterized as debt for Australian tax purposes.
See "Australian Tax Matters".

Legal Investment

     The US$ notes will not constitute "mortgage-related securities" for the
purposes of the Secondary Mortgage Market Enhancement Act of 1984. No
representation is made as to whether the notes constitute legal investments
under any applicable statute, law, rule, regulation or order for any entity
whose investment activities are subject to investment laws and regulations or to
review by regulatory authorities. You are urged to consult with your own legal
advisors concerning the status of the US$ notes as legal investments for you.
See "Legal Investment Considerations".

ERISA Considerations

     Subject to the considerations described below in "ERISA Considerations",
the US$ notes will be eligible for purchase by certain retirement plans subject
to the Employee Retirement Income Security Act of 1974, as amended. Investors
should consult their counsel with respect to the consequences under ERISA and
the United States Internal Revenue Code of 1986, as amended, of the plan's
acquisition and ownership of the US$ notes. See "ERISA Considerations."

Book-Entry Registration

     Persons acquiring beneficial ownership interests in the US$ notes will hold
their US$ notes through The Depository Trust Company in the United States or
Clearstream, Luxembourg or Euroclear outside of the United States. Transfers
within The Depository Trust Company, Clearstream, Luxembourg or Euroclear will
be in accordance with the usual rules and operating procedures of the relevant
system.


                                       11



Crossmarket transfers between persons holding directly or indirectly through The
Depository Trust Company, on the one hand, and persons holding directly or
indirectly through Clearstream, Luxembourg or Euroclear, on the other hand, will
take place in The Depository Trust Company through the relevant depositories of
Clearstream, Luxembourg or Euroclear.

Collections

     The issuer trustee will receive for each collection period the following
amounts, which are known as collections:

     o    payments of interest, principal and fees, including prepayments of
          principal under the housing loans;

     o    proceeds from the enforcement of the housing loans and registered
          mortgages relating to those housing loans;

     o    amounts received under any fixed-floating rate swap and the currency
          swaps;

     o    amounts received under mortgage insurance policies and title insurance
          policies;

     o    income in respect of authorized investments of the trust; and

     o    interest on amounts in the collection account.

     Collections will be allocated between income and mortgage principal
repayments. Collections attributable to interest and fees are known as income.
The collections attributable to principal are known as mortgage principal
repayments.

     Income is normally used to pay fees and expenses of the issuer trustee in
connection with the trust, together with interest on the notes. Mortgage
principal repayments are normally used to pay principal on the notes. However,
if there is not enough income to pay senior fees and expenses of the issuer
trustee and interest on the notes for a period, the trust manager will direct
the issuer trustee to apply liquid authorized investments then mortgage
principal repayments to pay such unpaid fees, expenses and interest. Any liquid
authorized investments and mortgage principal repayments used to make interest
payments on the notes or to pay senior fees and expenses of the issuer trustee
will be replenished on future payment dates from excess income, to the extent
available. If there is excess income after payment of senior fees and expenses
of the issuer trustee, interest on the notes and replenishment of liquid
authorized investments and mortgage principal repayments such excess income will
first reimburse any charge-offs and then any carryover charge-offs on the
housing loans. Any remaining excess income will be distributed to the residual
income beneficiary at the end of each collection period.

Interest on the Notes

     Interest on the notes will be payable quarterly in arrears on each payment
date. Amounts available to make interest payments on the notes will be allocated
to pay interest on the Redraw notes and the Class A notes before any allocation
is made to pay interest on the Class AB notes and the Class B notes. Amounts
available to make interest payments on the notes will be allocated to pay
interest on the Class AB notes before any allocation is made to pay interest on
the Class B notes. Amounts available to make interest payments on the Redraw
notes and the Class A notes will be allocated rateably between the Redraw notes
and the Class A notes based on the amount of Australian dollar interest owed, in
relation to the Redraw notes, or related swap amounts, in relation to the Class
A notes. Interest on each class of notes is calculated for each interest period
at the note's interest rate:


                                       12



     o    on the outstanding principal amount of that note at the beginning of
          that interest period, after giving effect to any payments of principal
          with respect to that note on that day; and

     o    on the basis of the actual number of days in that interest period and
          a year of 360 days for the US$ notes, or 365 days for the Redraw
          notes.

Principal on the Notes

     Principal on the notes will be payable on each payment date. On each
payment date prior to the enforcement of the charge under the security trust
deed, principal will be paid first on the Redraw notes, if any have been issued,
until the Redraw notes have been redeemed in full. If the threshold requirements
have been met, principal payments will then be allocated pro rata among the
Class A notes, the Class AB notes and the Class B notes based on their principal
balances. If the threshold requirements are satisfied prior to the third
anniversary of the issue date, the Class AB notes and the Class B notes will be
entitled only to 50% of their pro rata allocation, with the balance applied to
pay principal on the Class A notes. On or after the third anniversary of the
issue date, if the threshold requirements are satisfied, the Class AB notes and
the Class B notes will be entitled to 100% of their pro rata allocation. If the
threshold requirements have not been met, principal payments will then be paid
first pro rata among the Class A notes based on their principal balances until
such time as all the Class A notes have been redeemed in full, second pro rata
among the Class AB notes based on their principal balances until such time as
all the Class AB notes have been redeemed in full, and third pro rata among the
Class B notes based on their principal balances until such time as all the Class
B notes have been redeemed in full. If the security trust deed is enforced after
an event of default, the proceeds from the enforcement will be distributed pro
rata among all of the Redraw notes and the Class A notes prior to any
distributions to the Class AB notes or Class B notes and will be distributed pro
rata among all of the Class AB notes prior to any distributions to the Class B
notes.

Allocation of Cash Flows

     On each payment date, the issuer trustee will repay principal and interest
to each noteholder to the extent that there are collections received for those
payments. The charts on the next two pages summarize the flow of payments.


                                       13



                             DISTRIBUTION OF INCOME
                              ON EACH PAYMENT DATE

             -------------------------------------------------
             Pay to the seller the Accrued Interest Adjustment
             -------------------------------------------------

                               -------------
                               Pay any taxes
                               -------------

                  -------------------------------------------------
                  Pay pro rata:

                  o  the issuer trustee's fee

                  o  any fees payable to the note trustee


                  Pay pro rata:

                  o  the fees payable pro rata to the paying agents

                  o  any fees payable to the calculation agent

                  o  any fees payable to the note registrar
                  -------------------------------------------------

   ---------------------------------------------------------------------
     Pay the expenses of the trust - other than any fees payable to the
    issuer trustee, the note trustee, the paying agents, the calculation
     agent, the note registrar, the servicer and the trust manager - in
                     relation to the collection period
   ---------------------------------------------------------------------

   ---------------------------------------------------------------------
     Pay the expenses of the trust - other than any fees payable to the
    issuer trustee, the note trustee, the paying agents, the calculation
   agent, the note registrar, the servicer and the trust manager - which
       the trust manager or the issuer reasonably anticipates will be
                  incurred prior to the next payment date
   ---------------------------------------------------------------------

   ---------------------------------------------------------------------
     Pay the expenses of the trust - other than any fees payable to the
    issuer trustee, the note trustee, the paying agents, the calculation
    agent, the note registrar, the servicer and the trust manager - not
    covered above which have already been incurred prior to that payment
      date but which have not by the two boxes previously been paid or
                                 reimbursed
   ---------------------------------------------------------------------

        -----------------------------------------------------------
        Pay pro rata the trust manager's fee and the servicer's fee
        -----------------------------------------------------------

     Pay pro rata:

     ----------------------------------------------------------------------
     o    any amounts payable to the fixed-floating rate swap provider
          under any fixed-floating rate swaps other than any break costs in
          respect of the termination of the fixed-floating rate swap

     o    any interest for the interest period ending on that payment date
          to the Redraw noteholders

     o    (1) the Class A A$ Interest Amount for that payment date to the
          currency swap provider and the reciprocal payment by the currency
          swap provider is thereafter to be applied towards payment of
          interest on the Class A notes, including interest due but unpaid
          from any previous payment date or (2) if the Class A currency
          swap is terminated an A$ amount that the trust manager determines
          in good faith to be applied on that payment date in order to
          enable the issuer trustee to meet its obligations to pay interest
          on the Class A notes to the note trustee for purchase of U.S.
          dollars at the spot exchange rate to be applied towards payment
          of interest on the Class A notes on that payment date, including
          interest due but unpaid from any previous payment date

     o    to the currency swap provider any break costs payable under the
          Class A currency swap, other than in respect of the termination
          of the Class A currency swap where the currency swap provider is
          the defaulting party
     ----------------------------------------------------------------------

     ----------------------------------------------------------------------
     Pay pro rata :

     o    (1) the Class AB A$ Interest Amount for that payment date to the
          currency swap provider and the reciprocal payment by the currency
          swap provider is thereafter to be applied towards payments of
          interest on the Class AB notes, including interest due but unpaid
          from any previous payment date or (2) if the Class AB currency
          swap is terminated an A$ amount that the trust manager determines
          in good faith to be applied on that payment date in order to
          enable the issuer trustee to meet its obligations to pay interest
          on the Class AB notes to the note trustee for purchase of U.S.
          dollars at the spot exchange rate to be applied towards payment
          of interest on the Class AB notes on that payment date, including
          interest due but unpaid from any previous payment date

     o    to the currency swap provider any break costs payable under the
          Class AB currency swap, other than in respect of the termination
          of the Class AB currency swap where the currency swap provider is
          the defaulting party
     ----------------------------------------------------------------------

     ----------------------------------------------------------------------
     Pay pro rata:

     o    (1) the Class B A$ Interest Amount for that payment date to the
          currency swap provider and the reciprocal payment by the currency
          swap provider is thereafter to be applied towards payments of
          interest on the Class B notes, including interest due but unpaid
          from any previous payment date or (2) if the Class B currency
          swap is terminated an A$ amount that the trust manager determines
          in good faith to be applied on that payment date in order to
          enable the issuer trustee to meet its obligations to pay interest
          on the Class B notes to the note trustee for purchase of U.S.
          dollars at the spot exchange rate to be applied towards payment
          of interest on the Class B notes on that payment date, including
          interest due but unpaid from any previous payment date

     o    to the currency swap provider any break costs payable under the
          Class B currency swap, other than in respect of the termination
          of the Class B currency swap where the currency swap provider is
          the defaulting party
     ----------------------------------------------------------------------


                                       14



                         DISTRIBUTION OF INCOME ON
                       EACH PAYMENT DATE (CONTINUED)

    --------------------------------------------------------------------
    Apply as Mortgage Principal Repayments amounts previously used from
     Liquid Authorized Investments and Mortgage Principal Repayments to
    make up any Income Shortfalls to the extent such amount has not been
                             previously repaid
    --------------------------------------------------------------------

    --------------------------------------------------------------------
       Reduce the Aggregate Principal Loss Amount in relation to the
                             collection period
    --------------------------------------------------------------------

    --------------------------------------------------------------------
            Reduce the total amount of any Carryover Charge-offs
    --------------------------------------------------------------------

    --------------------------------------------------------------------
    Pay pro rata break costs to:

    o    the fixed-floating rate swap provider

    o    the currency swap provider in respect of the termination of the
         currency swaps where the currency swap provider is the
         defaulting party
    --------------------------------------------------------------------

    --------------------------------------------------------------------
                       Pay fees payable to the seller
    --------------------------------------------------------------------

    --------------------------------------------------------------------
       Pay pro rata the balance to each holder of a residual income unit
    --------------------------------------------------------------------


                                       15



              DISTRIBUTION OF MORTGAGE PRINCIPAL REPAYMENTS, LIQUID
               AUTHORIZED INVESTMENTS AND RECOVERY AMOUNTS ON EACH
                                  PAYMENT DATE
- --------------------------------------------------------------------------------
Apply for liquidity purposes in replenishing liquid authorized investments
up to the prescribed minimum level, in funding redraws or funding advances
    to borrowers under the housing loans which are line of credit loans
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
   Apply first liquid authorized investments and then mortgage principal
       repayments to Available Income to make up any Income Shortfall
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
     Replenish liquid authorized investments until the value of liquid
         authorized investments equals the prescribed minimum level
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                 Payments of principal on the Redraw notes
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
If the Threshold Requirements are satisfied, pro rata:

o    (A) to pay to (1) prior to the termination of the Class A currency swap,
     the currency swap provider the Class A A$ Equivalent of the Principal
     Amount of the Class A notes and the reciprocal payment by the currency swap
     provider is thereafter to be applied towards payment of the Principal
     Amount of the Class A notes on that payment date or (2) if the Class A
     currency swap has been terminated, the note trustee for purchase of U.S.
     dollars at the spot exchange rate to be applied in repaying principal on
     the Class A notes on that payment date, in each case until such time as all
     of the Class A notes have been redeemed in full;

o    (B) to pay to (1) prior to the termination of the Class AB currency swap,
     the currency swap provider the Class AB A$ Equivalent of the Principal
     Amount of the Class AB notes and the reciprocal payment by the currency
     swap provider is thereafter to be applied towards payment of the Principal
     Amount of the Class AB notes on that payment date or (2) if the Class AB
     currency swap has been terminated, the note trustee for purchase of U.S.
     dollars at the spot exchange rate to be applied in repaying principal on
     the Class AB notes on that payment date, in each case until such time as
     all of the Class AB notes have been redeemed in full; and

o    (C) to pay to (1) prior to the termination of the Class B currency swap,
     the currency swap provider the Class B A$ Equivalent of the Principal
     Amount of the Class B notes and the reciprocal payment by the currency swap
     provider is thereafter to be applied towards payment of the Principal
     Amount of the Class B notes on that payment date or (2) if the Class B
     currency swap has been terminated, the note trustee for purchase of U.S.
     dollars at the spot exchange rate to be applied in repaying principal on
     the Class B notes on that payment date, in each case until such time as all
     of the Class B notes have been redeemed in full,

provided that:

o    (D) if the Threshold Requirements are satisfied on any payment date prior
     to the third anniversary of the closing date, the issuer trustee will pay
     on that payment date under each of sub-paragraphs (B) and (C) above 50% of
     the amount that would otherwise have been payable if not for this
     sub-paragraph (D), and will pay the balance of the amount otherwise so
     payable in accordance with sub-paragraph (A). On or after the third
     anniversary of the closing date, if the Threshold Requirements are
     satisfied, the issuer trustee will pay 100% of the amount payable under
     each of sub-paragraphs (B) and (C) above; and

o    (E) each such amount in sub-paragraphs (B) and (C) above shall only be
     distributed to the extent that such distribution will not result in a
     breach of the Threshold Requirements; or


If the Threshold Requirements are not satisfied:

o    first:

     o    to pay to (1) prior to the termination of the Class A currency swap,
          the currency swap provider the Class A A$ Equivalent of the Principal
          Amount of the Class A notes and the reciprocal payment by the currency
          swap provider is thereafter to be applied towards payment of the
          Principal Amount of the Class A notes on that payment date or (2) if
          the Class A currency swap has been terminated, the note trustee for
          purchase of U.S. dollars at the spot exchange rate to be applied in
          repaying principal on the Class A notes on that payment date, in each
          case until such time as all Class A notes have been redeemed in full;

o    second:

     o    to pay to (1) prior to the termination of the Class AB currency swap,
          the currency swap provider the Class AB A$ Equivalent of the Principal
          Amount of the Class AB notes and the reciprocal payment by the
          currency swap provider is thereafter to be applied towards payment of
          the Principal Amount of the Class AB notes or (2) if the Class AB
          currency swap has been terminated, the note trustee for the purchase
          of U.S. dollars at the exchange rate to be applied in repaying
          principal on the Class AB notes on that payment date, in each case
          until such time as all Class AB notes have been redeemed in full; and

o    third:

     o    to pay to (1) prior to the termination of the Class B currency swap,
          the currency swap provider the Class B A$ Equivalent of the Principal
          Amount of the Class B notes and the reciprocal payment by the currency
          swap provider is thereafter to be applied towards payment of the
          Principal Amount of the Class B notes or (2) if the Class B currency
          swap has been terminated, the note trustee for purchase of U.S.
          dollars at the exchange rate to be applied in repaying principal on
          the Class B notes on that payment date, in each case until such time
          as all Class B notes have been redeemed in full.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
Payment as a distribution to the holder of the residual capital unit as to A$10,
and the remaining balance pro rata to each holder of a residual income unit.
- --------------------------------------------------------------------------------


                                       16



                                  RISK FACTORS

     The US$ notes are complex securities issued by a foreign entity and secured
by property located in a foreign jurisdiction. You should consider the following
risk factors in deciding whether to purchase any US$ notes. There may be other
unforeseen reasons why you might not receive principal or interest on your US$
notes. You should also read the detailed information set out elsewhere in the
prospectus.

The notes will be paid only from the       o    The notes are debt obligations
assets of the trust                             of the issuer trustee only in
                                                its capacity as trustee of the
                                                trust. The notes do not
                                                represent an interest in or
                                                obligation of any of the other
                                                parties to the transaction. The
                                                assets of the trust will be the
                                                sole source of payments on the
                                                notes. The issuer trustee's
                                                other assets will only be
                                                available to make payments on
                                                the notes if the issuer trustee
                                                is negligent or commits fraud or
                                                a willful default. Therefore, if
                                                the assets of the trust are
                                                insufficient to pay the interest
                                                and principal on your notes when
                                                due, there will be no other
                                                source from which to receive
                                                these payments and you may not
                                                get back your entire investment
                                                or the yield you expected to
                                                receive.

There is no way to predict the actual      o    The rate of principal and
rate and timing of payments on the              interest payments on pools of
housing loans                                   housing loans varies among
                                                pools, and is influenced by a
                                                variety of economic,
                                                demographic, social, tax, legal
                                                and other factors, including
                                                prevailing market interest rates
                                                for housing loans and the
                                                particular terms of the housing
                                                loans. Australian housing loans
                                                have features and options that
                                                are different from housing loans
                                                in the United States, and thus
                                                will have different rates and
                                                timing of payments from housing
                                                loans in the United States.
                                                There is no guarantee as to the
                                                actual rate of prepayment on the
                                                housing loans, or that the
                                                actual rate of prepayments will
                                                conform to any model described
                                                in this prospectus. The rate and
                                                timing of principal and interest
                                                payments on the housing loans
                                                and the ability to redraw
                                                principal on the housing loans
                                                will affect the rate and timing
                                                of payments of principal and
                                                interest on your notes. The
                                                performance of relevant
                                                counterparties under each
                                                mortgage insurance policy, each
                                                title insurance policy, any
                                                fixed-floating rate swap and the
                                                currency swaps will also have a
                                                key impact on such payments in
                                                terms of both the timeliness of
                                                such payments and the amount of
                                                such payments. Unexpected
                                                prepayment rates could have the
                                                following negative effects:


                                       17



                                                o    if you bought your notes
                                                     for more than their face
                                                     amount, the yield on your
                                                     notes will drop if
                                                     principal payments occur at
                                                     a faster rate than you
                                                     expect; or

                                                o    if you bought your notes
                                                     for less than their face
                                                     amount, the yield on your
                                                     notes will drop if
                                                     principal payments occur at
                                                     a slower rate than you
                                                     expect.

Losses and delinquent payments on the      o    If borrowers fail to make
housing loans may affect the return on          payments of interest and
your notes                                      principal under the housing
                                                loans when due and the credit
                                                enhancements described in this
                                                prospectus are not enough to
                                                protect your notes from the
                                                borrowers' failure to pay, then
                                                the issuer trustee may not have
                                                enough funds to make full
                                                payments of interest and
                                                principal due on your notes.
                                                Consequently, the yield on your
                                                notes could be lower than you
                                                expect and you could suffer
                                                losses.

Enforcement on the housing loans may       o    Substantial delays could be
cause delays in payment and losses              encountered in connection with
                                                the liquidation of a housing
                                                loan, which may lead to
                                                shortfalls in payments to you to
                                                the extent those shortfalls are
                                                not covered by excess income, a
                                                mortgage insurance policy or
                                                title insurance policy or if the
                                                relevant mortgage insurer or
                                                title insurer fails to perform
                                                its obligations under the
                                                relevant mortgage insurance
                                                policy or title insurance
                                                policy.

                                           o    Further, enforcement expenses
                                                such as legal fees, real estate
                                                taxes and maintenance and
                                                preservation expenses, to the
                                                extent not covered by a mortgage
                                                insurance policy, a title
                                                insurance policy or excess
                                                income, will reduce the net
                                                amounts recoverable by the
                                                issuer trustee from an enforced
                                                housing loan or mortgage. If the
                                                proceeds of the sale of a
                                                mortgaged property, net of these
                                                expenses, are less than the
                                                amount due under the related
                                                housing loan, the issuer trustee
                                                may not have enough funds to
                                                make full payments of interest
                                                and principal due to you, unless
                                                the difference is covered under
                                                a mortgage insurance policy or a
                                                title insurance policy or by
                                                excess income. In addition, even
                                                if these risks are covered by a
                                                mortgage insurance policy or
                                                title insurance policy there is
                                                no guarantee that the mortgage
                                                insurer or title insurer will
                                                promptly make any payment under
                                                any mortgage insurance policy or
                                                title insurance policy or that
                                                the mortgage insurer or title
                                                insurer will have the necessary
                                                financial capacity to make any
                                                such payment at the relevant
                                                time.


                                       18



Certain provisions of the mortgage         o    The liability of a mortgage
insurance policies may affect the return        insurer is governed by the terms
on your notes                                   of the relevant mortgage
                                                issuance policy, which contains
                                                certain exclusions that may
                                                allow that mortgage insurer to
                                                reduce a claim or terminate
                                                mortgage insurance cover in
                                                respect of a housing loan in
                                                certain circumstances. See "The
                                                Mortgage Insurance Policies".
                                                Any such reduction or
                                                termination may affect the
                                                ability of the issuer trustee to
                                                pay you principal and interest
                                                in full.

Certain provisions of the title            o    The liability of the title
insurance policies may affect the return        insurer is governed by the terms
on your notes                                   of the title insurance policy,
                                                which contains certain
                                                exclusions which may allow the
                                                title insurer to reduce a claim
                                                or not provide title insurance
                                                policy cover in respect of a
                                                relevant mortgage relating to a
                                                housing loan. See "The Title
                                                Insurance Policies". Any such
                                                reduction or termination may
                                                affect the ability of the issuer
                                                trustee to recover all moneys
                                                secured by the relevant mortgage
                                                and thereby affect the ability
                                                of the issuer trustee to pay you
                                                principal and interest in full.

The subordination of the Class B notes     o    The amount of credit enhancement
and the Class AB notes provides only            provided through the
limited protection against losses on the        subordination of the Class B
Redraw notes and the Class A notes              notes and the Class AB notes to
                                                the Redraw notes and the Class A
                                                notes is limited and could be
                                                depleted prior to the payment in
                                                full of the Redraw notes and the
                                                Class A notes. If principal
                                                losses incurred by the trust
                                                exceed the principal amount of
                                                the Class B notes and the Class
                                                AB notes, you may suffer losses
                                                on your Class A notes.

The subordination of the Class B notes     o    The amount of credit enhancement
provides only limited protection against        provided through the
losses on the Class AB notes                    subordination of the Class B
                                                notes to the Class AB notes is
                                                limited and could be depleted
                                                prior to the payment in full of
                                                the Class AB notes. If principal
                                                losses incurred by the trust
                                                exceed the principal amount of
                                                the Class B notes, you may
                                                suffer losses on your Class AB
                                                notes.

You may not be able to resell your notes   o    The underwriters are not
                                                required to assist you in
                                                reselling your notes. A
                                                secondary market for your notes
                                                may not develop. If a secondary
                                                market does develop, it might
                                                not continue or might not be
                                                sufficiently liquid to allow you
                                                to resell any of your notes
                                                readily or at the price you
                                                desire. The market value of your
                                                notes is likely to fluctuate,
                                                which could result in
                                                significant losses to you.

The termination of any of the swaps may    o    The issuer trustee will exchange
subject you to losses from interest rate        the interest payments from any
or currency fluctuations                        fixed rate housing loans for
                                                variable rate payments based
                                                upon the three-month Australian
                                                bank bill rate. If a
                                                fixed-floating rate swap is
                                                terminated or the fixed-floating
                                                rate swap provider


                                       19



                                                fails to perform its
                                                obligations, you will be exposed
                                                to the risk that the floating
                                                rate of interest payable with
                                                respect to the notes will be
                                                greater than the discretionary
                                                fixed rate set by the servicer
                                                on the fixed rate housing loans,
                                                which may lead to losses to you.
                                                See "Description of the US$
                                                Notes -- Fixed-Floating Rate
                                                Swaps" below.

                                           o    The issuer trustee will receive
                                                payments from the borrowers on
                                                the housing loans and the
                                                fixed-floating rate swap
                                                provider in Australian dollars
                                                -- calculated, in the case of
                                                payments by the fixed-floating
                                                rate swap provider, by reference
                                                to the Australian bank bill rate
                                                -- and make payments to you in
                                                U.S. dollars, calculated, in the
                                                case of payments of interest, by
                                                reference to LIBOR. Under each
                                                of the Class A currency swap,
                                                the Class AB currency swap and
                                                the Class B currency swap, the
                                                currency swap provider will
                                                exchange Australian dollar
                                                receipts for U.S. dollar
                                                payments, and in the case of
                                                interest, amounts calculated by
                                                reference to the Australian bank
                                                bill rate for amounts calculated
                                                by reference to LIBOR. If the
                                                currency swap provider fails to
                                                perform its obligations or if
                                                any of the Class A currency
                                                swap, the Class AB currency swap
                                                or the Class B currency swap is
                                                terminated, the issuer trustee
                                                will have to exchange its
                                                Australian dollars for U.S.
                                                dollars, and its Australian bank
                                                bill rate obligations for LIBOR
                                                obligations, at a relevant spot
                                                exchange rate that may not
                                                provide sufficient U.S. dollars
                                                to make payments to you in full.

Prepayments during a collection period     o    If a prepayment is received on a
may result in you not receiving your            housing loan during a collection
full interest payments                          period, interest on the housing
                                                loan will cease to accrue on
                                                that portion of the housing loan
                                                that has been prepaid, starting
                                                on the date of prepayment. The
                                                amount prepaid will be invested
                                                in investments that may earn a
                                                rate of interest lower than that
                                                paid on the housing loan. If it
                                                is less, the issuer trustee may
                                                not have sufficient funds to pay
                                                the full amount of interest due
                                                on the next payment date.

The proceeds from the enforcement of the   o    If the security trustee enforces
security trust deed may be insufficient         the security interest over the
to pay amounts due to you                       assets of the trust after an
                                                event of default under the
                                                security trust deed, there is no
                                                assurance that the market value
                                                of the assets of the trust will
                                                be equal to or greater than the
                                                outstanding principal and
                                                interest due on the notes, or
                                                that the security trustee will
                                                be able to realize the full
                                                value of the assets of the
                                                trust. The issuer trustee, the
                                                security trustee, the note
                                                trustee, the swap providers and
                                                other service


                                       20



                                                providers will generally be
                                                entitled to receive the proceeds
                                                of any sale of the assets of the
                                                trust, to the extent they are
                                                owed fees and expenses, before
                                                you. Consequently, the proceeds
                                                from the sale of the assets of
                                                the trust after an event of
                                                default under the security trust
                                                deed may be insufficient to pay
                                                you principal and interest in
                                                full.

If the trust manager directs the issuer    o    If the trust manager directs the
trustee to redeem the notes early, the          issuer trustee to redeem the
yield on your notes may be lower than           notes early as described in
expected                                        "Description of the US$ Notes --
                                                Optional Redemption of the
                                                Notes", the purchase of the
                                                housing loans will result in the
                                                early retirement of your notes,
                                                which will shorten their average
                                                lives and potentially lower the
                                                yield on your notes.

The imposition of a withholding tax will   o    If a withholding tax is imposed
reduce payments to you and may lead to          on payments by the issuer
an early redemption of the notes                trustee or any paying agent of
                                                interest on your notes, you will
                                                not be entitled to receive
                                                grossed-up amounts to compensate
                                                for such withholding tax. Thus,
                                                you will receive less interest
                                                than is scheduled to be paid on
                                                your notes.

                                           o    In addition, upon the occurrence
                                                of such an event, the issuer
                                                trustee must, when so directed
                                                by noteholders representing 75%
                                                of the outstanding principal
                                                amount of the notes, provided
                                                the issuer trustee will be in a
                                                position to discharge all of its
                                                liabilities in respect of the
                                                notes, on the next payment date
                                                redeem in whole, but not in
                                                part, the aggregate outstanding
                                                principal amount plus accrued
                                                interest on the notes. If the
                                                option to redeem the notes
                                                affected by a withholding tax is
                                                exercised, you may not be able
                                                to reinvest the redemption
                                                payments at a comparable
                                                interest rate.

The features of the housing loans may      o    The features of the housing
change, which could affect the timing           loans, including their interest
and amount of payments to you                   rates, may be changed by the
                                                servicer, either on its own
                                                initiative or at a borrowers'
                                                request. Some of these changes
                                                may include the addition of
                                                newly developed features which
                                                are not described in this
                                                prospectus. As a result of these
                                                changes and borrowers' payments
                                                of principal, the concentration
                                                of housing loans with specific
                                                characteristics is likely to
                                                change over time, which may
                                                affect the timing and amount of
                                                payments you receive.

                                           o    If the servicer changes the
                                                features of the housing loans,
                                                borrowers may elect to refinance
                                                their loan with another lender
                                                to obtain more favorable
                                                features. The refinancing of
                                                housing loans could cause you to
                                                experience higher rates of
                                                principal


                                       21



                                                prepayment than you expected,
                                                which could affect the yield on
                                                your notes.

There are limits on the amount of          o    If the interest collections
available liquidity to ensure payments          during a collection period and
of interest to you                              liquid authorized investments
                                                are insufficient to cover fees,
                                                expenses and the interest
                                                payments due with respect to the
                                                notes on the next payment date,
                                                principal collections collected
                                                during the collection period may
                                                be used to cover these amounts.
                                                In the event that there is not
                                                enough money available from
                                                principal collections, you may
                                                not receive a full payment of
                                                interest on the relevant payment
                                                date, which will reduce the
                                                yield on your notes.

The use of liquid authorized investments   o    If liquid authorized investments
or principal collections to cover               or principal collections are
liquidity shortfalls may lead to                drawn upon to cover shortfalls
principal losses                                in interest, and there is
                                                insufficient excess income in
                                                succeeding collection periods to
                                                repay those liquid authorized
                                                investments or principal
                                                collections, you may not receive
                                                full repayment of principal on
                                                your notes.

A decline in Australian economic           o    The Australian economy has been
conditions may lead to losses or delays         experiencing a prolonged period
in payments on your notes                       of expansion with relatively low
                                                and stable interest rates and
                                                steadily increasing property
                                                values. However, there have been
                                                two 25 basis point increases in
                                                interest rates in Australia in
                                                the latter half of 2003. If the
                                                Australian economy were to
                                                experience a downturn, an
                                                increase in interest rates, an
                                                increase in unemployment, a fall
                                                in property values or any
                                                combination of these factors,
                                                delinquencies or losses on the
                                                housing loans may increase,
                                                which may cause losses or delays
                                                in payments on your notes.

Consumer protection laws may affect the    o    Some of the housing loans are
timing or amount of interest or                 regulated by the Consumer Credit
principal payments to you                       Legislation. Under that
                                                legislation, a borrower may have
                                                a right to apply to a court to:

                                                o    vary the terms of their
                                                     housing loan on the grounds
                                                     of hardship or that it is
                                                     an unjust contract;

                                                o    reduce or cancel any
                                                     interest rate payable on
                                                     the housing loan which is
                                                     unconscionable;

                                                o    have certain provisions of
                                                     the housing loan or
                                                     relevant mortgage which are
                                                     in breach of the
                                                     legislation declared
                                                     unenforceable;

                                                o    obtain an order for a civil
                                                     penalty; or


                                       22



                                                o    obtain restitution or
                                                     compensation, in relation
                                                     to any breaches of the
                                                     Consumer Credit Legislation
                                                     in relation to the housing
                                                     loan or relevant mortgage.

                                           o    Any such order may affect the
                                                timing or amount of interest or
                                                principal repayments under the
                                                relevant housing loan, which may
                                                in turn affect the timing or
                                                amount of interest or principal
                                                payments to you under the notes.

                                           o    In addition, a mortgagee's
                                                ability to enforce a mortgage
                                                which is subject to the Consumer
                                                Credit Legislation is limited by
                                                various demand and notice
                                                procedures which are required to
                                                be followed. For example, as a
                                                general rule enforcement cannot
                                                occur unless the relevant
                                                default is not remedied within
                                                30 days after a default notice
                                                is given. Borrowers may also be
                                                entitled to initiate
                                                negotiations with the mortgagee
                                                for a postponement of
                                                enforcement proceedings. Any
                                                order under the Consumer Credit
                                                Legislation may affect the
                                                timing or amount of interest or
                                                principal payments or repayments
                                                under the relevant housing loan,
                                                which may in turn affect the
                                                timing or amount of interest or
                                                principal payments or repayments
                                                to you under the notes.

The concentration of housing loans in      o    The trust contains a high
specific geographic areas may increase          concentration of housing loans
the possibility of loss on your notes           secured by properties located
                                                within New South Wales, Victoria
                                                and Queensland. Any
                                                deterioration in the real estate
                                                values or the economy of either
                                                of those States could result in
                                                higher rates of delinquencies,
                                                foreclosures and loss than
                                                expected on the housing loans.
                                                In addition, either of these
                                                States may experience natural
                                                disasters, which may not be
                                                fully insured against and which
                                                may result in property damage
                                                and losses on the housing loans.
                                                These events may in turn have a
                                                disproportionate impact on funds
                                                available to the trust, which
                                                could cause you to suffer
                                                losses.


                                       23



You will not receive physical notes        o    Your ownership of the notes will
representing your notes, which can cause        be registered electronically
delays in receiving distributions and           through DTC, Euroclear and/or
hamper your ability to pledge or resell         Clearstream, Luxembourg. The
your notes                                      lack of physical certificates
                                                could:

                                                o    cause you to experience
                                                     delays in receiving
                                                     payments on the notes
                                                     because the principal
                                                     paying agent will be
                                                     sending distributions on
                                                     the notes to DTC instead of
                                                     directly to you;

                                                o    limit or prevent you from
                                                     using your notes as
                                                     collateral; and

                                                o    hinder your ability to
                                                     resell the notes or reduce
                                                     the price that you receive
                                                     for them.

Since the trust manager, the issuer        o    Each of Interstar Securitisation
trustee and the servicer are Australian         Management Pty Limited,
entities, there remains uncertainty as          Perpetual Trustees Victoria
to the enforceability of judgments              Limited and Interstar Securities
obtained by US$ noteholders in U.S.             (Australia) Pty Limited is an
court by Australian courts                      Australian company and has
                                                agreed to submit to the
                                                jurisdiction of the New York
                                                State and United States federal
                                                courts for purposes of any suit,
                                                action or proceeding arising out
                                                of the offering of the US$
                                                notes. Generally, a final and
                                                conclusive judgment obtained by
                                                noteholders in U.S. courts would
                                                be recognized and enforceable
                                                against the trust manager, the
                                                issuer trustee or the servicer,
                                                as the case may be, in the
                                                relevant Australian court
                                                without reexamination of the
                                                merits of the case. However,
                                                because of the foreign location
                                                of the trust manager, the issuer
                                                trustee and the servicer and
                                                their directors, officers and
                                                employees and their respective
                                                assets, it may be difficult to
                                                effect service of process over
                                                these persons or to enforce
                                                against them judgments obtained
                                                in United States courts based
                                                upon the civil liability
                                                provisions of the U.S. federal
                                                securities laws. See
                                                "Enforcement of Foreign
                                                Judgments in Australia".

An issuance of Redraw notes may affect     o    The issuer trustee may issue
the timing and amount of payments made          Redraw notes to fund redraws of
on the Class A, Class AB and Class B            previously prepaid principal
notes                                           under the housing loans if
                                                principal collections on the
                                                housing loans are not
                                                sufficient. See "Interstar
                                                Residential Loan Program --
                                                Special Features of the Housing
                                                Loans -- Redraws". The Redraw
                                                notes will be senior to the
                                                Class A notes, the Class AB
                                                notes and the Class B notes with
                                                respect to payments of principal
                                                and rank equally with the Class
                                                A notes with respect to payments
                                                of interest before the
                                                enforcement of the charge
                                                pursuant to the security trust
                                                deed and rank equally with the
                                                Class A notes in all respects
                                                thereafter. The Redraw notes
                                                will be senior to the


                                       24



                                                Class AB notes and to the
                                                Class B notes with respect to
                                                payments of interest both before
                                                and after the enforcement of the
                                                charge pursuant to the security
                                                trust deed. If the proceeds of
                                                enforcement of the charge
                                                pursuant to the security trust
                                                deed are not sufficient to pay
                                                all obligations of the issuer
                                                trustee under the terms and
                                                conditions of the notes, the
                                                risk to you of a loss on your
                                                investment in any Class A notes,
                                                Class AB notes or Class B notes
                                                is greater if any Redraw notes
                                                are outstanding at that time.

The Class AB notes are subordinated to     o    Prior to the enforcement of the
the Redraw notes and Class A notes and          charge under the security trust
therefore Class AB noteholders may not          deed, the Class AB notes will be
be paid all principal and interest on           subordinated to the Redraw notes
the Class AB notes                              at all times in their right to
                                                receive principal payments, will
                                                be subordinated to the Class A
                                                notes in some circumstances in
                                                their right to receive principal
                                                payments and will be
                                                subordinated to the Redraw notes
                                                and the Class A notes at all
                                                times in their right to receive
                                                interest payments. Following the
                                                occurrence of an event of
                                                default and enforcement of the
                                                charge under the security trust
                                                deed, the Class AB notes will be
                                                fully subordinated to the Redraw
                                                notes and the Class A notes in
                                                their right to receive principal
                                                and interest payments.

                                           o    Accordingly, Class AB
                                                noteholders may not be paid
                                                principal and interest in full
                                                in respect of the Class AB
                                                notes. Therefore you may not
                                                receive your entire investment
                                                or the yield you expected to
                                                receive.

The Class B notes are subordinated to      o    Prior to the enforcement of the
the Redraw notes, the Class A Notes and         charge under the security trust
the Class AB notes and therefore Class B        deed, the Class B notes will be
noteholders may not be paid all                 subordinated to the Redraw notes
principal and interest on the Class B           at all times in their right to
notes                                           receive principal payments, will
                                                be subordinated to the Class A
                                                notes and the Class AB notes in
                                                some circumstances in their
                                                right to receive principal
                                                payments and will be
                                                subordinated to the Redraw
                                                notes, the Class A notes and the
                                                Class AB notes at all times in
                                                their right to receive interest
                                                payments. Following the
                                                occurrence of an event of
                                                default and enforcement of the
                                                charge under the security trust
                                                deed, the Class B notes will be
                                                fully subordinated to the Redraw
                                                notes, the Class A notes and the
                                                Class AB notes in their right to
                                                receive principal and interest
                                                payments.

                                           o    Accordingly, Class B noteholders
                                                may not be paid principal and
                                                interest in full in respect of
                                                the Class B notes. Therefore you
                                                may not receive your entire
                                                investment or the yield you
                                                expected to receive.


                                       25



Prepayments could result from prefunding   o    If there is any principal amount
                                                remaining in the prefunding
                                                account following the
                                                acquisition of additional
                                                housing loans by the trust
                                                during the period from the
                                                closing date up to but excluding
                                                the first payment date, that
                                                amount will be applied in
                                                repayment of principal to the
                                                noteholders in the priority
                                                described in "Description of the
                                                US$ Notes -- Principal
                                                Distributions". Any prepayment
                                                will shorten the average
                                                weighted life of the notes so
                                                prepaid. The greater the
                                                prepayment, the shorter the
                                                weighted average life of the
                                                affected notes which may in turn
                                                affect the yield on your US$
                                                notes.

The servicer's responsibility to manage    o    The servicer is obligated under
the interest rate exposure may affect           the transaction documents to set
the rate of repayments and the yield on         the interest rates on the
your investment                                 housing loans at a rate to
                                                ensure that at all times the
                                                issuer trustee has sufficient
                                                cash available to pay all
                                                interest payable on the notes
                                                and otherwise comply with its
                                                duties and obligations under the
                                                transaction documents. If the
                                                servicer increases the interest
                                                rates on the housing loans,
                                                borrowers may be unable to make
                                                their required payments under
                                                the housing loans. In addition,
                                                if the interest rates are
                                                increased above market rates,
                                                borrowers may refinance their
                                                housing loans with other lenders
                                                to obtain lower rates. This
                                                could cause higher rates of
                                                principal prepayment and
                                                delinquent payments by borrowers
                                                than you expected and affect the
                                                yield on your notes.

Termination payments relating to the       o    Upon termination of a swap, a
currency swaps or a fixed-floating rate         termination payment will be due
swap are subject to credit risks                either from the issuer trustee
                                                to the swap provider or vice
                                                versa. If the swap provider is
                                                required to make a termination
                                                payment to the issuer trustee
                                                upon the termination of a swap,
                                                then the trust will be exposed
                                                to credit risk in relation to
                                                the capacity of that swap
                                                provider to make that
                                                termination payment.

Currency swap termination payment to the   o    If the Class A currency swap,
currency swap provider may reduce               the Class AB currency swap or
payments on your US$ notes                      the Class B currency swap
                                                terminates before its scheduled
                                                termination date, a termination
                                                payment by either the issuer
                                                trustee or the currency swap
                                                provider will be payable based
                                                on the mid-market cost of a
                                                replacement currency swap. Any
                                                termination payment could, if
                                                the Australian Dollar/United
                                                States dollar exchange rate has
                                                changed significantly, be
                                                substantial. Any termination
                                                payment owing by the issuer
                                                trustee to the currency swap
                                                provider will be payable out of
                                                assets of the trust. If the
                                                Class A currency swap, the Class
                                                AB currency swap or the Class B
                                                currency swap terminates early
                                                under circumstances where


                                       26



                                                the currency swap provider is
                                                the defaulting party, any
                                                payment due by the issuer
                                                trustee under the relevant
                                                currency swap will have a lower
                                                priority than payments of
                                                interest on the notes. If the
                                                Class A currency swap, the Class
                                                AB currency swap or the Class B
                                                currency swap terminates early
                                                under any other circumstances,
                                                any payment due by the issuer
                                                trustee under the Class A
                                                currency swap will have an equal
                                                priority with interest payments
                                                on the Redraw notes and the
                                                Class A notes, any payment due
                                                by the issuer trustee under the
                                                Class AB currency swap will have
                                                an equal priority with interest
                                                payments on the Class AB notes
                                                and any payment due by the
                                                issuer trustee under the Class B
                                                currency swap will have an equal
                                                priority with interest payments
                                                on the Class B notes.

This prospectus provides information       o    This prospectus describes only
regarding only a portion of the housing         the characteristics of the
loan pool, and additional housing loans         housing loan pool as of January
added to the housing loan pool could            29, 2004. While they must
have different characteristics                  satisfy the criteria specified
                                                in this prospectus, the housing
                                                loans acquired on the closing
                                                date, and any additional housing
                                                loans transferred to the trust
                                                during the prefunding period,
                                                may not have the characteristics
                                                or statistical composition of
                                                the housing loan pool described
                                                in this prospectus. For example,
                                                such housing loans may be of a
                                                different credit quality or
                                                seasoning. The trust manager
                                                does not expect the
                                                characteristics or statistical
                                                composition of the housing loan
                                                pool acquired on the closing
                                                date or the additional housing
                                                loans acquired after the closing
                                                date to differ materially from
                                                the characteristics of the
                                                housing loan pool described in
                                                this prospectus. If you purchase
                                                a note, you must not assume that
                                                the characteristics of the
                                                housing loan pool, including the
                                                additional housing loans
                                                acquired after the closing date,
                                                will be identical to the
                                                characteristics of the housing
                                                loan pool disclosed in this
                                                prospectus.

Ratings of the US$ notes do not insure     o    It is a condition to the
their payment and withdrawal of any             issuance of the Class A notes
ratings may affect the value of the US$         that they be rated Aaa by
notes                                           Moody's and AAA by S&P, that the
                                                Class AB notes be rated at least
                                                Aa1 by Moody's and AAA by S&P
                                                and that the Class B notes be
                                                rated at least Aa3 by Moody's
                                                and AA- by S&P. See "Ratings of
                                                the Notes" below.

                                           o    A rating is not a recommendation
                                                to purchase, hold or sell the
                                                US$ notes, inasmuch as such a
                                                rating does not address the
                                                market price or the suitability
                                                for a particular investor of a
                                                security. The ratings of the US$
                                                notes address the likelihood of
                                                the payment of principal and
                                                interest on the US$ notes
                                                pursuant to


                                       27



                                                their terms. There is no
                                                assurance that a rating will
                                                remain for any given period of
                                                time or that a rating will not
                                                be lowered or withdrawn entirely
                                                by a rating agency, if in its
                                                judgment circumstances in the
                                                future so warrant. The ratings
                                                of the US$ notes will be based
                                                primarily on the
                                                creditworthiness of the housing
                                                loans, the mortgage insurance
                                                polices, the title insurance
                                                policies, the creditworthiness
                                                of the mortgage insurers and the
                                                title insurers, the availability
                                                of income after payment of the
                                                trust's expenses and interest on
                                                the notes, the creditworthiness
                                                of the swap providers and the
                                                subordination provided by the
                                                Class B notes and by the Class
                                                AB notes with respect to the
                                                Redraw notes and the Class A
                                                notes. Any downgrade of the
                                                ratings of the creditworthiness
                                                of the mortgage insurers or the
                                                title insurer may result in the
                                                downgrade of the ratings of the
                                                notes. Any downgrade of the
                                                ratings of the notes may affect
                                                the price at which purchasers
                                                will pay for your notes.

Failure of the servicer to perform its     o    The servicer under the
obligations may affect the timing of            investment management agreement
payments on your notes                          has been appointed as initial
                                                servicer of the housing loans.
                                                Following a servicer event of
                                                default under the investment
                                                management agreement, the issuer
                                                trustee must immediately
                                                terminate the investment
                                                management agreement. Under the
                                                backup servicer agreement, if
                                                Interstar Securities (Australia)
                                                Pty Limited is removed as
                                                servicer, KPMG Corporate Finance
                                                (Aust) Pty Limited has agreed to
                                                carry out the duties of the
                                                servicer. There is no guarantee
                                                that a replacement servicer will
                                                be found who would be willing to
                                                service the housing loans on the
                                                terms of the investment
                                                management agreement or that it
                                                will be able to service the
                                                housing loans with the same
                                                level of skill and competence as
                                                the initial servicer. A failure
                                                by the servicer to properly
                                                perform its servicing
                                                obligations may have an impact
                                                on the timing of funds received
                                                by the issuer trustee in respect
                                                of the housing loans.


                                       28



                                           o    The servicer is responsible for
                                                the day to day verification and
                                                processing of checks and direct
                                                entry paperless facilities under
                                                the terms of the NBFI Agreement.
                                                While providing these facilities
                                                to the borrowers of the housing
                                                loans, the servicer may process
                                                and authorize the issuer trustee
                                                to pay forged or fraudulently
                                                drawn checks, fail to comply
                                                with stop payment notices made
                                                by the borrowers or breach other
                                                covenants, representations and
                                                warranties or other provisions
                                                of the NBFI Agreement which may
                                                affect the timing of payments on
                                                your notes. See "Description of
                                                the US$ Notes-- The Check
                                                Account and Direct Paperless
                                                Entry Facilities Agreement".

Certain housing loans may not have the     o    The servicer will make certain
characteristics as set out in the               representations and warranties
representations and warranties made by          to the issuer trustee, to each
the servicer                                    noteholder and to the security
                                                trustee in relation to the
                                                housing loans to be assigned to
                                                the issuer trustee, as at the
                                                cut-off date and the purchase
                                                date for those housing loans.
                                                The issuer trustee has not
                                                investigated or made any
                                                enquiries regarding the accuracy
                                                of the representations and
                                                warranties.

                                           o    No independent investigation of
                                                whether each and every housing
                                                loan offered for sale at the
                                                closing date or any other date
                                                complies with the eligibility
                                                requirements set forth in
                                                "Description of the Assets of
                                                the Trust -- Representations,
                                                Warranties and Eligibility
                                                Criteria" has been conducted.

Assets of the trust will not be            o    The trust manager, not the
available to cover any losses suffered          issuer trustee, takes
by you for any misleading statement or          responsibility for this
omission of a material matter in this           prospectus. As a result, in the
prospectus                                      event that a person suffers loss
                                                due to any information contained
                                                in this prospectus that is
                                                inaccurate or misleading, or
                                                omitting a material matter or
                                                thing, that person will not have
                                                recourse to the assets of the
                                                trust.


                                       29



You may experience losses on your notes    o    The verification requirements
due to reduced verification requirements        for Latinum Low Doc Loans and
for low doc loans                               Retro Low Doc Loans, both known
                                                as the Low Doc Loans, are less
                                                exhaustive than the verification
                                                requirements for housing loans
                                                originated through Interstar
                                                Securities (Australia) Pty
                                                Limited's standard approval and
                                                underwriting process. With
                                                respect to housing loans
                                                originated under Interstar
                                                Securities (Australia) Pty
                                                Limited's standard approval and
                                                underwriting process,
                                                verification of the borrower's
                                                income is obtained through tax
                                                returns, employer confirmation
                                                letters, credit checks and a
                                                full and detailed current assets
                                                and liabilities statement.
                                                However, the only income
                                                verification made in relation to
                                                a Latinum Low Doc Loan is to
                                                confirm that the borrower's
                                                asset and liability statement
                                                supports the income disclosed by
                                                the borrower in his or her loan
                                                application. There is no income
                                                verification made in relation to
                                                a Retro Low Doc Loan. The
                                                reduced verification procedure
                                                for a Low Doc Loan will make it
                                                more difficult to assess the
                                                credit quality of a borrower
                                                and, in particular, the ability
                                                of that borrower to make timely
                                                payments of principal and
                                                interest under a Low Doc Loan.
                                                If a borrower fails to make such
                                                payments or fails to make such
                                                payments on a timely basis, the
                                                issuer trustee may not have
                                                enough funds to make full
                                                payments of interest and
                                                principal due on your notes.


                                       30



                                CAPITALIZED TERMS

     The capitalized terms used in this prospectus, unless defined elsewhere in
this prospectus, have the meanings set forth in the Glossary starting on page
155.

                            U.S. DOLLAR PRESENTATION

     In this prospectus, references to "U.S. dollars", "United States dollars"
and "US$" are references to U.S. currency and references to "Australian dollars"
and "A$" are references to Australian currency. Unless otherwise stated in this
prospectus, any translations of Australian dollars into U.S. dollars have been
made at a rate of US$0.7713 = A$1.0000, the exchange rate as displayed on the
Bloomberg Service under AUD currency HP on February 20, 2004. Use of such rate
is not a representation that Australian dollar amounts actually represent such
U.S. dollar amounts or could be converted into U.S. dollars at that rate.


                                       31



             THE ISSUER TRUSTEE, THE TRUST MANAGER AND THE SERVICER

The Issuer Trustee

     The issuer trustee was incorporated on October 21, 1884 as The Australian
Executors and Trustees Association Limited under the Companies Statute 1864 of
Victoria as a public company. The name was changed to Perpetual Trustees
Victoria Limited on June 30, 1989 and it now operates as a limited liability
company under the Corporations Act 2001 of Australia. The Australian Business
Number of Perpetual Trustees Victoria Limited is 47 004 027 258 and its
registered office is Level 28, 360 Collins Street, Melbourne, Victoria,
Australia.

     Perpetual Trustees Victoria Limited has 4,500,000 shares on issue with a
paid amount of A$0.50 each and an amount due and payable of A$0.50 each. The
shares are held by Perpetual Trustees Australia Limited.

     The principal activities of Perpetual Trustees Victoria Limited are the
provision of trustee and other commercial services. Perpetual Trustees Victoria
Limited is an authorized trustee corporation and holds a securities dealers
license under the Corporations Act 2001 of Australia.

     Perpetual Trustees Victoria Limited and its related companies provide a
range of services including custodial and administrative arrangements to the
funds management, superannuation, property, infrastructure and capital markets.
Perpetual Trustees Victoria Limited and its related companies are leading
trustee companies in Australia with in excess of A$95 billion under
administration.

Directors

     The directors of the issuer trustee are as follows:

Name                      Business Address                 Principal Activities
- -----------------------   ------------------------------   --------------------
Phillip Vernon.........   Level 8, 9 Castlereagh Street,   Director
                          Sydney, NSW, Australia

David Bryant...........   Level 28, 360 Collins Street,    Director
                          Melbourne, VIC, Australia

Jane Couchman..........   Level 7, 39 Hunter Street        Director
                          Sydney, NSW, Australia

The Trust Manager

     Interstar Securitisation Management Pty Limited was incorporated on April
26, 2002, and continues to exist and operate as a limited liability company
under the Corporations Act 2001 of Australia. The registered office of Interstar
Securitisation Management Pty Limited is Level 28, 367 Collins Street,
Melbourne, Australia and the telephone and facsimile numbers for its registered
office are (613) 9612 1111 and (613) 9621 2368 respectively.

     Interstar Securitisation Management Pty Limited has 1 share on issue with a
paid amount of A$1.00. The share is ultimately held by Challenger Financial
Services Group Limited.


                                       32



Directors

     The directors of Interstar Securitisation Management Pty Limited are Vernon
Spencer and Sam Kyriacou. Please refer to their descriptions below.

The Servicer

     Interstar Securities (Australia) Pty Limited was incorporated on April 29,
1999, and continues to exist and operate as a limited liability company under
the Corporations Act 2001 of Australia. The registered office of Interstar
Securities (Australia) Pty Limited is Level 28, 367 Collins Street, Melbourne,
Australia and the telephone and facsimile numbers for its registered office are
(613) 9612 1111 and (613) 9621 2368 respectively.

     Interstar Securities (Australia) Pty Limited has 1 share on issue with a
paid amount of A$1.00. The share is ultimately held by Challenger Financial
Services Group Limited.

     Interstar Securities (Australia) Pty Limited was incorporated as a result
of the corporate reconstruction of Interstar Securities Pty Limited (ABN 32 054
485 380), incorporated in 1992, and its parent, Stargate Corporation Pty Limited
(ACN 004 851 110), incorporated in 1970, which took place during 1999.

     Interstar Securities (Australia) Pty Limited is an investment management
firm which specializes in the structuring and ongoing management of residential
mortgage loan portfolios and mortgage-backed securities.

     The operations of Interstar Securities (Australia) Pty Limited are directed
by an experienced senior management team, comprising full-time directors and
divisional heads of loan origination, loan processing and compliance, customer
service, investment and credit management and information technology. This team
is supported by 170 administrative, marketing, and technical staff.

     Since December 1989 and prior to this issue, Interstar Securities Pty
Limited and Interstar Securities (Australia) Pty Limited have issued
approximately A$14 billion of rated mortgage-backed securities.

     As at December 31, 2003 Interstar Securities (Australia) Pty Limited
managed a housing loan portfolio of approximately A$12.5 billion.

     The trust manager is a wholly owned direct subsidiary of the servicer. The
servicer is a wholly owned direct subsidiary of Interstar Securities Holdings
Pty Limited (Interstar Holdings). All shares in Interstar Holdings are
ultimately owned by Challenger Financial Services Group Limited.

Directors

     The directors of Interstar Securities (Australia) Pty Limited are as
follows:

     o    Vernon Spencer has been Chairman, Founder and Managing Director of
          Interstar Securities Pty Limited and Interstar Securities (Australia)
          Pty Limited since their inception, and retired from the latter role on
          July 1, 1999. He is a Fellow of The Institute of Chartered Accountants
          in Australia, a member of The Securities Institute of


                                       33



          Australia, a Fellow of the Mortgage Industry Association of Australia,
          and a former Member of The Stock Exchange of Melbourne Limited. He was
          a co-founder of the Mortgage Industry Association of Australia, its
          National President from 1986 until 1988, and its Victorian State
          President from 1984 until 1998. He was awarded Life Membership of the
          Association in 1998; he has been actively involved with all aspects of
          the mortgage industry for the past 32 years.

     o    Sam Kyriacou has been a Director and the Chief Financial Officer of
          Interstar Securities (Australia) Pty Limited since its inception, and
          was appointed Managing Director and Chief Executive Officer on July 1,
          1999. He holds a Bachelor of Commerce degree from Melbourne University
          and is an Associate of the Institute of Chartered Accountants in
          Australia. He is responsible for all aspects of the operations of
          Interstar Securities (Australia) Pty Limited, including wholesale
          mortgage loan origination, loan product development, wholesale funding
          programs and the strategic direction of the Interstar Securities
          Group.

     o    Basil Caridakis has been a Director of Interstar Securities
          (Australia) Pty Limited since its inception and is responsible for
          retail loan origination and marketing. He has been involved with
          mortgage lending and financial services for the past 25 years and is
          an Associate of the Mortgage Industry Association of Australia. He has
          been responsible for marketing and origination of mortgage loan
          products, liaison with loan originators and retailers and direct
          contact with borrowers for Interstar Securities Pty Limited since 1992
          and for Interstar Securities (Australia) Pty Limited since its
          inception.

     o    Andrew Mobilia has been a Director of Interstar Securities (Australia)
          Pty Limited since its inception and is responsible for lending and
          loan administration. He has been involved with all aspects of secured
          lending, administration and credit control for the past 25 years and
          is an Associate of the Mortgage Industry Association of Australia. He
          has been responsible for all aspects of managed asset compliance, loan
          review and underwriting and arrears management for Interstar
          Securities Pty Limited since 1992 and for Interstar Securities
          (Australia) Pty Limited since its inception.

     o    Bruce Baker has been a Director of Interstar Securities (Australia)
          Pty Limited since January 2001 and is responsible for all business
          development activities. He has been involved with lending and mortgage
          insurance for the past 21 years and is an Associate of the Mortgage
          Industry Association of Australia. He has been National Underwriting
          and Business Development manager of Interstar Securities Pty Ltd since
          1994 and for Interstar Securities (Australia) Pty Limited since its
          inception.

     o    Brian Benari is the General Manager of investments for Challenger
          Financial Services Group and is responsible for the Group's
          investments. He is a Chartered Accountant, having trained with
          Andersens and subsequently working in investment banking for JPMorgan,
          Bankers Trust, Macquarie Bank and ZCM. He has over 11 years experience
          in investment banking, across a range of retail and institutional
          vanilla and structured products in markets including equities, debt,
          foreign exchange, commodity and alternative assets.


                                       34



     o    Chris Cuffe is the Chief Executive Officer of Challenger. He entered
          the funds management industry in 1985, following a 5 year period with
          chartered accountants Peat Marwick Mitchell & Co., now KPMG. In 1988
          he joined the newly-formed investment arm of State Bank New South
          Wales, First State Fund Managers -- now known as Colonial First State
          Investments -- and in 1990 assumed the position of Chief Executive
          Officer. He left Colonial First State Investments in early 2003.

          He holds a Bachelor of Commerce in Accounting, Finance and Systems
          from the University of New South Wales as well as a Diploma from the
          Securities Institute of Australia. He is also a Fellow of the
          Institute of Chartered Accountants in Australia, an Associate of the
          Securities Institute of Australia and a Fellow of the Australian
          Institute of Company Directors.

     Interstar Securities (Australia) Pty Limited is currently ranked as a
"Strong" residential loan servicer in Australia by S&P, and has been approved by
S&P as a "Global Select Servicer" for structured finance transactions.

The Seller

Interstar Securities (Australia) Pty Limited

     Interstar Securities (Australia) Pty Limited is the residual income
unitholder of the Interstar Millennium Warehouse B Trust, the Interstar
Millennium Warehouse J Trust, the Interstar Millennium Warehouse M Trust, the
Interstar Millennium Warehouse N Trust, the Interstar Millennium Warehouse R
Trust and the Interstar Millennium Warehouse S Trust, each of which is a trust
within the Interstar Millennium Trusts securitisation program. Perpetual
Trustees Victoria Limited is the trustee of each of these trusts. In each of
these capacities, Perpetual Trustees Victoria Limited borrows money from
Macquarie Bank Limited, National Australia Bank Limited or Barclays Bank PLC,
JPMorgan Chase Bank and The Royal Bank of Scotland plc, Australia Branch, as the
case may be, to enable it to fund the acquisition of housing loans.

The Backup Servicer

KPMG Corporate Finance (Aust) Pty Limited

     KPMG Corporate Finance (Aust) Pty Limited is part of a global network of
professional advisory firms that have offices in 750 cities in 152 countries.
Its services include assurance, financial advisory services, tax and legal. KPMG
Corporate Finance (Aust) Pty Limited is contracted to be the backup servicer for
Interstar Securities (Australia) Pty Limited.


                                       35



                            DESCRIPTION OF THE TRUST

Interstar Millennium Trusts Securitization Program

     The Interstar Millennium Trusts securitization program was established
pursuant to a master trust deed for the purpose of enabling Perpetual Trustees
Victoria Limited, as trustee of each trust established pursuant to the Interstar
Millennium Trusts securitization program, to invest in pools of housing loans
originated from time to time by the servicer. The master trust deed provides for
the creation of an unlimited number of trusts. The master trust deed establishes
the general framework under which trusts may be established from time to time.
It does not actually establish any trusts. The Interstar Millennium Series
2004-2G Trust is a separate and distinct trust from any other trust established
under the master trust deed. The assets of the Interstar Millennium Series
2004-2G Trust are not available to meet the liabilities of any other trust and
the assets of any other trust are not available to meet the liabilities of the
Interstar Millennium Series 2004-2G Trust.

Interstar Millennium Series 2004-2G Trust

     The detailed terms of the Interstar Millennium Series 2004-2G Trust will be
as set out in the master trust deed and the series notice. To establish the
trust, Interstar Securities (Australia) Pty Limited, the trust manager and the
issuer trustee executed a notice of creation of trust on 31 December 2003.

     The series notice, which supplements the general framework under the master
trust deed with respect to the trust, does, among other things, the following:

     o    specifies the details of the notes;

     o    establishes the cash flow allocation;

     o    sets out the various representations and undertakings of the parties
          specific to the housing loans, which supplement those in the master
          trust deed; and

     o    amends the master trust deed to the extent necessary to give effect to
          the specific aspects of the trust and the issue of the notes.


                                       36



                     DESCRIPTION OF THE ASSETS OF THE TRUST

Assets of the Trust

     The assets of the trust will include the following:

     o    the pool of housing loans, including all of the issuer trustee's
          interest in and title to:

          o    principal payments paid or payable on the housing loans at any
               time from and after the applicable cut-off date; and

          o    interest payments paid or payable on the housing loans after the
               closing date;

     o    rights under the:

          o    mortgage insurance policies issued by, or transferred to, PMI
               Indemnity Limited, GE Capital Mortgage Insurance Corporation
               (Australia) Pty Ltd, PMI Mortgage Insurance Ltd and GE Mortgage
               Insurance Pty Ltd;

          o    the title insurance policies; and

          o    the individual property insurance policies covering the mortgaged
               properties relating to the housing loans;

     o    amounts on deposit in the accounts established in connection with the
          creation of the trust and the issuance of the notes, including the
          collection account, and any instruments in which these amounts are
          invested; and

     o    the issuer trustee's rights under the transaction documents, and its
          rights under any fixed-floating rate swap and the currency swaps.

The Housing Loans

     The housing loans are secured by registered first ranking mortgages on
properties located in Australia. The housing loans have been originated in the
name of Perpetual Trustees Victoria Limited directly by Interstar Securities
(Australia) Pty Limited through an Australia-wide network of mortgage brokers,
accounting firms, legal firms, financial and investment advisors and other
sources referred to Interstar Securities (Australia) Pty Limited in the ordinary
course of its business under the Interstar Millennium Trusts securitisation
program. On the closing date, Perpetual Trustees Victoria Limited will cease to
hold the pool of housing loans for the various warehouse trusts and will instead
hold them for the trust. Each housing loan was funded by Perpetual Trustees
Victoria Limited in its capacity as trustee of a warehouse trust of which the
seller is the beneficiary, and so Perpetual Trustees Victoria Limited is the
legal owner of all relevant housing loans. Each housing loan will be one of the
types of products described in "Interstar Residential Loan Program -- General
Features of the Housing Loans". The housing loans bear either a fixed rate of
interest or a variable rate of interest, or a combination of both. Each housing
loan is secured by a registered first ranking mortgage over the related
mortgaged property. The mortgaged properties consist of owner-occupied
properties and non-owner occupied properties, but do not include mobile homes
which are not permanently affixed to the ground, commercial properties or
unimproved land.


                                       37



Acquisition of Housing Loans after the Closing Date

The Pre-Funding Period

     If on the closing date the total aggregate purchase price for the housing
loans is less than the amount received in Australian dollars by the issuer
trustee from the proceeds of the issue of the notes, the issuer trustee will
retain the difference between the two amounts, to the extent it is not invested
in Liquid Authorized Investments, in an account designated as the Prefunding
Account. Before amounts on deposit in the Prefunding Account are invested in
acquiring or originating additional housing loans as described below they will
be invested in Liquid Authorized Investments. The balance of the Prefunding
Account must not at any time exceed 25% of the sum of the Class A A$ Equivalent
of US$[*], the Class AB A$ Equivalent of US$[*] and the Class B A$ Equivalent of
US$[*], or 25% of the sum of the Class A A$ Equivalent of the initial
outstanding Principal Amount of the Class A notes, the Class AB A$ Equivalent of
the initial outstanding Principal Amount of the Class AB notes and the Class B
A$ Equivalent of the initial outstanding Principal Amount of the Class B notes.
At any time during the period up to but excluding the first payment date after
the closing date the issuer trustee will apply the money on deposit in the
Prefunding Account to:

     o    acquire additional housing loans from the seller; or

     o    originate additional housing loans in the ordinary course of Interstar
          Securities (Australia) Pty Limited's business, provided that any
          additional housing loan acquired or originated must:

          o    comply with the eligibility criteria; and

          o    not result in a downgrade or withdrawal of the rating of any
               notes by any rating agency.

     On the first payment date after the closing date, the balance of the
Prefunding Account that has not been used to acquire or originate additional
housing loans as described above will be applied as Mortgage Principal
Repayments as described in the section headed "Description of the US$ Notes --
Principal Distributions".

Transfer and Assignment of the Housing Loans

     On the closing date, the housing loans purchased by the trust will be
specified in the sale notice from the seller, in its capacity as seller of the
housing loans, to the issuer trustee.

     The seller will equitably assign its beneficial interest in the housing
loans, the mortgages securing those housing loans and the mortgage insurance
policies, title insurance policies and insurance policies on the mortgaged
properties relating to those housing loans to the issuer trustee pursuant to the
sale notice. Both before and after the assignment, Perpetual Trustees Victoria
Limited will hold legal title to the housing loans and the ancillary rights
specified in the sale notice. Before the assignment, Perpetual Trustees Victoria
Limited will hold each of the housing loans and ancillary rights in its capacity
as trustee of a warehouse trust. After the assignment, it will hold the housing
loans and ancillary rights in its capacity as trustee of the Interstar
Millennium Series 2004-2G Trust.


                                       38



Representations, Warranties and Eligibility Criteria

     Interstar Securities (Australia) Pty Limited, as the servicer, will make
various representations and warranties to the issuer trustee, each noteholder
and the security trustee as of the closing date with respect to the housing
loans being equitably assigned to the issuer trustee, including that:

     o    it has not done, or omitted to do, anything which would prevent each
          housing loan from being valid, binding and enforceable against the
          relevant borrower in all material respects except to the extent that
          it is affected by laws relating to creditors rights generally, or
          doctrines of equity;

     o    it has not done, or omitted to do, anything which would prevent the
          relevant borrower from being the sole legal owner of the mortgaged
          property and registered as the sole proprietor of the mortgaged
          property;

     o    each housing loan is the subject of a valid, binding and enforceable
          mortgage insurance policy from PMI Indemnity Limited, GE Capital
          Mortgage Insurance Corporation (Australia) Pty Ltd, PMI Mortgage
          Insurance Ltd or GE Mortgage Insurance Pty Ltd for its scheduled term;

     o    the officers of the servicer who have responsibility for the
          transactions contemplated by the transaction documents do not have
          actual notice that any mortgage insurer under any mortgage insurance
          policy or any title insurer under any title insurance policy in
          relation to a housing loan is insolvent or will be unable to pay a
          valid claim;

     o    there has been no fraud, dishonesty, material misrepresentation or
          negligence on the part of the servicer in connection with the
          selection and offer to the issuer trustee of any of the housing loans;

     o    as at the applicable cut-off date, none of the housing loans were
          satisfied, cancelled, discharged or rescinded and the mortgaged
          property relating to each housing loan had not been released from the
          relevant mortgage;

     o    the housing loans are assignable and all consents required in relation
          to the assignment of the housing loans and ancillary rights have been
          obtained;

     o    between the applicable cut-off date and the closing date the servicer
          dealt with the housing loans in the ordinary course of its business;

     o    as of the applicable cut-off date, each housing loan satisfies the
          following eligibility criteria:

          o    it is denominated and payable only in Australian dollars in
               Australia;

          o    the interest rate applicable to the housing loan is either:

               o    a variable rate based upon any determinant as may be
                    considered appropriate by the servicer in its absolute
                    discretion;

               o    a fixed rate provided that:


                                       39



                    o    the fixed rate does not apply for a continuous period
                         exceeding five years from:

                         o    the settlement date of the housing loan, where the
                              housing loan bears a fixed rate of interest from
                              the date it is settled; or

                         o    the date on which the housing loan starts to bear
                              a fixed rate of interest, where that housing loan
                              either:

                              o    bears a floating rate of interest and is
                                   converting to a fixed rate of interest; or

                              o    bears a fixed rate of interest which is
                                   scheduled to convert to a floating rate of
                                   interest but -- with the approval of the
                                   relevant mortgage insurer -- the borrower
                                   elects to pay a new fixed rate of interest;
                                   and

                    o    the fixed rate cash flows are swapped to a floating
                         rate pursuant to a fixed-floating rate swap and the
                         floating rate payable by the fixed-floating rate swap
                         provider is set on the same dates as the interest rate
                         is set on the notes; or

          o    a combination of the variable rate and the fixed rate described
               above;

     o    all security documents have been:

          o    prepared by law firms or title insurers appointed by and acting
               for the seller and the servicer or, where housing loans are
               originated in the name of the issuer trustee, acting for the
               issuer trustee and the servicer; and

          o    prepared in accordance with applicable Consumer Credit
               Legislation;

     o    with respect to housing loans acquired by the issuer trustee and
          included in the housing loan pool:

          o    at least 90% of the aggregate mortgaged property of all housing
               loans held by the issuer trustee will be located in metropolitan
               areas of the capital cities and major regional centers of
               Australia; and

          o    not more than 15% of the aggregate amount outstanding under the
               housing loans will comprise individual housing loans each with an
               amount outstanding exceeding A$500,000 and secured by a mortgage
               over a single property;

     o    the seller is the beneficial owner of the housing loan and mortgage at
          the time of the equitable assignment;

     o    the issuer trustee will be the beneficial owner of the housing loan
          and mortgage after that assignment, free of any encumbrances;

     o    the housing loan and mortgage are valid and enforceable;


                                       40



     o    all applicable stamp duties have been paid on the mortgage securing
          the housing loan;

     o    the housing loan and mortgage securing the housing loan will form part
          of the assets of the trust;

     o    the whole of the right, title and interest of the mortgagee under the
          mortgage securing the housing loan will be acquired by the issuer
          trustee;

     o    the housing loan has been serviced and managed in accordance with the
          requirements of the servicer's policy and procedures manual;

     o    the mortgage insurance policy and any title insurance policy in
          relation to the housing loan and the mortgage securing the housing
          loan does not restrict the assignment to the issuer trustee;

     o    the housing loan is not in arrears over 30 days at the applicable
          cut-off date;

     o    the housing loan is subject to monthly, fortnightly or weekly payments
          which fully amortize the housing loan over its term;

     o    the loan agreement and the mortgage securing the housing loan comply
          in all material respects with all applicable laws, including any
          Consumer Credit Legislation;

     o    the loan agreement and the mortgage securing the housing loan are
          assignable by the seller in equity without prior consent being
          required from, or notice of the assignment needing to be given to, the
          mortgagor, the borrower or any other person;

     o    the loan agreement and the mortgage securing the housing loan have
          been duly authorized and are in full force and effect and constitute
          legal, valid and binding obligations of the relevant borrower and
          mortgagor enforceable against that borrower and mortgagor in
          accordance with their terms and are not subject to any dispute, offset
          or counterclaim;

     o    the housing loan is covered by a valid, binding and enforceable
          mortgage insurance policy;

     o    the housing loan has a borrower -- and where the servicer so requires,
          a guarantor -- that is a natural person or a corporation;

     o    the housing loan was approved and originated by the servicer in the
          ordinary course of its business;

     o    the borrower is required to repay the housing loan by no later than
          March 2034;

     o    the housing loan does not require, nor does the relevant loan
          agreement require, the issuer trustee to provide any redraws or other
          advances once the initial funding has been provided under the relevant
          loan agreement;

     o    the housing loan is secured by a mortgage that constitutes a first
          ranking mortgage over freehold land or Crown leasehold land in
          Australia which is or will be registered


                                       41



          under the relevant law relating to the registration, priority or
          effectiveness of any mortgage over land in an Australian jurisdiction
          and satisfies the following criteria:

          o    in the case of a housing loan other than a Low Doc Loan, the
               amount secured or to be secured by the mortgage does not exceed
               A$1,500,000;

          o    in the case of a Latinum Low Doc Loan, the amount secured or to
               be secured by the mortgage does not exceed A$800,000;

          o    in the case of a Retro Low Doc Loan, the amount secured or to be
               secured by the mortgage does not exceed:

               o    where the mortgaged property is property within the
                    metropolitan areas of Australia other than Tasmania, the
                    Northern Territory, South Australia, Western Australia and
                    the Australian Capital Territory -- A$800,000; or

               o    where the mortgaged property is property within the
                    metropolitan areas of Tasmania, the Northern Territory,
                    South Australia, Western Australia and the Australian
                    Capital Territory or within the regional centers of
                    Australia -- A$500,000;

          o    in respect of a mortgage:

               o    to secure a housing loan, other than a Low Doc Loan, for a
                    principal amount:

                    o    not exceeding A$500,000 -- the loan-to-value ratio in
                         respect of that housing loan does not exceed 90%; and

                    o    exceeding A$500,000 but not exceeding A$1,000,000 --
                         the mortgaged property must constitute a single
                         property within the metropolitan areas of Sydney,
                         Melbourne, Brisbane, Adelaide or Perth and the
                         loan-to-value ratio in respect of that housing loan
                         does not exceed 80%; and

                    o    exceeding A$1,000,000 but not exceeding A$1,250,000 --
                         the mortgaged property must constitute a single
                         property within the metropolitan areas of Melbourne or
                         Sydney and the loan-to-value ratio in respect of that
                         housing loan does not exceed 75%; and

                    o    exceeding A$1,250,000 -- the mortgaged property must
                         constitute a single property within the metropolitan
                         areas of Melbourne or Sydney and the loan-to-value
                         ratio in respect of that housing loan does not exceed
                         65%;

               o    to secure a Latinum Low Doc Loan for a principal amount of:

                    o    not exceeding A$800,000 -- the mortgaged property must
                         constitute a property within the metropolitan areas or
                         regional centers of Sydney, Melbourne or Brisbane and
                         the loan-to-value ratio in respect of that housing loan
                         does not exceed 80%;

                    o    not exceeding A$600,000 -- the mortgaged property must
                         constitute a property within the metropolitan areas or
                         regional centers of Tasmania, the


                                       42



                         Northern Territory, South Australia, Western Australia
                         and the Australian Capital Territory and the
                         loan-to-value ratio in respect of that housing loan
                         does not exceed 80%;

               o    to secure a Retro Low Doc Loan, the loan-to-value ratio in
                    respect of that housing loan does not exceed 65%;

     o    the housing loan is secured by a mortgage over a property which has
          erected on it a residential dwelling which dwelling is covered by fire
          and general insurance and the insurance policy in respect of such
          cover must be endorsed with the name of the issuer trustee as
          mortgagee; and

     o    the mortgaged property is valued by a valuer approved by the servicer.

     The issuer trustee has not investigated or made any inquiries regarding the
accuracy of these representations and warranties and has no obligation to do so.
The issuer trustee is entitled to rely entirely upon the representations and
warranties being correct, unless an officer involved in the administration of
the trust has actual notice to the contrary. See "Interstar Residential Loan
Program -- Approval and Underwriting Process" for a description of Low Doc
Loans, Latinum Low Doc Loans and Retro Low Doc Loans.

Breach of Representations and Warranties

     If the seller, the servicer or the issuer trustee becomes aware that a
representation or warranty relating to any housing loan or mortgage is
incorrect, it must notify the other parties and the rating agencies within 10
business days of becoming aware. If the breach is not waived or remedied to the
satisfaction of the issuer trustee within five business days of the notice or
such longer time as the issuer trustee permits then, without any action being
required by either party, the seller shall be obligated to repurchase the
affected housing loan for an amount equal to its Unpaid Balance. There can be no
assurance that the seller will have sufficient funds to repurchase such housing
loans in such event.

     Upon payment of the Unpaid Balance, Perpetual Trustees Victoria Limited
will continue to hold a legal interest in the affected housing loan and mortgage
and the seller shall hold the beneficial interest in such housing loan and
mortgage and be entitled to all interest and fees that are paid in respect of
them from, and including, the date of repurchase.

Other Features of the Housing Loans

     The housing loans have the following features:

     o    interest is calculated daily and charged monthly in arrears;

     o    payments can be on a monthly, bi-weekly or weekly basis. All payments
          from borrowers are made by electronic funds transfer directly from
          each borrower's bank account to a trust drawings account at National
          Australia Bank Limited; and


                                       43



     o    they are governed by the laws of the Commonwealth of Australia and one
          of the following Australian States or Territories:

          o    New South Wales;

          o    Victoria;

          o    Western Australia;

          o    Queensland;

          o    South Australia;

          o    Northern Territory; or

          o    the Australian Capital Territory.

Details of the Housing Loan Pool

     The information in the following tables set out various details relating to
the housing loans to be sold to the trust on the closing date. The information
is provided as of the close of business on January 29, 2004. All amounts have
been rounded to the nearest Australian dollar. The sum in any column may not
equal the total indicated due to rounding.

     Note that these details may not reflect the housing loan pool as of the
closing date because the seller may substitute loans proposed for sale with
other eligible housing loans or add additional eligible housing loans. The
seller may do this if, for example, the loans originally selected are repaid
early.

     The seller will not add, remove or substitute any housing loans prior to
the closing date if this would result in a change of more than 5% in any of the
characteristics of the pool of housing loans described in the first table on
page 45, unless a revised prospectus is delivered to prospective investors.


                                       44


                            HOUSING LOAN INFORMATION

                        ANALYSIS OF THE HOUSING LOAN POOL

Total pool size...............................................   $1,050,134,438
Total number of loans.........................................            5,629
Average loan size.............................................      $186,557.90
Maximum loan size.............................................    $1,206,008.53
Total property value (current)................................   $1,789,120,388
Weighted Average current LVR..................................            68.90%
% of pool with loans > 80% LVR................................            31.64%
Weighted Average Term to Maturity (months)....................           340.24
Weighted Average Seasoning (months)...........................             5.12
Weighted Average Borrower Rate ...............................             7.05
Maximum Remaining Term to Maturity (months)...................              356
% of pool with loans > $300,000 (by number)...................            17.61%
% of pool with loans > $300,000 (by loan amount)..............            39.16%
% of pool in arrears (by loan amount):
1-30 days.....................................................             1.79%
31-60 days....................................................             0.00%
61+ days......................................................             0.00%
   Total......................................................             1.79%

                           HOUSING LOANS BY OCCUPANCY



                                        Number     % of          Dollar        % of     Average   Wgt Avg
                                          of     Total No.       Amount      Total A$   Balance   Current
                                        Loans    of Loans          A$         Amount      A$       LVR %
                                        ------   ---------   -------------   --------   -------   -------
                                                                                 
Owner Occupied - House...............    3,302     58.66%      560,861,644     53.41%   169,855    66.14%
Owner Occupied - Unit................      330      5.86%       51,695,728      4.92%   156,654    68.93%
Investment - House...................    1,329     23.61%      289,936,603     27.61%   218,161    71.50%
Investment - Unit....................      668     11.87%      147,640,464     14.06%   221,019    74.26%
                                         -----    ------     -------------    ------    -------    -----
   Total.............................    5,629    100.00%    1,050,134,438    100.00%   186,558    68.90%
                                         =====    ======     =============    ======    =======    =====



                                       45



                   HOUSING LOANS BY LVR (LOAN-TO-VALUE RATIO)



                                        Number     % of          Dollar        % of     Average   Wgt Avg
                                          of     Total No.       Amount      Total A$   Balance   Current
                                        Loans    of Loans          A$         Amount      A$       LVR %
                                        ------   ---------   -------------   --------   -------   -------
                                                                                 
<=20%................................      478      8.49%       15,219,146      1.45%    31,839    13.71%
>20% and =<25%.......................       97      1.72%        7,850,572      0.75%    80,934    22.42%
>25% and =<30%.......................      124      2.20%       12,077,478      1.15%    97,399    27.37%
>30% and =<35%.......................      171      3.04%       18,855,479      1.80%   110,266    32.60%
>35% and =<40%.......................      168      2.98%       23,062,881      2.20%   137,279    37.54%
>40% and =<45%.......................      232      4.12%       30,427,261      2.90%   131,152    42.68%
>45% and =<50%.......................      240      4.26%       42,519,165      4.05%   177,163    47.46%
>50% and =<55%.......................      259      4.60%       42,119,553      4.01%   162,624    51.89%
>55% and =<60%.......................      310      5.51%       56,237,811      5.36%   181,412    57.52%
>60% and =<65%.......................      405      7.19%       84,117,194      8.01%   207,697    62.47%
>65% and =<70%.......................      418      7.43%       88,782,683      8.45%   212,399    67.63%
>70% and =<75%.......................      483      8.58%      105,122,315     10.01%   217,645    72.31%
>75% and =<80%.......................      815     14.48%      191,465,615     18.23%   234,927    77.72%
>80% and =<85%.......................      859     15.27%      204,801,000     19.50%   238,418    80.53%
>85% and =<90%.......................      570     10.13%      127,476,285     12.13%   223,643    87.78%
>90% and =<95%.......................        0      0.00%                0      0.00%         0     0.00%
>95%.................................        0      0.00%                0      0.00%         0     0.00%
                                         -----    ------     -------------    ------    -------    -----
  Total..............................    5,629    100.00%    1,050,134,438    100.00%   186,558    68.90%
                                         =====    ======     =============    ======    =======    =====


                         HOUSING LOANS BY PRODUCT TYPES



                                        Number     % of          Dollar        % of     Average   Wgt Avg
                                          of     Total No.       Amount      Total A$   Balance   Current
                                        Loans    of Loans          A$         Amount      A$       LVR %
                                        ------   ---------   -------------   --------   -------   -------
                                                                                 
Variable - Principal & Interest .....    2,847     50.58%      513,704,132     48.92%   180,437    69.18%
Variable - Interest Only.............    2,345     41.66%      504,900,053     48.08%   215,309    69.39%
Variable - Line of Credit............      437      7.76%       31,530,253      3.00%    72,152    56.61%
Fixed................................        0      0.00%                0      0.00%         0     0.00%
                                         -----    ------     -------------    ------    -------    -----
   Total.............................    5,629    100.00%    1,050,134,438    100.00%   186,558    68.90%
                                         =====    ======     =============    ======    =======    =====



                                       46



                   HOUSING LOANS BY GEOGRAPHICAL DISTRIBUTION



                                        Number     % of          Dollar        % of     Average   Wgt Avg
                                          of     Total No.       Amount      Total A$   Balance   Current
                                        Loans    of Loans          A$         Amount      A$       LVR %
                                        ------   ---------   -------------   --------   -------   -------
                                                                                 
NSW (Metro)..........................    1,763     31.31%      411,907,759     39.23%   233,640    68.61%
NSW (Regional).......................      298      5.29%       56,515,313      5.38%   189,649    67.16%
NSW (Country)........................      197      3.50%       33,601,853      3.20%   170,568    68.86%
ACT (Metro)..........................       72      1.28%       11,894,424      1.13%   165,200    70.42%
ACT (Regional).......................        0      0.00%                0      0.00%         0     0.00%
ACT (Country)........................        0      0.00%                0      0.00%         0     0.00%
VIC (Metro)..........................    1,089     19.34%      204,814,732     19.50%   188,076    68.87%
VIC (Regional).......................       37      0.66%        4,301,039      0.41%   116,244    68.32%
VIC (Country)........................      108      1.92%       16,369,439      1.56%   151,569    69.94%
QLD (Metro)..........................      503      8.94%       91,269,979      8.69%   181,451    71.01%
QLD (Regional).......................      377      6.70%       73,730,543      7.02%   195,572    67.95%
QLD (Country)........................       80      1.42%        8,748,501      0.83%   109,356    73.23%
SA (Metro)...........................      633     11.25%       78,371,807      7.46%   123,810    70.92%
SA (Regional)........................        0      0.00%                0      0.00%         0     0.00%
SA (Country).........................       90      1.60%        8,884,068      0.85%    98,712    70.68%
WA (Metro)...........................      359      6.38%       47,231,311      4.50%   131,564    65.95%
WA (Regional)........................        0      0.00%                0      0.00%         0     0.00%
WA (Country).........................       17      0.30%        1,963,204      0.19%   115,483    67.85%
TAS (Metro)..........................        0      0.00%                0      0.00%         0     0.00%
TAS (Regional).......................        0      0.00%                0      0.00%         0     0.00%
TAS (Country)........................        0      0.00%                0      0.00%         0     0.00%
NT (Metro)...........................        4      0.07%          301,919      0.03%    75,480    76.26%
NT (Regional)........................        0      0.00%                0      0.00%         0     0.00%
NT (Country).........................        2      0.04%          228,547      0.02%   114,274    68.64%
                                         -----    ------     -------------    ------    -------    -----
   Total.............................    5,629    100.00%    1,050,134,438    100.00%   186,558    68.90%
                                         =====    ======     =============    ======    =======    =====


                           HOUSING LOANS BY LOAN SIZE



                                        Number     % of          Dollar        % of      Average    Wgt Avg
                                          of     Total No.       Amount      Total A$    Balance    Current
                                        Loans    of Loans          A$         Amount       A$        LVR %
                                        ------   ---------   -------------   --------   ---------   -------
                                                                                  
<=100,000............................    1,606     28.53%       75,237,572      7.16%      46,848   50.71%
> 100,000 and <= 150,000.............      938     16.66%      116,731,169     11.12%     124,447   62.90%
> 150,000 and <= 200,000.............      903     16.04%      156,137,595     14.86%     172,910   68.01%
> 200,000 and <= 250,000.............      682     12.11%      152,001,355     14.47%     222,876   70.87%
> 250,000 and <= 300,000.............      509      9.04%      138,843,874     13.22%     272,778   72.06%
> 300,000 and <= 350,000.............      346      6.15%      111,371,700     10.61%     321,884   71.87%
> 350,000 and <= 400,000.............      211      3.75%       78,037,839      7.43%     369,848   73.43%
> 400,000 and <= 500,000.............      247      4.39%      109,283,978     10.41%     442,445   74.87%
> 500,000 and <= 750,000.............      165      2.93%       94,080,000      8.96%     570,182   69.98%
> 750,000 and <= 950,000.............       20      0.36%       16,243,877      1.55%     812,194   70.23%
> 950,000............................        2      0.04%        2,165,480      0.21%   1,082,740   74.94%
                                         -----    ------     -------------    ------    ---------   -----
   Total.............................    5,629    100.00%    1,050,134,438    100.00%     186,558   68.90%
                                         =====    ======     =============    ======    =========   =====



                                       47



                   HOUSING LOANS BY POSTCODE CONCENTRATION --
                              TOP 10 BY LOAN AMOUNT



                                                    Number     % of                       % of      Average   Wgt Avg
                                                      of     Total No.   Dollar Amount   Total A$   Balance   Current
                                        Post-Code    Loans    of Loans         A$         Amount       A$      LVR %
                                        ---------   ------   ---------   -------------   --------   -------   -------
                                                                                          
Liverpool South......................      2170       48       0.85%       10,860,671      1.03%    226,264    71.51%
Ashcroft.............................      2168       41       0.73%        9,159,514      0.87%    223,403    76.45%
Cabramatta...........................      2166       52       0.92%        9,148,038      0.87%    175,924    70.65%
Benowa...............................      4217       35       0.62%        8,831,787      0.84%    252,337    68.74%
Bradbury.............................      2560       42       0.75%        8,055,946      0.77%    191,808    73.42%
Greystanes...........................      2145       28       0.50%        7,547,263      0.72%    269,545    72.11%
Bella Vista..........................      2153       28       0.50%        7,526,091      0.72%    268,789    71.52%
Carnes Hill..........................      2171       26       0.46%        7,451,441      0.71%    286,594    71.11%
Darling Harbour......................      2000       28       0.50%        6,885,606      0.66%    245,914    68.16%
Ten Mile Hollow......................      2250       29       0.52%        6,430,549      0.61%    221,743    71.88%
   Total.............................                ---       -----       ----------      ----     -------    -----
                                                     357       6.34%       81,896,906      7.80%    229,403    71.62%
                                                     ===       ====        ==========      ====     =======    =====


                         HOUSING LOANS BY LOAN SEASONING



                                        Number     % of                        % of     Average   Wgt Avg
                                          of     Total No.   Dollar Amount   Total A$   Balance   Current
                                         Loans    of Loans         A$         Amount       A$      LVR %
                                        ------   ---------   -------------   --------   -------   -------
                                                                                 
<= 3 months..........................    4,498     79.90%      879,552,630     83.76%   195,543    68.67%
> 3 and <= 6 months..................      317      5.63%       60,207,174      5.74%   189,928    78.54%
> 6 and <= 12 months.................       97      1.72%       15,137,801      1.44%   156,060    68.26%
> 12 and <= 18 months................       33      0.59%        6,666,399      0.63%   202,012    68.20%
> 18 and <= 24 months................       19      0.34%        3,608,057      0.34%   189,898    72.10%
> 24 and <= 36 months................      179      3.18%       25,970,440      2.47%   145,086    68.36%
> 36 and <= 48 months................      100      1.78%       14,201,078      1.35%   142,011    65.62%
> 48 and <= 60 months................      381      6.77%       44,140,872      4.21%   115,855    61.99%
> 60.................................        5      0.09%          649,987      0.06%   129,997    64.38%
                                         -----    ------     -------------    ------    -------    -----
   Total.............................    5,629    100.00%    1,050,134,438    100.00%   186,558    68.90%
                                         =====    ======     =============    ======    =======    =====



                                       48



                            HOUSING LOANS BY MATURITY



                                        Number      % of                       % of     Average   Wgt Avg
                                          of     Total No.   Dollar Amount   Total A$   Balance   Current
                                         Loans    of Loans         A$         Amount       A$      LVR %
                                        ------   ---------   -------------   --------   -------   -------
                                                                                 
October 15, 2012.....................        6      0.11%          301,137      0.03%    50,190    70.42%
October 15, 2014.....................        1      0.02%          137,679      0.01%   137,679    74.02%
October 15, 2020.....................        2      0.04%          300,974      0.03%   150,487    67.65%
October 15, 2022.....................        3      0.05%          415,914      0.04%   138,638    55.12%
October 15, 2023.....................      176      3.13%       20,229,808      1.93%   114,942    62.26%
October 15, 2028.....................      460      8.17%       59,172,147      5.63%   128,635    64.38%
October 15, 2030.....................      232      4.12%       40,625,402      3.87%   175,109    69.27%
October 15, 2031.....................      513      9.11%      102,165,862      9.73%   199,154    71.56%
October 15, 2032.....................    2,694     47.86%      537,322,940     51.17%   199,452    69.96%
October 15, 2033.....................    1,542     27.39%      289,462,575     27.56%   187,719    67.36%
                                         -----    ------     -------------    ------    -------    -----
   Total.............................    5,629    100.00%    1,050,134,438    100.00%   186,558    68.90%
                                         =====    ======     =============    ======    =======    =====


                        HOUSING LOANS BY MORTGAGE INSURER



                                        Number      % of                       % of     Average   Wgt Avg
                                          of     Total No.   Dollar Amount   Total A$   Balance   Current
                                         Loans    of Loans         A$         Amount       A$      LVR %
                                        ------   ---------   -------------   --------   -------   -------
                                                                                 
PMI Mortgage Insurance...............    1,274     22.63%      268,140,010     25.53%   210,471    71.00%
GE Capital Mortgage Insurance........    3,879     68.91%      724,271,857     68.97%   186,716    68.48%
PMI Indemnity........................      474      8.42%       57,321,299      5.46%   120,931    64.54%
GE Mortgage Insurance (HLIC).........        2      0.04%          401,272      0.04%   200,636    63.08%
                                         -----    ------     -------------    ------    -------    -----
   Total.............................    5,629    100.00%    1,050,134,438    100.00%   186,558    68.90%
                                         =====    ======     =============    ======    =======    =====



                                       49



                    HOUSING LOANS BY MORTGAGE INSURER AND LVR
                             PMI MORTGAGE INSURANCE



                                        Number      % of                       % of     Average   Wgt Avg
                                          of     Total No.   Dollar Amount   Total A$   Balance   Current
                                         Loans    of Loans         A$         Amount       A$      LVR %
                                        ------   ---------   -------------   --------   -------   -------
                                                                                 
<=20%................................       82      6.44%       2,585,881       0.96%    31,535    13.77%
>20% and =<25%.......................       14      1.10%       1,047,457       0.39%    74,818    22.79%
>25% and =<30%.......................       24      1.88%       2,497,172       0.93%   104,049    27.44%
>30% and =<35%.......................       38      2.98%       4,914,945       1.83%   129,341    32.58%
>35% and =<40%.......................       32      2.51%       4,729,155       1.76%   147,786    37.60%
>40% and =<45%.......................       49      3.85%       5,696,829       2.12%   116,262    42.09%
>45% and =<50%.......................       60      4.71%      10,307,932       3.84%   171,799    47.66%
>50% and =<55%.......................       50      3.92%       9,432,764       3.52%   188,655    51.85%
>55% and =<60%.......................       56      4.40%      10,579,687       3.95%   188,923    57.37%
>60% and =<65%.......................       66      5.18%      17,095,102       6.38%   259,017    62.62%
>65% and =<70%.......................       68      5.34%      15,737,114       5.87%   231,428    67.51%
>70% and =<75%.......................      116      9.11%      26,818,076      10.00%   231,190    72.29%
>75% and =<80%.......................      215     16.88%      57,344,030      21.39%   266,716    77.49%
>80% and =<85%.......................      252     19.78%      64,903,934      24.21%   257,555    80.49%
>85% and =<90%.......................      152     11.93%      34,449,932      12.85%   226,644    87.22%
>90% and =<95%.......................        0      0.00%               0       0.00%         0     0.00%
>95%.................................        0      0.00%               0       0.00%         0     0.00%
                                         -----    ------      -----------     ------    -------    -----
   Total.............................    1,274    100.00%     268,140,010     100.00%   210,471    71.00%
                                         =====    ======      ===========     ======    =======    =====



                                       50



                   MORTGAGE LOANS BY MORTGAGE INSURER AND LVR
                                  PMI INDEMNITY



                                        Number     % of        Dollar       % of     Average   Wgt Avg
                                          of     Total No.     Amount     Total A$   Balance   Current
                                        Loans    of Loans        A$        Amount       A$       LVR %
                                        ------   ---------   ----------   --------   -------   -------
                                                                              
<=20%................................     55       11.60%     1,012,447      1.77%    18,408    13.37%
>20% and =<25%.......................     18        3.80%     1,109,720      1.94%    61,651    21.74%
>25% and =<30%.......................     13        2.74%       769,708      1.34%    59,208    27.10%
>30% and =<35%.......................     14        2.95%       955,965      1.67%    68,283    32.43%
>35% and =<40%.......................     24        5.06%     2,962,141      5.17%   123,423    37.79%
>40% and =<45%.......................     22        4.64%     2,673,746      4.66%   121,534    43.21%
>45% and =<50%.......................     22        4.64%     2,645,681      4.62%   120,258    47.02%
>50% and =<55%.......................     18        3.80%     1,904,404      3.32%   105,800    51.85%
>55% and =<60%.......................     32        6.75%     4,118,255      7.18%   128,695    57.50%
>60% and =<65%.......................     46        9.70%     6,811,612     11.88%   148,079    61.98%
>65% and =<70%.......................     27        5.70%     3,676,278      6.41%   136,158    67.48%
>70% and =<75%.......................     64       13.50%     9,248,936     16.13%   144,515    72.36%
>75% and =<80%.......................     38        8.02%     6,673,681     11.64%   175,623    77.15%
>80% and =<85%.......................     55       11.61%     7,671,426     13.38%   139,480    81.46%
>85% and =<90%.......................     26        5.49%     5,087,299      8.88%   195,665    87.19%
>90% and =<95%.......................      0        0.00%             0      0.00%         0     0.00%
>95%.................................      0        0.00%             0      0.00%         0     0.00%
                                         ---      ------     ----------    ------    -------    -----
   Total.............................    474      100.00%    57,321,299    100.00%   120,931    64.54%
                                         ===      ======     ==========    ======    =======    =====


                   MORTGAGE LOANS BY MORTGAGE INSURER AND LVR
                          GE CAPITAL MORTGAGE INSURANCE



                                        Number     % of         Dollar     % of       Average   Wgt Avg
                                          of     Total No.      Amount     Total A$   Balance   Current
                                        Loans    of Loans         A$       Amount       A$       LVR %
                                        ------   ---------   -----------   --------   -------   -------
                                                                               
<=20%................................     341       8.79%     11,620,818      1.60%    34,079    13.73%
>20% and =<25%.......................      65       1.68%      5,693,395      0.79%    87,591    22.49%
>25% and =<30%.......................      87       2.24%      8,810,598      1.22%   101,271    27.38%
>30% and =<35%.......................     119       3.07%     12,984,568      1.79%   109,114    32.62%
>35% and =<40%.......................     112       2.89%     15,371,585      2.12%   137,246    37.47%
>40% and =<45%.......................     161       4.15%     22,056,688      3.05%   136,998    42.77%
>45% and =<50%.......................     158       4.07%     29,565,552      4.08%   187,124    47.43%
>50% and =<55%.......................     191       4.92%     30,782,384      4.25%   161,164    51.91%
>55% and =<60%.......................     221       5.70%     41,374,222      5.71%   187,214    57.56%
>60% and =<65%.......................     293       7.55%     60,210,481      8.31%   205,497    62.49%
>65% and =<70%.......................     322       8.30%     69,133,666      9.55%   214,701    67.67%
>70% and =<75%.......................     303       7.81%     69,055,303      9.53%   227,905    72.32%
>75% and =<80%.......................     562      14.49%    127,447,903     17.60%   226,776    77.85%
>80% and =<85%.......................     552      14.23%    132,225,640     18.26%   239,539    80.50%
>85% and =<90%.......................     392      10.11%     87,939,054     12.14%   224,334    88.03%
>90% and =<95%.......................       0       0.00%              0      0.00%         0     0.00%
>95%.................................       0       0.00%              0      0.00%         0     0.00%
                                        -----     ------     -----------    ------    -------    -----
   Total.............................   3,879     100.00%    724,271,857    100.00%   186,716    68.48%
                                        =====     ======     ===========    ======    =======    =====



                                       51



                   MORTGAGE LOANS BY MORTGAGE INSURER AND LVR
                          GE MORTGAGE INSURANCE (HLIC)



                                        Number     % of       Dollar     % of     Average   Wgt Avg
                                          of     Total No.    Amount   Total A$   Balance   Current
                                         Loans    of Loans      A$      Amount      A$       LVR %
                                        ------   ---------   -------   --------   -------   -------
                                                                           
<=20%................................      0        0.00%          0      0.00%         0     0.00%
>20% and =<25%.......................      0        0.00%          0      0.00%         0     0.00%
>25% and =<30%.......................      0        0.00%          0      0.00%         0     0.00%
>30% and =<35%.......................      0        0.00%          0      0.00%         0     0.00%
>35% and =<40%.......................      0        0.00%          0      0.00%         0     0.00%
>40% and =<45%.......................      0        0.00%          0      0.00%         0     0.00%
>45% and =<50%.......................      0        0.00%          0      0.00%         0     0.00%
>50% and =<55%.......................      0        0.00%          0      0.00%         0     0.00%
>55% and =<60%.......................      1       50.00%    165,647     41.28%   165,647    58.12%
>60% and =<65%.......................      0        0.00%          0      0.00%         0     0.00%
>65% and =<70%.......................      1       50.00%    235,625     58.72%   235,625    66.56%
>70% and =<75%.......................      0        0.00%          0      0.00%         0     0.00%
>75% and =<80%.......................      0        0.00%          0      0.00%         0     0.00%
>80% and =<85%.......................      0        0.00%          0      0.00%         0     0.00%
>85% and =<90%.......................      0        0.00%          0      0.00%         0     0.00%
>90% and =<95%.......................      0        0.00%          0      0.00%         0     0.00%
>95%.................................      0        0.00%          0      0.00%         0     0.00%
                                         ---      ------     -------    ------    -------    -----
  Total..............................      2      100.00%    401,272    100.00%   200,636    63.08%
                                         ===      ======     =======    ======    =======    =====


                      HOUSING LOANS BY CURRENT COUPON RATES



                                        Number      % of         Dollar       % of      Average   Wgt Avg
                                          of     Total No.       Amount      Total A$   Balance   Current
                                        Loans    of Loans          A$         Amount       A$       LVR %
                                        ------   ---------   -------------   --------   -------   -------
                                                                                 
<= 5.00..............................        0       0.00%               0      0.00%         0     0.00%
> 5.01 and <= 5.50...................        8       0.14%         964,912      0.09%   120,614    74.21%
> 5.51 and <= 6.00...................       45       0.80%       9,464,685      0.90%   210,326    71.80%
> 6.01 and <= 6.50...................      853      15.15%     163,135,870     15.53%   191,250    68.79%
> 6.51 and <= 7.00...................    2,189      38.89%     429,347,468     40.89%   196,139    72.98%
> 7.01 and <= 7.50...................    1,032      18.33%     177,812,789     16.93%   172,299    68.09%
> 7.51 and <= 8.00...................    1,158      20.57%     216,512,506     20.62%   186,971    62.74%
> 8.00...............................      344       6.11%      52,896,208      5.04%   153,768    63.49%
                                         -----     ------    -------------    ------    -------    -----
  Total..............................    5,629     100.00%   1,050,134,438    100.00%   186,558    68.90%
                                         =====     ======    =============    ======    =======    =====



                                       52



                  HOUSING LOANS BY MONTHS REMAINING TO MATURITY



                                        Number     % of         Dollar         % of     Average   Wgt Avg
                                          of     Total No.      Amount       Total A$   Balance   Current
                                         Loans   of Loans         A$          Amount       A$      LVR %
                                        ------   ---------   -------------   --------   -------   -------
                                                                                  
0-240 Months.........................      188      3.34%       21,385,513     2.04%    113,753    62.39%
241-252 Months.......................        0      0.00%                0     0.00%          0     0.00%
253-264 Months.......................        0      0.00%                0     0.00%          0     0.00%
265-276 Months.......................        0      0.00%                0     0.00%          0     0.00%
277-288 Months.......................        0      0.00%                0     0.00%          0     0.00%
289-300 Months.......................      460      8.17%       59,172,147     5.63%    128,635    64.38%
301-312 Months.......................        0      0.00%                0     0.00%          0     0.00%
313-324 Months.......................      232      4.12%       40,625,402     3.87%    175,109    69.27%
325-336 Months.......................      513      9.11%      102,165,862     9.73%    199,154    71.56%
337-348 Months.......................    2,694     47.86%      537,322,939    51.17%    199,452    69.96%
349-360 Months.......................    1,542     27.39%      289,462,575    27.56%    187,719    67.36%
                                         -----    ------     -------------   ------     -------    -----
  Total..............................    5,629    100.00%    1,050,134,438   100.00%    186,558    68.90%
                                         =====    ======     =============   ======     =======    =====


                 HOUSING LOANS BY INTEREST ONLY PERIOD REMAINING



                                        Number     % of         Dollar        % of     Average   Wgt Agt
                                          of     Total No.      Amount      Total A$   Balance   Current
                                        Loans     of Loans        A$         Amount      A$       LVR %
                                        ------   ---------   -----------   ---------   -------   -------
                                                                                
0-1 Years............................      255      9.17%     44,967,029      8.38%    176,341    26.67%
1-2 Years............................       78      2.80%     17,407,697      3.25%    223,176    69.47%
2-3 Years............................       28      1.01%      5,316,096      0.99%    189,861    63.69%
3-4 Years............................    1,178     42.34%    228,950,156     42.68%    194,355    69.99%
4-5 Years............................      342     12.29%     55,148,431     10.28%    161,253    71.15%
5-6 Years............................        1      0.04%         55,463      0.01%     55,463    19.29%
6-7 Years............................        5      0.18%        853,522      0.16%    170,704    75.03%
7-8 Years............................        6      0.22%        972,845      0.18%    162,141    68.52%
8-9 Years............................      696     25.02%    146,271,262     27.27%    210,160    66.78%
9-10 Years...........................      193      6.94%     36,487,805      6.80%    189,056    65.83%
                                         -----    ------     -----------    ------     -------    -----
  Total..............................    2,782    100.00%    536,430,306    100.00%    192,822    65.24%
                                         =====    ======     ===========    ======     =======    =====


                           HOUSING LOANS BY LOAN TYPE



                                        Number     % of          Dollar       % of      Average   Wgt Agt
                                          of     Total No.       Amount      Total A$   Balance   Current
                                         Loans    of Loans         A$         Amount      A$      LVR %
                                        ------   ---------   -------------   --------   -------   --------
                                                                                 
Standard.............................    3,685     65.46%      693,983,855     66.09%   188,327    72.20%
Latinum Low Doc......................    1,449     25.74%      296,507,959     28.24%   204,629    66.09%
Retro Low Doc........................      495      8.79%       59,642,624      5.68%   120,490    44.55%
                                         -----    ------     -------------    ------    -------    -----
  Total..............................    5,629    100.00%    1,050,134,438    100.00%   186,558    68.90%
                                         =====    ======     =============    ======    =======    =====



                                       53



                       INTERSTAR RESIDENTIAL LOAN PROGRAM

Origination Process

     The housing loans included in the assets of the trust were originated by
Interstar Securities (Australia) Pty Limited from loan applications received
through its national network of independent accredited mortgage brokers and
funded by the seller as described above. The mortgage brokers may elect to
receive an originator's fee for approved loans at settlement, which will equal a
portion of the interest payments on the housing loans, throughout the term of
such approved housing loan. The originator's fee is an obligation of Interstar
Securities (Australia) Pty Limited and does not evidence an interest in the
housing loan. Interstar Securities (Australia) Pty Limited accepts applications
for both the purchase of acceptable residential security properties and the
refinance of existing housing loans.

Approval and Underwriting Process

     Each lending service officer must attend ongoing in-house training courses
conducted by Interstar Securities (Australia) Pty Limited. This program covers
the duties, requirements and office procedures expected of each lending service
officer with particular emphasis on regulatory matters such as the Consumer
Credit Legislation and the Privacy Act. The lending service officer's
performance is constantly monitored and reviewed by his or her superiors to
ensure the maintenance of quality in the underwriting process. As part of his or
her ongoing review, the lending service officer is also provided with further
staff training particularly highlighting any changes to information technology
or legislative aspects that would impact on the day to day operation of the
business.

     Housing loan applications are assessed by a lending service officer and
where an application is outside the current authority of the lending service
officer or the file has been declined it is referred to the lending service
officer's immediate superior for review. Where it is considered appropriate,
approval may be granted subject to the provision of further information.

     All housing loan applications, including the applications relating to the
housing loans included in the assets of the trust, must satisfy Interstar
Securities (Australia) Pty Limited's credit policy and procedures described in
this section. Interstar Securities (Australia) Pty Limited, like lenders in the
Australian residential housing loan market, does not divide its borrowers into
groups of differing credit quality for the purposes of setting standard interest
rates for its residential housing loans. All borrowers must satisfy Interstar
Securities (Australia) Pty Limited's underwriting criteria described in this
section. Borrowers are not charged different rates of interest based on their
credit quality.

     The approval process consists of determining the value of the proposed
security property, verifying the borrower's financial, as required, and credit
history details and ensuring these details satisfy Interstar Securities
(Australia) Pty Limited's underwriting criteria. However, the level of
verification will be less for Low Doc Loans, as described below. The initial
assessment of the applicant is conducted by the mortgage broker on behalf of
Interstar Securities (Australia) Pty Limited, with the application then being
submitted for approval, to Interstar Securities (Australia) Pty Limited based
upon it meeting satisfactory credit standards. Approval of the loan application
is at the total discretion of Interstar Securities (Australia) Pty Limited.

     All proposed security properties are required to be valued, subject to a
number of exceptions, by a valuer approved by Interstar Securities (Australia)
Pty Ltd. See "Description of the


                                       54



Assets of the Trust -- Representations,Warranties and Eligibility Criteria". The
valuer must be a current member of the Australian Property Institute, have at
least 5 years experience in the geographical area in which the proposed security
property is situated and have the necessary professional indemnity insurance
policy in force.

     The valuation report must include the following details:

     o    the age, condition and size of the security property;

     o    comparable sale prices to other properties;

     o    the cost of any repair work required to the security property;

     o    the insurance replacement value of the security property; and

     o    any environmental factor that would have an adverse effect on the
          value of the security property.

     Where more than one property is provided as security, the combined value of
the properties is taken into account.

     The prospective borrower must have a satisfactory credit history, stable
employment, evidence of a genuine savings pattern and a minimum 5% deposit in
genuine savings. Gifts, inheritance and money borrowed from other sources are
not genuine savings and are not considered as part of the minimum "5% deposit"
requirement.

     Interstar Securities (Australia) Pty Limited requires all borrowers to
satisfy a minimum disposable income level after all commitments, including
allowances for living expenses of the borrower and all dependents and the
proposed housing loan. To further safeguard that the borrower has the capacity
to meet all of his or her commitments, the assessment of the home loan
application is calculated at a rate 2% higher than the applicable rate.

     Verification of an applicant's information is central to the approval
process. The mortgage broker obtains such information as:

     o    in the case of all housing loans apart from Low Doc Loans, tax returns
          and an employer confirmation letter;

     o    in the case of all housing loans, credit checks; and

     o    in the case of all housing loans other than Retro Low Doc Loans, a
          full and detailed current assets and liabilities statement.

     This information is then submitted to Interstar Securities (Australia) Pty
Limited for assessment within its current lending criteria.

     The Latinum Low Doc Loan and Retro Low Doc Loan products, the Low Doc
Loans, are made available by Interstar Securities (Australia) Pty Limited to
self-employed borrowers and full-time investors who are unable to provide
financial statements or tax returns at the time of applying for a housing loan.
In the case of a Latinum Low Doc Loan, an applicant must have been self-employed
or a full-time investor for at least 2 years and must have net assets,
post-settlement of


                                       55



the housing loan, of not less than A$50,000. There are no such minimum
requirements in relation to a Retro Low Doc Loan. The income verification
requirements for a Low Doc Loan are less exhaustive than the verification
requirements for housing loans originated through Interstar Securities
(Australia) Pty Limited's standard approval and underwriting process.

     In a Latinum Low Doc Loan application, the applicant must disclose his or
her income and is required to execute a declaration stating that the information
in the application is accurate. The applicant is also required to acknowledge in
the application that Interstar Securities (Australia) Pty Limited will rely on
the information in the application in making a decision as to whether to approve
the housing loan. The only income verification made in relation to a Latinum Low
Doc Loan is to confirm that the applicant's asset and liability statement
supports the income disclosed by the applicant in the loan application.

     There is no income verification made in relation to a Retro Low Doc Loan.

     The lending criteria for Low Doc Loans are the same as the lending criteria
for other housing loans originated through Interstar Securities (Australia) Pty
Limited's standard underwriting process, with the exception of limitations
placed on maximum loan amounts and loan-to-value ratios. See "--
Representations, Warranties and Eligibility Criteria".

     Upon acceptance of the loan application by Interstar Securities (Australia)
Pty Limited, mortgage insurance coverage must be obtained by the borrower. All
loans through Interstar Securities (Australia) Pty Limited must have 100%
mortgage insurance coverage with the appropriate cash flow cover. This mortgage
insurance coverage remains in force from the date of settlement until the
earliest of discharge, full repayment of the housing loan or payment of a claim.
Full details of the mortgage insurance companies and their respective ratings
are set out separately in this prospectus.

     All borrowers in respect of housing loans are natural persons or
corporations. Housing loans to corporations may also be secured by guarantees
from directors. Guarantees may also be obtained in other circumstances.

     Upon acceptance of the risk by the mortgage insurer, Interstar Securities
(Australia) Pty Limited then instructs one of its panel solicitors or settlement
agents to prepare the necessary mortgage documentation and forward same to the
borrower for execution. The mortgage documents comprise a loan agreement
document together with a general terms and conditions booklet. Upon receipt of
the executed mortgage documentation, certification of title will then occur and
settlement will take place. Upon settlement, the mortgage is registered and the
documents stored in the safe custody of the issuer trustee. A condition of
settlement is that the mortgagor establish and maintain full replacement
property insurance on the security property for the term of the housing loan.

     Interstar Securities (Australia) Pty Limited's credit policies and approval
procedures are subject to constant review. Improvements in procedures are
continuous. Credit policy may change from time to time due to business
conditions and legal or regulatory changes.


                                       56



General Features of the Housing Loans

     The housing loans may consist of one or more of the following types:

Name of Housing Loan               General Characteristics of Housing Loan

Interstar "Premium"
Access Account            Amortizing principal and interest repayment (P&I)
                          loans with an interest rate variable at the
                          discretion of the servicer and incorporating
                          limited "redraw" facilities that will be available
                          to borrowers only at the sole discretion of the
                          trust manager.

Interstar "Fix'n Float"
Access Account            Amortizing "P&I" loans with an interest rate fixed
                          for a specific initial period of up to five years
                          after which the interest rate converts to a
                          variable rate at the discretion of the servicer.

Interstar "IO Float"
Access Account            Non-amortizing loans requiring interest only
                          repayments by the borrowers for a specific initial
                          period of up to ten years with an interest rate
                          variable at the discretion of the servicer. At the
                          expiration of the initial period the loans convert
                          to the standard amortizing "P&I" loans with an
                          interest rate variable at the discretion of the
                          servicer.

Interstar "IO Fixed"
Access Account            Non-amortizing loans requiring interest only
                          repayments by the borrowers for a specific initial
                          period of up to five years with an interest rate
                          fixed for this initial period. At the expiration
                          of the initial period the loans convert to the
                          standard amortizing "P&I" loans with an interest
                          rate variable at the discretion of the servicer.

Interstar "Line of
Credit "Access Account    Non-amortizing loans requiring interest
                          only repayments by the borrowers for a specific
                          period of up to ten years with an interest rate
                          variable at the discretion of the servicer, and
                          incorporating facilities that allow borrowers to:

                          o    draw funds up to a pre-determined amortizing
                               limit;

                          o    repay some or all of those funds; and

                          o    redraw those funds again up to the
                               then-current amortized limit subject always
                               to such right to redraw funds being at the
                               absolute discretion of the servicer, during
                               the life of the loan facility.

Interstar "Split"
Access Account            A combined facility which:

                          o    as to a specified Australian dollar
                               proportion of the facility has the general
                               characteristics of one type of housing loan
                               as referred to above; and


                                       57



                          o    as to the remaining Australian dollar
                               proportion of the facility has the general
                               characteristics of another type of housing
                               loan as referred to above.


     Each housing loan may have some or all of the features described in this
section. In addition, during the term of any housing loan the servicer may agree
to change any of the terms of that housing loan from time to time at the request
of the borrower.

Special Features of the Housing Loans

Redraws

     Most housing loans, excluding fixed rate loans, provide borrowers with a
facility which allows borrowers to be provided with redraws. These redraws may
be accessed by way of direct credit to the relevant borrower's nominated bank
account, by electronic funds transfer or by check payments. This facility is
provided to a borrower at the absolute discretion of the servicer.

     If a borrower makes any repayments under its housing loan which are in
addition to those that he or she is legally obliged to make under the terms of
the housing loan agreement on application by the borrower, the issuer trustee
must provide a redraw of principal repayments made in excess of the scheduled
principal repayments to the borrower, upon being so directed by the trust
manager in its absolute discretion, and subject to the trust manager certifying
to the issuer trustee that:

     o    the redraw to be provided to the borrower together with the current
          Unpaid Balance of the housing loan will not exceed the scheduled
          balance of the housing loan;

     o    after allowing for all payments which the issuer trustee is then
          required to make or which the trust manager reasonably expects that
          the issuer trustee will be required to make, there is or will be
          sufficient cash in the assets of the trust for the issuer trustee to
          provide that redraw; and

     o    the housing loan is not in arrears at the time of the request for the
          redraw by the borrower.

     A redraw will not result in the housing loan being removed from the trust.

Direct Debit Authority

     The servicer has arranged for the borrowers to execute a direct debit
authority so that payments under the borrower's mortgage loan will be directly
debited from the borrower's designated checking account. In certain cases the
servicer has arranged for National Australia Bank Limited to provide checking
account and direct entry paperless services in order to offer borrowers an
expanded range of financial services that are directly linked to the borrower's
mortgage loan account. The provision of these facilities has been documented in
a Check Deposit and Direct Paperless Entry Facilities Agreement between National
Australia Bank Limited, the servicer and the issuer trustee. All mortgage loan
payments deducted from a borrower's checking account, whether with National
Australia Bank Limited, another bank or other financial institutions, will be
credited to a trust account in Perpetual Trustees Victoria Limited's name
established with National Australia Bank Limited.


                                       58



Payment Holiday

     There is no provision for payment holidays to be granted to borrowers in
circumstances where excess principal has been repaid by the borrowers.

Early Repayment

     Partial repayments, or early repayments, can be made by borrowers in
respect of all housing loans, excluding fixed rate loans. Early repayment fees
will apply if a borrower:

     o    repays 50% or more of the principal balance of the housing loan in the
          first year of its term; or

     o    discharges the housing loan within the first 5 years of its term.

Interest Rate Switching

     A borrower may elect, in respect of a housing loan, to switch from a
variable rate of interest to a fixed rate of interest at any time, provided that
the relevant housing loan will bear a fixed rate of interest for a maximum
period of 5 years. While the interest rate of the housing loan remains fixed,
the borrower is not entitled to make any additional principal repayments, and
the payments from the borrower will consist solely of interest or, in the case
of the Interstar "Fix'n Float" Access Account, principal and interest. At the
end of that period, the housing loan will bear a variable rate of interest and
principal repayments will recommence, calculated to ensure that the entire loan
balance is repaid in full no later than the maturity date of the mortgage,
unless the relevant mortgage insurer so approves and the trust manager offers a
further fixed rate of interest in relation to the housing loan and such rate is
accepted by the relevant borrower.

Additional Features of the Housing Loans

     As part of its policy of continuous loan product improvement and
development, the servicer may from time to time offer additional features and
products not referred to in this prospectus. Before doing so, the servicer must
ensure that the introduction of any additional features and/or products would
not affect any relevant mortgage insurance policy and would not cause the
downgrade or withdrawal of the rating of any notes.


                                       59



                         THE MORTGAGE INSURANCE POLICIES

General

     Each housing loan acquired by the trust will be insured by one of PMI
Indemnity Limited -- formerly CGU Lenders Mortgage Insurance Limited -- GE
Capital Mortgage Insurance Corporation (Australia) Pty Ltd, PMI Mortgage
Insurance Ltd or GE Mortgage Insurance Pty Ltd. The mortgage insurance policy in
relation to each housing loan is provided by the mortgage insurer at the time
that the housing loan is originated. The issuer trustee is the insured party
under each mortgage insurance policy in respect of each housing loan. The
insurance provided under each mortgage insurance policy covers 100% of the
principal balance and any unpaid interest on the housing loan insured regardless
of the LVR of that housing loan. This section is a summary of the general
provisions of the mortgage insurance policies.

Certain Provisions of Mortgage Insurance Policies

Restrictions and Cancellation

     The amount recoverable under each mortgage insurance policy will generally
be:

     o    the whole of the loan amount due under the housing loan;

     o    any reasonable expenses incurred in enforcing the housing loan and any
          mortgage and/or guarantee securing that housing loan;

     o    any unpaid interest calculated at the interest rate applicable if
          interest is paid on the due date; and

     o    the timely payment for a period of at least 12 months after the date
          upon which a claim is made under that contract of interest payments
          under the housing loan which remain outstanding for a period of 14
          days.

     The actual amounts recoverable, and the amounts to be deducted, vary
between the policies. For example, rent on the mortgaged property and insurance
proceeds not spent on restoration or repair which are received by the issuer
trustee may reduce amounts payable by the insurer under a mortgage insurance
policy.

     There are a number of requirements and restrictions imposed on the insured
under each mortgage insurance policy which may entitle the relevant insurer to
cancel the policy or reduce the amount of a claim. Depending on the mortgage
insurance policy, these may include:

     o    the existence of an encumbrance or other interest which affects or has
          priority over the relevant mortgage;

     o    the relevant mortgage, the relevant housing loan or a guarantee or
          indemnity relating to the housing loan ceasing to be effective;

     o    if there is a material omission or misstatement by the insured in
          relation to the policy;

     o    that any premium is not paid when due or within the relevant grace
          period, if any;


                                       60



     o    if there is physical damage to the relevant mortgaged property;

     o    a breach by the insured of the policy; and

     o    certain circumstances which affect the insured's rights or recoveries
          under the relevant housing loan or mortgage.

Exclusions

     A mortgage insurance policy may not, depending on its terms, cover any loss
arising from specified events, such as war, nuclear occurrence and
contamination.

Undertaking

     Under a mortgage insurance policy, the insured may have an obligation to,
among other things:

     o    report arrears or other defaults on the relevant housing loan;

     o    report amounts outstanding under that relevant housing loan;

     o    report procedures being taken in respect of a defaulted housing loan,
          including enforcement of the relevant mortgage or the taking of
          possession of any relevant mortgaged property;

     o    make all claims within a particular period and in a particular form;
          and

     o    ensure that the terms of the relevant housing loan require that a
          general insurance policy is in place in respect of the relevant
          mortgaged property.

Period of Cover

     All mortgage insurance policies provide cover with effect from the date of
settlement of a housing loan until the discharge, the full repayment of the
housing loan or payment of a claim, whichever is the earliest. See "Interstar
Residential Loan Program -- Approval and Underwriting Process".

Variations

     Variations in respect of a mortgage insurance policy may be made with the
approval of the relevant mortgage insurer.

Variance Between Policies

     Each mortgage insurance policy has different provisions. The above is a
summary of certain provisions -- some may not relate to, or may differ from, a
particular mortgage insurance policy.


                                       61



Trust Manager Undertakings with Respect to Insurance Policies

     Under the series notice, the trust manager undertakes:

     o    not to take any action in respect of a housing loan which is contrary
          to the terms of any mortgage insurance policy without the approval of
          the relevant mortgage insurer; and

     o    to take such steps as are reasonably available to it to ensure that a
          mortgage insurer is not relieved from its liability under a mortgage
          insurance policy.

Description of the Mortgage Insurers

PMI Mortgage Insurance Ltd and PMI Indemnity Limited (formerly CGU Lenders
Mortgage Insurance Limited)

     PMI Mortgage Insurance Ltd, previously known as MGICA Ltd, has been
providing lenders' mortgage insurance in Australia since 1965 and in New Zealand
since 1988.

     PMI Mortgage Insurance Ltd's parent is PMI Mortgage Insurance Australia
(Holdings) Pty Limited, a subsidiary of PMI Mortgage Insurance Co. which is a
subsidiary of the PMI Group Inc. PMI Mortgage Insurance Co. is a leading
monoline mortgage insurer in the United States currently having an insurer
financial strength rating of AA+ (negative outlook) by S&P, AA+ (stable) by
Fitch Ratings and Aa2 by Moody's.

     As of December 31, 2002, PMI Mortgage Insurance Ltd insures approximately
482,417 mortgage loans in excess of A$57.9 billion and had total assets of A$535
million and shareholders' equity of A$287 million. PMI Mortgage Insurance Ltd
currently has a financial strength rating of AA (negative outlook) by S&P, AA
(stable) by Fitch Ratings and Aa3 by Moody's.

     PMI Indemnity Limited, previously named CGU Lenders Mortgage Insurance
Limited, was formed in 1971 to provide mortgage lenders with protection against
loss arising from borrower default on residential mortgages. On September 14,
2001, PMI Indemnity Limited was acquired by PMI Mortgage Insurance Australia
(Holdings) Pty Limited.

     As of December 31, 2002, PMI Indemnity Limited insures approximately
232,965 mortgage loans in excess of A$27.0 billion and had total assets of A$196
million and shareholders' equity of A$106 million. PMI Indemnity Limited
currently has an insurer financial strength rating of AA- (negative outlook) by
S&P, AA (stable) by Fitch Ratings and Aa3 by Moody's.

     PMI Mortgage Insurance Co. currently has an AA+ (negative outlook) Insurer
Finance Strength rating from S&P. As of May 1, 2003, S&P has revised its outlook
on PMI Mortgage Insurance Co. and rated subsidiaries, including PMI Mortgage
Insurance Ltd and PMI Indemnity Limited, from "stable" to "negative outlook". If
S&P lowers its credit rating on PMI Indemnity Limited or PMI Mortgage Insurance
Ltd below AA-, then S&P could lower its rating on the Class B notes. No
assurances are given regarding any future outlook or the future levels of the
credit ratings of PMI Mortgage Insurance Ltd and PMI Indemnity Limited by any of
S&P, Moody's or Fitch Ratings.

     The business address of each of PMI Mortgage Insurance Ltd and PMI
Indemnity Limited is Level 23, 50 Bridge Street, Sydney, New South Wales.


                                       62



GE Capital Mortgage Insurance Corporation (Australia) Pty Ltd and GE Mortgage
Insurance Pty Ltd

     Housing Loans Insurance Corporation was an Australian Commonwealth
Government statutory authority established under the Housing Loans Insurance Act
1965 and was, prior to its abolition, Australia's leading lenders' mortgage
insurer with approximately 50% of the Australian lenders' mortgage insurance
market.

     On December 12, 1997, the Australian Commonwealth Government:

     o    Transferred the liabilities of Housing Loans Insurance Corporation in
          relation to contracts of insurance entered into by Housing Loans
          Insurance Corporation before December 12, 1997 to the Australian
          Commonwealth Government;

     o    Appointed a new corporation, Housing Loans Insurance Corporation Ltd,
          which has since changed its name to Housing Loans Insurance
          Corporation Pty Ltd, to manage these contracts of insurance on behalf
          of the Commonwealth of Australia; and

     o    Sold Housing Loans Insurance Corporation Pty Ltd to GE Capital
          Australia Ltd, an indirect wholly-owned subsidiary of the General
          Electric Company, a corporation chartered under the laws of the State
          of New York with its corporate headquarters in Fairfield, Connecticut.

     Housing Loans Insurance Corporation Pty Ltd changed its name to GE Mortgage
Insurance Pty Ltd as of February 14, 2000.

     GE Capital Mortgage Insurance Corporation (Australia) Pty Ltd, commenced
operations in March 1998.

     It is a wholly-owned subsidiary of GE Capital Australia Limited, whose
ultimate parent is General Electric Company. General Electric Company is a
diversified industrial and financial services company with operations in over
100 countries. General Electric Company is currently rated AAA by S&P and Aaa by
Moody's. General Electric Company is the indirect owner of lenders' mortgage
insurance businesses in the United States, United Kingdom, Canada and Australia
which collectively insured over US$165 billion of loans worldwide.

     As of December 31, 2002, GE Mortgage Insurance Pty Ltd had total assets of
A$351.5 million shareholders' equity of A$64.8 million and statutory reserves --
claims equalization reserve -- of A$125.2 million. GE Mortgage Insurance Pty Ltd
currently has a claims paying ability rating of AA by S&P and Fitch and Aa2 by
Moody's.

     As of December 31, 2002, GE Capital Mortgage Insurance Corporation
(Australia) Pty Ltd had total assets of A$604.8 million, shareholders' equity of
A$206.1 million and statutory reserves -- claims equalization reserve -- of
A$21.7 million. GE Capital Mortgage Insurance Corporation (Australia) Pty Ltd
currently has a claims paying ability rating of AA by S&P and Fitch and Aa2 by
Moody's.

     The business address of GE Capital Mortgage Insurance Corporation
(Australia) Pty Ltd is Level 23, 259 George Street, Sydney, New South Wales.


                                       63



                          THE TITLE INSURANCE POLICIES

Cover

     Some housing loans that are acquired may be secured by mortgages which will
be the subject of a title insurance policy. Title insurance provides 100%
coverage for losses arising, among other things, as a result of a relevant
mortgage:

     o    being subject to any prior encumbrance;

     o    not being validly registered; or

     o    being invalid or unenforceable.

     The issuer trustee will be the insured party under each title insurance
policy in respect of each mortgage securing a housing loan.

     The insurer for any housing loan insured under a title insurance policy
will be:

     o    First American Title Insurance Company of Australia Pty Limited; or

     o    any other entity approved from time to time by the trust manager and
          which each rating agency has confirmed will not cause a downgrade or
          withdrawal of the rating of any note.

     The trust manager will undertake:

     o    not to take any action in respect of a housing loan where such action
          would be contrary to the terms of the title insurance policy covering
          that housing loan unless it is approved by the relevant title insurer;
          and

     o    to take such steps as are reasonably available to it to ensure that a
          title insurer is not relieved from its liability under its title
          insurance policy.

Period of Cover

     The title insurance policy in respect of each mortgage securing a housing
loan commences on the date that the relevant title insurance policy for that
mortgage is issued and continues for so long as:

     o    the issuer trustee owns the relevant mortgage;

     o    the issuer trustee retains an estate or interest in the relevant
          mortgage; or

     o    the issuer trustee, as a mortgagee exercising its power of sale, has a
          liability to a purchaser regarding the title to the land under a
          contract of sale for the land or the issuer trustee holds a debt
          secured by a mortgage given to the issuer trustee by a purchaser of
          the land.


                                       64



     The policy also continues to provide protection if:

     o    the issuer trustee acquires all or part of the estate or interest in
          the relevant property by foreclosure or any other legal manner which
          discharges the relevant mortgage;

     o    a successor acquires an interest in the relevant mortgage; or

     o    a successor acquires the relevant mortgage or the estate or interest
          in the relevant property by operation of law and not purchase.

Refusal or Reduction in Claim

     Title insurance policies may not provide cover, or may provide a reduced
amount of cover, for losses arising as a result of, among other things:

     o    any material misstatement, omission or misrepresentation in connection
          with obtaining the policies; or

     o    any material breach of the terms and conditions of the policies.

Exclusions

     The title insurer will not provide cover under the title insurance policy
resulting from, among other things:

     o    restrictions or rights that are noted on the title to the land on the
          policy date;

     o    the existence of laws which restrict or prohibit the use of the land
          or the breach of those laws;

     o    environmental contaminants or hazardous waste under the land;

     o    native title claims in relation to the land;

     o    risks which:

          o    the insured at any time created, allowed or agreed to;

          o    were known to the insured but not to the title insurer on or
               prior to the policy date;

          o    cause no loss to the insured;

          o    come into existence or are recorded in any public records after
               the date upon which the relevant mortgage is registered; or

          o    result in any loss of priority because the insured makes further
               advances despite knowing the existence of subsequent charges;


                                       65



     o    if the relevant mortgage is or is claimed to be unenforceable or
          otherwise affected because the insured failed to comply with or
          breached the Consumer Credit Legislation or laws relating to the doing
          of business and the providing of credit; or

     o    if the insured is liable to pay compensation, penalties, etc., to any
          person because the insured failed to comply with or breached any
          credit laws.

Description of Title Insurer

     First American Title Insurance Company of Australia Pty Limited is a
subsidiary of First American Title Insurance Company, a specialist title insurer
and a diversified provider of business information and related products and
services in the United States.

     First American Title Insurance Company was founded over 113 years ago with
revenues of US$4.7 billion and approximately 24,886 employees worldwide in 2002.
First American Title Insurance Company is publicly traded on the New York Stock
Exchange through its holding company, the First American Financial Corporation.

     A.M. Best Company, an insurance company ratings and information agency,
affirmed in 2002 the current rating for First American Title Insurance Company
of Australia Pty Limited of A+ (Superior). A.M. Best Company evaluates title
insurers from both an insurance and general industry perspective.

     First American Title Insurance Company and First American Financial
Corporation have a rating of "A-" from S&P. First American Financial
Corporation's senior debt is rated "stable" by S&P.


                                       66



                          DESCRIPTION OF THE US$ NOTES

General

     The issuer trustee will issue the US$ notes on the closing date pursuant to
a direction from the trust manager to the issuer trustee to issue the notes and
the terms of the master trust deed, the series notice and the note trust deed.
The notes will be governed by the laws of New South Wales, Australia. The
following summary describes the material terms of the notes (including the US$
notes). The summary does not purport to be complete and is subject to the terms
and conditions of the transaction documents, any fixed-floating rate swaps and
the currency swaps.

Form of the US$ Notes

Book-Entry Registration

     The US$ notes will be issued only in registered book-entry form in minimum
denominations of US$100,000 and multiples of US$1,000 in excess of that amount.
Unless definitive notes are issued, all references to actions by the US$
noteholders will refer to actions taken by The Depository Trust Company (DTC)
upon instructions from its participating organizations and all references in
this prospectus to distributions, notices, reports and statements to US$
noteholders will refer to distributions, notices, reports and statements to DTC
or its nominee, as the registered noteholder, for distribution to owners of the
US$ notes in accordance with DTC's procedures.

     US$ noteholders may hold their interests in the notes through DTC, in the
United States, or through Clearstream Banking, societe anonyme (Clearstream,
Luxembourg) or the Euroclear System (Euroclear), in Europe, if they are
participants in those systems, or indirectly through organizations that are
participants in those systems. Cede & Co., as nominee for DTC, will be the
registered noteholder of the US$ notes. Clearstream, Luxembourg and Euroclear
will hold omnibus positions on behalf of their respective participants, through
customers' securities accounts in Clearstream, Luxembourg's and Euroclear's
names on the books of their respective depositaries. The depositaries in turn
will hold the positions in customers' securities accounts in the depositaries'
names on the books of DTC.

     DTC has advised the trust manager and the underwriters that it is:

     o    limited-purpose trust company organized under the New York Banking
          Law;

     o    "banking organization" within the meaning of the New York Banking Law;

     o    a member of the Federal Reserve System;

     o    a "clearing corporation" within the meaning of the New York Uniform
          Commercial Code; and

     o    a "clearing agency" registered under the provisions of Section 17A of
          the United States Securities Exchange Act of 1934 (the Exchange Act).

     DTC holds securities for its participants and facilitates the clearance and
settlement among its participants of securities transactions, including
transfers and pledges, in deposited securities through electronic book-entry
changes in its participants' accounts. This eliminates the need for physical
movement of securities. DTC participants include securities brokers and dealers,
banks,


                                       67



trust companies, clearing corporations and other organizations. Indirect access
to the DTC system is also available to others including securities brokers and
dealers, banks, and trust companies that clear through or maintain a custodial
relationship with a participant, either directly or indirectly. The rules
applicable to DTC and its participants are on file with the Securities and
Exchange Commission (the SEC).

     Transfers between participants on the DTC system will occur in accordance
with DTC's rules. Transfers between participants on the Clearstream, Luxembourg
system and participants on the Euroclear system will occur in accordance with
their rules and operating procedures.

     Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through Clearstream,
Luxembourg participants or Euroclear participants, on the other, will be
effected by DTC in accordance with DTC's rules on behalf of the relevant
European international clearing system by that system's depositary. However,
these cross-market transactions will require delivery of instructions to the
relevant European international clearing system by the counterparty in that
system in accordance with its rules and procedures and within its established
deadlines, European time. The relevant European international clearing system
will, if the transaction meets its settlement requirements, deliver instructions
to its depositary to take action to effect final settlement on its behalf by
delivering or receiving securities in DTC, and making or receiving payment in
accordance with normal procedures for same-day funds settlement applicable to
DTC. Clearstream, Luxembourg participants and Euroclear participants may not
deliver instructions directly to their system's depositary.

     Because of time-zone differences, credits of securities in Clearstream,
Luxembourg or Euroclear as a result of a transaction with a DTC participant will
be made during the subsequent securities settlement processing, dated the
business day following the DTC settlement date. The credits for any transactions
in these securities settled during this processing will be reported to the
relevant Clearstream, Luxembourg participant or Euroclear participant on that
business day. Cash received in Clearstream, Luxembourg or Euroclear as a result
of sales of securities by or through a Clearstream, Luxembourg participant or a
Euroclear participant to a DTC participant will be received and available on the
DTC settlement date. However, it will not be available in the relevant
Clearstream, Luxembourg or Euroclear cash account until the business day
following settlement in DTC.

     Purchases of US$ notes held through the DTC system must be made by or
through DTC participants, which will receive a credit for the US$ notes on DTC's
records. The ownership interest of each actual US$ noteholder is in turn to be
recorded on the DTC participants' and indirect participants' records. US$
noteholders will not receive written confirmation from DTC of their purchase.
However, noteholders are expected to receive written confirmations providing
details of the transaction, as well as periodic statements of their holdings,
from the DTC participant or indirect participant through which the noteholder
entered into the transaction. Transfers of ownership interests in the US$ notes
are to be accomplished by entries made on the books of DTC participants acting
on behalf of the US$ noteholders. US$ noteholders will not receive definitive
notes representing their ownership interest in US$ notes unless use of the
book-entry system for the US$ notes is discontinued.

     To facilitate subsequent transfers, all securities deposited by DTC
participants with DTC are registered in the name of DTC's nominee, Cede & Co.
The deposit of securities with DTC and their registration in the name of Cede &
Co. effects no change in beneficial ownership. DTC has no knowledge of the
actual holders of the US$ notes; DTC's records reflect only the identity of the


                                       68



DTC participants to whose accounts the US$ notes are credited, which may or may
not be the actual beneficial owners of the US$ notes. The DTC participants will
remain responsible for keeping account of their holdings on behalf of their
customers.

     Conveyance of notices and other communications by DTC to DTC participants,
by DTC participants to indirect participants, and by DTC participants and
indirect participants to US$ noteholders will be governed by arrangements among
them and by any statutory or regulatory requirements as may be in effect from
time to time.

     Neither DTC nor Cede & Co. will consent or vote on behalf of the notes.
Under its usual procedures, DTC mails an omnibus proxy to the issuer trustee as
soon as possible after the record date, which assigns Cede & Co.'s consenting or
voting rights to those DTC participants to whose accounts the US$ notes are
credited on the record date, identified in a listing attached to the proxy.

     Principal and interest payments on the US$ notes will be made to DTC. DTC's
practice is to credit its participants' accounts on the applicable payment date
in accordance with their respective holdings shown on DTC's records unless DTC
has reason to believe that it will not receive payment on that payment date.
Standing instructions, customary practices, and any statutory or regulatory
requirements as may be in effect from time to time will govern payments by DTC
participants to US$ noteholders. These payments will be the responsibility of
the DTC participant and not of DTC, the issuer trustee, the note trustee or the
principal paying agent. Payment of principal and interest to DTC is the
responsibility of the issuer trustee, disbursement of the payments to DTC
participants is the responsibility of DTC, and disbursement of the payments to
US$ noteholders is the responsibility of DTC participants and indirect
participants.

     DTC may discontinue providing its services as securities depository for the
notes at any time by giving reasonable notice to the principal paying agent.
Under these circumstances, if a successor securities depository is not obtained,
definitive notes are required to be printed and delivered.

     According to DTC, the foregoing information about DTC has been provided for
informational purposes only and is not intended to serve as a representation,
warranty, or contract modification of any kind.

     Clearstream, Luxembourg is a company with limited liability incorporated
under the laws of Luxembourg. Clearstream, Luxembourg holds securities for its
participating organizations and facilitates the clearance and settlement of
securities transactions between Clearstream, Luxembourg participants through
electronic book-entry changes in accounts of Clearstream, Luxembourg
participants, thereby eliminating the need for physical movement of notes.
Transactions may be settled in Clearstream, Luxembourg in any of 31 currencies,
including U.S. dollars.

     Clearstream, Luxembourg participants are financial institutions around the
world, including underwriters, securities brokers and dealers, banks, trust
companies, and clearing corporations. Indirect access to Clearstream, Luxembourg
is also available to others, including banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a
Clearstream, Luxembourg participant, either directly or indirectly.


                                       69



     Euroclear was created in 1968 to hold securities for its participants and
to clear and settle transactions between Euroclear participants through
simultaneous electronic book-entry delivery against payment. This eliminates the
need for physical movement of notes. Transactions may be settled in any of 32
currencies, including U.S. dollars.

     Euroclear is owned by Euroclear Clearance System Public Limited Company and
operated through a license agreement by Euroclear Bank S.A./N.V., a bank
incorporated under the laws of the Kingdom of Belgium, the Euroclear Operator.
The Euroclear Operator is regulated and examined by the Belgian Banking and
Finance Commission and the National Bank of Belgium.

     Euroclear participants include banks, including central banks, securities
brokers and dealers and other professional financial intermediaries. Indirect
access to Euroclear is also available to other firms that maintain a custodial
relationship with a Euroclear participant, either directly or indirectly.

     Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by the "Terms and Conditions Governing Use of Euroclear and the
related Operating Procedures of the Euroclear System". These terms and
conditions govern transfers of securities and cash within Euroclear, withdrawal
of securities and cash from Euroclear, and receipts of payments for securities
in Euroclear. All securities in Euroclear are held on a fungible basis without
attribution of specific notes to specific securities clearance accounts. The
Euroclear Operator acts under these terms and conditions only on behalf of
Euroclear participants and has no record of or relationship with persons holding
through Euroclear participants.

     Distributions on the US$ notes held through Clearstream, Luxembourg or
Euroclear will be credited to the cash accounts of Clearstream, Luxembourg
participants or Euroclear participants in accordance with the relevant system's
rules and procedures, to the extent received by its depositary. Clearstream,
Luxembourg or the Euroclear Operator, as the case may be, will take any other
action permitted to be taken by a US$ noteholder on behalf of a Clearstream,
Luxembourg participant or Euroclear participant only in accordance with its
rules and procedures, and depending on its depositary's ability to effect these
actions on its behalf through DTC.

     Although DTC, Clearstream, Luxembourg and Euroclear have agreed to the
foregoing procedures in order to facilitate transfers of US$ notes among
participants of DTC, Clearstream, Luxembourg and Euroclear, they are under no
obligation to perform or continue to perform these procedures and these
procedures may be discontinued at any time.

Definitive Note

     Notes issued in definitive form are referred to in this prospectus as
"definitive notes". US$ notes will be issued as definitive notes, rather than in
book entry form to DTC or its nominees, only if one of the following events
occurs:

     o    the principal paying agent advises the trust manager in writing that
          DTC is no longer willing or able to discharge properly its
          responsibilities as depository for the US$ notes, and the trust
          manager is not able to locate a qualified successor;

     o    the issuer trustee, at the direction of the trust manager, advises the
          principal paying agent in writing that it elects to terminate the
          book-entry system through DTC; or


                                       70



     o    after the occurrence of an event of default, the note trustee, at the
          written direction of noteholders holding a majority of the outstanding
          principal balance of the US$ notes, advises the issuer trustee and the
          principal paying agent, that the continuation of a book-entry system
          is no longer in the best interest of the US$ noteholders.

     Definitive notes will be transferable and exchangeable at the offices of
the note registrar, which is initially the principal paying agent located at 101
Barclay Street 21W New York, NY 10286. The note registrar will not impose a
service charge for any registration of transfer or exchange, but may require
payment of an amount sufficient to cover any tax or other governmental charge.

     A definitive note may be transferred in whole or in part in an authorized
denomination upon the surrender of the definitive note, at the office of the
note registrar together with the form of transfer endorsed on it duly completed
and executed.

     The note registrar shall not be required to register the transfer or
exchange of any definitive notes within 10 days preceding a payment date.

Distributions on the Notes

     Collections in respect of interest and principal will be received during
each Collection Period. Collections include the following:

     o    payments of interest, principal and fees, including prepayments of
          principal under the housing loans;

     o    proceeds from the enforcement of the housing loans and registered
          mortgages relating to those housing loans;

     o    amounts received under mortgage insurance policies and title insurance
          policies;

     o    amounts received under any fixed-floating rate swaps and the currency
          swaps;

     o    income in respect of authorized investments of the trust; and

     o    interest on amounts in the collection account.

     The issuer trustee will make payments on a quarterly basis on each payment
date. On each payment date, the principal paying agent will distribute,
indirectly through DTC and/or the depositaries, principal and interest, to the
owners of record of the US$ notes as of the date which is 4 business days prior
to that payment date if the US$ notes are held in book-entry form, or, if the
US$ notes are held in definitive form, the last day of the prior calendar month.
Payments on the definitive notes will be made to the US$ noteholder of record by
US$ check drawn on a bank in New York City and either mailed to the address of
the US$ noteholder shown on the register as of 4:00 pm Melbourne time on the
date that is four business days before the payment date or transferred to a US$
account maintained by the US$ noteholder with a bank in New York City.


                                       71



Key Dates and Periods

     The following are the relevant dates and periods for the allocation of
cashflows and their payments.

Collection Period......   with respect to a payment date, the period from, and
                          including, the date which is 6 business days before
                          the payment date preceding that payment date to, but
                          excluding, the date which is 6 business days before
                          that payment date. However, the first and last
                          Collection Periods are as follows:

                          o    first: period from and excluding the initial
                               cut-off date to and including June 3, 2004; and

                          o    last: period from and including the date which
                               is 6 business days before the payment date
                               immediately prior to the final payment date to
                               and excluding the day which is 6 business days
                               before that final payment date.

Interest Period........   with respect to a note, each period from and
                          including a payment date to and excluding the next
                          payment date. However, the first and last Interest
                          Periods for each note are as follows:

                          o    first: period from and including the closing
                               date to and excluding the first payment date;
                               and

                          o    last: period from and including the payment
                               date prior to the earlier of the final maturity
                               date and the date on which the relevant note is
                               redeemed in full to and excluding the final
                               maturity date or the date on which the relevant
                               note is so redeemed.

Determination Date.....   with respect to a payment date, the date which is 4
                          business days before that payment date or, if that
                          date is not a business day, then the next business
                          day unless that day falls in the next calendar
                          month, in which case the Determination Date will be
                          the preceding business day.

Payment Date...........   the 14th day or, if the 14th day is not a business
                          day, then the next business day of each March, June,
                          September and December unless that day falls in the
                          next calendar month, in which case the payment date
                          will be the preceding business day. The first
                          payment date will be in June 2004.


                                       72



Example Calendar

     The following example calendar for a quarter assumes that all relevant days
are business days.

Collection Period................   March 8th to June 30th
Interest Period .................   March 14th to June 13th
Determination Date ..............   June 10th
Payment Date ....................   June 14th

Calculation of Income

     On each Determination Date, the trust manager will calculate the Income for
the immediately preceding Collection Period.

Income

     Income for a Collection Period means all moneys, rights and property which
is received by the issuer trustee during that Collection Period by way of
interest or otherwise in the nature of income in respect of the Authorized
Investments, including the housing loans, of the trust including:

     o    amounts attributable to interest received under any fixed-floating
          rate swaps and the currency swaps;

     o    interest on income and any other monies received;

     o    amounts in the nature of, or attributable to, interest derived under a
          mortgage insurance policy or title insurance policy;

     o    interest and fees received from borrowers under the housing loans; and

     o    break payments received from mortgage insurers or borrowers under the
          housing loans.

Application of Mortgage Principal Repayments and Liquid Authorized Investments
to Available Income

     The Trust Manager must ensure that, subject to the paragraph below, the
trust will at all times have Liquid Authorized Investments at any time not less
than 1% or such other percentage as determined by the trust manager and
confirmed by each rating agency of the sum of the outstanding Principal Amount
of any Redraw notes, the Class A A$ Equivalent of the outstanding Principal
Amount of the Class A notes, the Class AB A$ Equivalent of the outstanding
Principal Amount of the Class AB notes and the Class B A$ Equivalent of the
outstanding Principal Amount of the Class B notes. Such amount shall be known as
the Prescribed Minimum Level. At closing, the Liquid Authorized Investments will
be acquired with the net proceeds from the sale of


                                       73



the notes and will, to the extent necessary, be replenished on each payment date
with Mortgage Principal Repayments to the extent they are available as described
below under "-- Additional Income Payments" and "-- Principal Distributions".

     If the trust manager determines on any Determination Date that the Income
of the trust for the Collection Period ending immediately prior to that
Determination Date is insufficient to meet the Primary Expenses of the trust for
that Collection Period, then the trust manager will direct the issuer trustee to
apply, first, the Liquid Authorized Investments and, then, if the Liquid
Authorized Investments are insufficient, Mortgage Principal Repayments, to cover
such Income Shortfall to the extent available.

     Income received during a Collection Period and any Mortgage Principal
Repayments and Liquid Authorized Investments applied as described above will
constitute Available Income.

Distribution of Available Income

     On each payment date prior to the enforcement of the security trust deed,
based on the calculations, instructions and directions provided to it by the
trust manager on or before the date which is 4 business days before that payment
date, the issuer trustee must pay or cause to be paid out of the Available
Income for the Collection Period ending immediately before that payment date,
the following amounts, which together constitute the Primary Expenses, in the
following order of priority:

     o    first, an amount equal to the Accrued Interest Adjustment to the
          seller;

     o    second, any taxes payable in relation to the trust;

     o    third, in the following order of priority, in payment of:

          o    pro rata:

               o    the issuer trustee's fee for the Collection Period; and

               o    any fees payable to the note trustee for the Collection
                    Period;

          o    pro rata:

               o    any fees payable pro rata to the paying agents for the
                    Collection Period;

               o    any fees payable to the calculation agent for the Collection
                    Period;

               o    any fees payable to the note registrar for the Collection
                    Period;

          o    the expenses of the trust -- other than any fees payable to the
               issuer trustee, the note trustee, the paying agents, the
               calculation agent, the note registrar, the trust manager and the
               servicer -- in relation to the Collection Period;

          o    the expenses of the trust -- other than any fees payable to the
               issuer trustee, the note trustee, the paying agents, the
               calculation agent, the note registrar, the trust manager and the
               servicer -- which the trust manager or the issuer trustee
               reasonably anticipates will be incurred prior to the next payment
               date; and


                                       74



          o    the expenses of the trust -- other than any fees payable to the
               issuer trustee, the note trustee, the paying agents, the
               calculation agent, the note registrar, the trust manager and the
               servicer -- not covered by the two previous bullet points above
               which have already been incurred prior to the payment date but
               which have not previously been paid or reimbursed;

     o    fourth, pro rata:

          o    the trust manager's fee for the Collection Period; and

          o    the servicer's fee for the Collection Period;

     o    fifth, pro rata:

          o    any amounts payable to the fixed-floating rate swap provider
               under any fixed-floating rate swaps other than any break costs in
               respect of the termination of a fixed floating rate swap;

          o    any interest on any Redraw notes for the Interest Period ending
               on that payment date to the Redraw noteholders;

          o    (1) the Class A A$ Interest Amount for that payment date to the
               currency swap provider and the reciprocal payment by the currency
               swap provider is thereafter to be applied towards payment of
               interest on the Class A notes, including interest due but unpaid
               from any previous payment date or (2) if the Class A currency
               swap is terminated, an A$ amount that the trust manager
               determines in good faith to be applied on that payment date in
               order to enable the issuer trustee to meet its obligations to pay
               interest on the Class A notes, to the note trustee for purchase
               of U.S. dollars at the spot exchange rate to be applied towards
               payment of interest on the Class A notes on that payment date,
               including interest due but unpaid from any previous payment date;
               and

          o    to the currency swap provider any break costs payable to the
               currency swap provider under the Class A currency swap other than
               in respect of the termination of the Class A currency swap where
               the currency swap provider is the defaulting party, as such term
               is defined in the Class A currency swap;

     o    sixth, pro rata:

          o    (1) the Class AB A$ Interest Amount for that payment date to the
               currency swap provider and the reciprocal payment by the currency
               swap provider is thereafter to be applied towards payment of
               interest on the Class AB notes, including interest due but unpaid
               from any previous payment date or (2) if the Class AB currency
               swap is terminated, an A$ amount that the trust manager
               determines in good faith to be applied on that payment date in
               order to enable the issuer trustee to meet its obligations to pay
               interest on the Class AB notes, to the note trustee for purchase
               of U.S. dollars at the spot exchange rate to be applied towards
               payment of interest on the Class AB notes on that payment date,
               including interest due but unpaid from any previous payment date;


                                       75



          o    to the currency swap provider any break costs payable to the
               currency swap provider under the Class AB currency swap other
               than in respect of the termination of the Class AB currency swap
               where the currency swap provider is the defaulting party, as such
               term is defined in the Class AB currency swap;

     o    seventh, pro rata:

          o    (1) the Class B A$ Interest Amount for that payment date to the
               currency swap provider and the reciprocal payment by the currency
               swap provider is thereafter to be applied towards payment of
               interest on the Class B notes, including interest due but unpaid
               from any previous payment date or (2) if the Class B currency
               swap is terminated, an A$ amount that the trust manager
               determines in good faith to be applied on that payment date in
               order to enable the issuer trustee to meet its obligations to pay
               interest on the Class B notes, including interest due but unpaid
               from any previous payment date to the note trustee for purchase
               of U.S. dollars at the spot exchange rate to be applied towards
               payment of interest on the Class B notes on that payment date,
               including interest due but unpaid from any previous payment date;
               and

          o    to the currency swap provider any break costs payable to the
               currency swap provider under the Class B currency swap other than
               in respect of the termination of the Class B currency swap where
               the currency swap provider is the defaulting party, as such term
               is defined in the Class B currency swap.

     The issuer trustee shall only make a payment described in any of the
preceding bullet points in this section to the extent that any Available Income
remains from which to make the payment after amounts with priority to that
payment have been fully paid.

Additional Income Payments

     On each payment date prior to the enforcement of the security trust deed,
based on the calculations, instructions and directions provided to it by the
trust manager, the issuer trustee must pay or cause to be paid out of any Income
for the Collection Period available after paying the Primary Expenses referred
to above the following amounts in the following order of priority:

     o    first, to be applied by the issuer trustee as Mortgage Principal
          Repayments for the corresponding Collection Period, of an amount equal
          to all amounts previously applied under the first bullet point under
          the heading "-- Principal Distributions", to the extent not previously
          so replenished;

     o    second, to reduce the Aggregate Principal Loss Amount for the
          corresponding Collection Period until the Aggregate Principal Loss
          Amount is reduced to zero;

     o    third, to reduce any Carryover Charge-Offs that have not been reduced
          on prior payment dates until the Carryover Charge-Offs are reduced to
          zero;

     o    fourth, pro rata any break costs to:

          o    the fixed-floating rate swap provider in respect of the
               termination of any fixed-floating swap; and


                                       76



          o    the currency  swap  provider in respect of the  termination  of a
               currency swap where the currency swap provider is the  defaulting
               party, as such term is defined in the relevant currency swap;

     o    fifth, any fees payable to the seller; and

     o    sixth, the balance, if any, pro rata to each holder of a residual
          income unit.

     The issuer trustee shall only make a payment described in the bullet points
in this section to the extent that any Income remains from which to make the
payment after amounts with priority to that payment have been fully paid. The
aggregate amount of Income applied on a payment date under the second and third
bullet points above is called the Recovery Amount for that payment date and will
be applied to make principal payments on the notes as described below under "--
Principal Distributions."

Interest on the Notes

Calculation of Interest Payable on the Notes

     Up to, and including, the Step-Up Margin Date, the interest rate for each
class of US$ notes for any Interest Period will be equal to LIBOR on the related
rate reset date plus a margin of [*]% per annum in respect of the Class A notes,
a margin of [*]% per annum in respect of the Class AB notes and a margin of [*]%
per annum in respect of the Class B notes. If the issuer trustee has not
redeemed all of any class of the US$ notes by the Step-Up Margin Date then the
interest rate for any Interest Period commencing on or after that date for such
class of US$ notes will be equal to LIBOR on the related rate reset date plus a
margin of [*]% per annum in respect of the Class A notes, a margin of [*]% per
annum in respect of the Class AB notes and a margin of [*]% per annum in respect
of the Class B notes.

     The Step-Up Margin Date means the payment date falling in March 2009.

     The interest rate for the Redraw notes will be as specified on the date the
Redraw notes are issued. No Redraw notes may be issued unless the rating
agencies have confirmed that the issue of the Redraw notes will not result in a
reduction or withdrawal of the rating of any note outstanding.

     With respect to any payment date, interest on the notes will be calculated
as the product of:

     o    the outstanding Principal Amount of such class as of the first day of
          the applicable Interest Period, after giving effect to any payments of
          principal made or to be made with respect to such class on such day;
          and

     o    the interest rate for such class of notes; and

     o    a fraction, the numerator of which is the actual number of days in the
          applicable Interest Period and the denominator of which is 360 days
          for the US$ notes, or 365 days for the Class A A$ Interest Amount, the
          Class AB A$ Interest Amount, the Class B A$ Interest Amount and the
          Redraw notes.

     A note will bear interest until the date that note is finally redeemed. See
"-- Final Redemption of the Notes" below.


                                       77



Calculation of LIBOR

     On the second banking day in London and New York before the beginning of
each Interest Period, the calculation agent will determine LIBOR for the next
Interest Period. This will be the rate reset date for LIBOR.

Mortgage Principal Repayments

     On each Determination Date, the trust manager must determine the Mortgage
Principal Repayments for the Collection Period ending immediately prior to that
Determination Date.

     Mortgage Principal Repayments for a Collection Period are all amounts
received by the issuer trustee during that Collection Period in connection with
a housing loan or mortgage securing that housing loan which are:

     o    in respect of the repayment of any part of the principal outstanding
          under the housing loan;

     o    any net receipts of a principal or capital nature received in respect
          of any enforcement or recovery proceedings in respect of the housing
          loan or mortgage securing that housing loan;

     o    any net receipts of a principal or capital nature received under a
          mortgage insurance policy or title insurance policy in respect of the
          housing loan or mortgage securing that housing loan;

     o    any balance of the Prefunding Account on the first payment date after
          the closing date which is to be treated as a Mortgage Principal
          Repayment received by the issuer trustee during that Collection
          Period;

     o    any other amount which, under the first bullet point under the heading
          "-- Additional Income Payments", is to be treated as a Mortgage
          Principal Repayment received by the issuer trustee during that
          Collection Period; and

     o    any other amount received on, under or in relation to the housing loan
          or mortgage securing that housing loan and which is not Income.

Principal Distributions

     On each payment date prior to the enforcement of the security trust deed,
in accordance with the calculations, instructions and directions provided to it
by the trust manager and except to the extent the trust manager directs the
issuer trustee that such moneys be applied or retained for Liquidity Purposes,
as described below, the issuer trustee must distribute or cause to be
distributed out of the Mortgage Principal Repayments in relation to the
Collection Period ending immediately before that payment date, any Liquid
Authorized Investments and any Recovery Amount for the corresponding payment
date, the following amounts in the following order of priority:

     o    first, to make up any Income Shortfall. See "--Application of Mortgage
          Principal Repayments and Liquid Authorized Investments to Available
          Income" above;


                                       78



     o    second, to replenish Liquid Authorized Investments (after giving
          effect to the use of Liquid Authorized Investments to cure any Income
          Shortfall pursuant to the bullet point above) until the value of
          Liquid Authorized Investments equals the Prescribed Minimum Level;

     o    third, to Redraw noteholders in payment of the Principal Amount of the
          Redraw notes until such time as the Redraw notes have been redeemed in
          full;

     o    fourth:

          o    if the Threshold Requirements have been met on the payment date,
               pro rata:

               o    (A) to pay to (1) prior to the termination of the Class A
                    currency swap, the currency swap provider the Class A A$
                    Equivalent of the Principal Amount of the Class A notes and
                    the reciprocal payment by the currency swap provider is
                    thereafter to be applied towards payment of the Principal
                    Amount of the Class A notes on that payment date or (2) if
                    the Class A currency swap has been terminated, the note
                    trustee for purchase of U.S. dollars at the spot exchange
                    rate to be applied in repaying principal on the Class A
                    notes on that payment date, in each case until such time as
                    all of the Class A notes have been redeemed in full;

               o    (B) to pay to (1) prior to the termination of the Class AB
                    currency swap, the currency swap provider the Class AB A$
                    Equivalent of the Principal Amount of the Class AB notes and
                    the reciprocal payment by the currency swap provider is
                    thereafter to be applied towards payment of the Principal
                    Amount of the Class AB notes on that payment date or (2) if
                    the Class AB currency swap has been terminated, the note
                    trustee for purchase of U.S. dollars at the spot exchange
                    rate to be applied in repaying principal on the Class AB
                    notes on that payment date, in each case until such time as
                    all of the Class AB notes have been redeemed in full; and

               o    (C) to pay to (1) prior to the termination of the Class B
                    currency swap, the currency swap provider the Class B A$
                    Equivalent of the Principal Amount of the Class B notes and
                    the reciprocal payment by the currency swap provider is
                    thereafter to be applied towards payment of the Principal
                    Amount of the Class B notes on that payment date or (2) if
                    the Class B currency swap has been terminated, the note
                    trustee for purchase of U.S. dollars at the spot exchange
                    rate to be applied in repaying principal on the Class B
                    notes on that payment date, in each case until such time as
                    all of the Class B notes have been redeemed in full,

               provided that:

               o    (D) if the Threshold Requirements are satisfied on any
                    payment date prior to the third anniversary of the closing
                    date, the issuer trustee will pay on that payment date under
                    each of sub-paragraphs (B) and (C) above 50% of the amount
                    that would otherwise have been payable if not for this
                    sub-paragraph (D), and will pay the balance of the amount
                    otherwise so payable in accordance with sub-paragraph (A).
                    On or after the third anniversary of the closing date, if
                    the


                                       79



                    Threshold Requirements are satisfied, the issuer trustee
                    will pay 100% of the amount payable under each of
                    sub-paragraphs (B) and (C) above; and

               o    (E) each such amount in sub-paragraphs (B) and (C) above
                    shall only be distributed to the extent that such
                    distribution will not result in a breach of the Threshold
                    Requirements; or

          o    if the Threshold Requirements have not been met on the payment
               date, in the following order of priority:

               o    first:

                    o    to pay to (1) prior to the termination of the Class A
                         currency swap, the currency swap provider the Class A
                         A$ Equivalent of the Principal Amount of the Class A
                         notes and the reciprocal payment by the currency swap
                         provider is thereafter to be applied towards payment of
                         the Principal Amount of the Class A notes on that
                         payment date or (2) if the Class A currency swap has
                         been terminated, the note trustee for purchase of U.S.
                         dollars at the spot exchange rate to be applied in
                         repaying principal on the Class A notes on that payment
                         date, in each case until such time as all Class A notes
                         have been redeemed in full; and

               o    second:

                    o    to pay to (1) prior to the termination of the Class AB
                         currency swap, the currency swap provider the Class AB
                         A$ Equivalent of the principal amount of the Class AB
                         notes and the reciprocal payment by the currency swap
                         provider is thereafter to be applied towards payment of
                         the Principal Amount of the Class AB notes or (2) if
                         the Class AB currency swap has been terminated, the
                         note trustee for the purchase of U.S. dollars at the
                         exchange rate to be applied in repaying principal on
                         the Class AB notes on that payment date, in each case
                         until such time as all Class AB notes have been
                         redeemed in full;

               o    third:

                    o    to pay to (1) prior to the termination of the Class B
                         currency swap, the currency swap provider the Class B
                         A$ Equivalent of the Principal Amount of the Class B
                         notes and the reciprocal payment by the currency swap
                         provider is thereafter to be applied towards payment of
                         the Principal Amount of the Class B notes or (2) if the
                         Class B currency swap has been terminated, the note
                         trustee for purchase of U.S. dollars at the exchange
                         rate to be applied in repaying principal on the Class B
                         notes on that payment date, in each case until such
                         time as all Class B notes have been redeemed in full;
                         and

          o    fifth, the balance as a distribution to the holder of the
               residual capital unit as to A$10, and the remaining balance pro
               rata to each holder of a residual income unit.


                                       80



     The issuer trustee, pursuant to the directions provided by the trust
manager, will only make a payment described in any of the preceding bullet
points above in this section to the extent that any Mortgage Principal
Repayments and Recovery Amounts remain from which to make the payment after
amounts with priority to that payment have been fully paid. The issuer trustee
will only use Liquid Authorized Investments in the third, fourth and fifth
bullet points above to the extent that the application of Liquid Authorized
Investments will not reduce the value of Liquid Authorized Investments to less
than the Prescribed Minimum Level.

     The Threshold Requirements will be met, at any time, if each of the
following conditions are satisfied:

     o    there are no Carryover Charge-Offs at that time;

     o    no more than 5% of the housing loans (by unpaid principal balance) are
          in arrears by an amount equal to two or more monthly payments at that
          time;

     o    an amount equal to the aggregate of:

          1.   the Class AB A$ Equivalent of the Principal Amount of all Class
               AB notes outstanding at that time; plus

          2.   the Class B A$ Equivalent of the Principal Amount of all Class B
               notes outstanding at that time,

     is not less than 0.25% of the amount equal to the aggregate of:

          1.   the Class A A$ Equivalent of the Initial Principal Amount of all
               Class A notes; plus

          2.   the Class AB A$ Equivalent of the Initial Principal Amount of all
               Class AB notes; plus

          3.   the Class B A$ Equivalent of the Initial Principal Amount of all
               Class B notes; and

     o    an amount equal to the aggregate of:

          1.   the Class AB A$ Equivalent of the Principal Amount of all Class
               AB notes outstanding at that time; plus

          2.   the Class B A$ Equivalent of the Principal Amount of all Class B
               notes outstanding at that time,

     is not less than 12.4% of the amount equal to the aggregate of:

          1.   the Class A A$ Equivalent of the Principal Amount of all Class A
               notes outstanding at that time; plus

          2.   the Class AB A$ Equivalent of the Principal Amount of all Class
               AB notes outstanding at that time; plus

          3.   the Class B A$ Equivalent of the Principal Amount of all Class B
               notes outstanding at that time.


                                       81



     Liquidity Purposes include:

     o    replenishing Liquid Authorized Investments to maintain the Prescribed
          Minimum Level. See "--Application of Mortgage Principal Repayments and
          Liquid Authorized Investments to Available Income";

     o    the provision by the issuer trustee of redraws in the manner described
          under "Interstar Residential Loan Program -- Special Features of the
          Housing Loans -- Redraws" above; and

     o    the provision by the issuer trustee of advances to borrowers under
          housing loans which provide for a line of credit facility or revolving
          credit facility.

Charge-Offs

     If, on any payment date, the Aggregate Principal Loss Amount for the
related Collection Period exceeds the amount allocated or available for
allocation on that payment date under the second bullet point under the heading
"-- Additional Income Payments", the amount of the excess will be the Charge-Off
for that payment date. The trust manager will notify the issuer trustee and the
note trustee of the amount of any Charge-Offs for any payment date. The total of
the Charge-Offs from prior payment dates that have not been reduced from Income
as described above under "-- Additional Income Payments" are called Carryover
Charge-Offs.

Payments Into US$ Account

     The principal paying agent shall open and maintain a US$ account into which
the currency swap provider shall deposit on each payment date amounts
denominated in US$. The issuer trustee shall direct the currency swap provider
to pay all amounts denominated in US$ payable to the issuer trustee by the
currency swap provider under the relevant currency swaps into the US$ account or
to the principal paying agent on behalf of the issuer trustee. If any of the
issuer trustee, the trust manager or the servicer receives any amount
denominated in US$ from the currency swap provider under the relevant currency
swaps, they will also promptly pay that amount to the credit of the US$ account.

Payments Out of US$ Account

     At the direction of the trust manager, the issuer trustee shall, or shall
require that the principal paying agent, on behalf of the issuer trustee,
distribute the following amounts from the US$ account in accordance with the
note trust deed and the agency agreement on each payment date pro rata between
the relevant notes of a class and to the extent payments relating to the
following amounts were made to the currency swap provider:

     o    interest on the Class A notes, the Class AB notes and the Class B
          notes; and

     o    principal on the Class A notes, the Class AB notes and the Class B
          notes, until their outstanding principal amount is reduced to zero.


                                       82



Notices

     Where the note trust deed provides for notice to US$ noteholders of any
event, such notice shall be sufficiently given, unless otherwise provided by law
or otherwise expressly stated in the note trust deed, for so long as the US$
notes are listed on the Australian Stock Exchange if published in a leading
newspaper having general circulation in Australia. This notice will be deemed to
be given on the date of the first publication.

     Any notice to US$ noteholders specifying a payment date, an interest rate,
interest payable, a principal payment -- or the absence of a principal payment
- -- and the Principal Amount of the US$ notes after giving effect to such
payment, will be deemed to have been properly given if the information contained
in the notice appears on the relevant page of the Reuters Screen or the
electronic information system made available to its subscribers by Bloomberg,
L.P. or any other similar electronic reporting service as may be approved by the
note trustee in writing and notified to US$ noteholders. This notice will be
considered to have been given on the first date on which it appears on the
relevant electronic reporting service. If it is impossible or impracticable to
give notice as stated in this paragraph, then notice of the matters discussed in
this paragraph will be given in the manner stated in the paragraph above.

Fixed-Floating Rate Swaps

     The issuer trustee will in the future enter into a swap governed by an ISDA
Master Agreement, as amended by a supplementary schedule and confirmed by a
written confirmation, with the fixed-floating rate swap provider, each time a
fixed-rate housing loan is added to the housing loan pool or if a borrower
converts a floating rate loan to a fixed rate loan, to hedge the basis risk
between the interest rate on the fixed rate housing loans and the floating rate
obligations of the trust, including the interest due on the notes. Such
fixed-floating rate swaps will cover the housing loans which bear a fixed rate
of interest as of the applicable cut-off date and those variable rate housing
loans which at a later date convert to a fixed rate of interest.

     The issuer trustee will pay the fixed-floating rate swap provider on each
payment date an amount calculated by reference to the applicable fixed rate on
the housing loans which are subject to a fixed rate of interest. The issuer
trustee will also pay the fixed-floating rate swap provider all break fees from
borrowers with fixed rate loans received during the related Collection Period.

     The issuer trustee will receive from the fixed-floating rate swap provider
on each payment date an amount calculated by reference to the Bank Bill Rate.

     The terms of each fixed-floating rate swap allow for netting of swap
payments for transactions under the one confirmation.

Fixed-Floating Rate Swap Downgrade

     If the fixed-floating rate swap provider's rating falls below:

     o    a short term credit rating of A-1 by S&P or

     o    a long term credit rating of A2 or a short term credit rating of P-1
          by Moody's,

     the fixed-floating rate swap provider must:


                                       83



     o    immediately, at its cost, novate its obligations to a replacement
          fixed-floating rate swap provider with a short term credit rating of
          at least A-1 by S&P and a long term credit rating of at least A2 and a
          short term credit rating of P-1 by Moody's; and

     o    if the fixed-floating rate swaps are not novated to a replacement
          fixed-floating rate swap provider within:

          o    30 days, if the fixed-floating rate swap provider is downgraded
               to less than a short term credit rating of A-1 by S&P or less
               than a short term credit rating of P-1 by Moody's or not less
               than a long term credit rating of A-3 by Moody's; or

          o    5 business days, if the fixed-floating rate swap provider is
               downgraded to less than a long term credit rating of A3 by
               Moody's,

     then the fixed-floating rate swap provider must cash collateralize its
     obligations.

     Where the fixed-floating rate swap provider must or elects to cash
collateralize its obligations, it will, at its own cost, deposit into a swap
collateral account sufficient funds to ensure that the amount standing to the
credit of that account is equal to the greater of the following -- unless
otherwise agreed by the rating agencies:

     o    an amount sufficient to maintain the rating of the notes at the rating
          that was applicable to those notes immediately prior to the rating
          downgrade of the fixed-floating rate swap provider;

     o    the amount of the next swap payment due by the fixed-floating rate
          swap provider; and

     o    1% of the aggregate Principal Amount of the notes -- or as applicable
          the Australian dollar equivalent -- at that time.

Termination by the Fixed-Floating Rate Swap Provider

     The fixed-floating rate swap provider will have the right to terminate a
fixed-floating rate swap in the following circumstances:

     o    the issuer trustee fails to make a payment under the fixed-floating
          rate swap within 10 business days after notice of failure is given to
          the issuer trustee by the fixed-floating rate swap provider;

     o    if due to a change in law it becomes illegal for either party to make
          or receive payments, perform its obligations or comply with any
          material provision of the fixed-floating rate swap;

     o    an Insolvency Event has occurred with respect to the issuer trustee
          and the issuer trustee has not novated its obligations within 30 days
          of the Insolvency Event and such substitution will not have caused a
          downgrade or withdrawal of the rating of the notes; or

     o    an event of default has occurred and the security trustee has
          exercised its rights to enforce the charge under the security trust
          deed.


                                       84



     The issuer trustee will have the right to terminate a fixed-floating rate
swap in the following circumstances:

     o    the fixed-floating rate swap provider fails to make a payment under
          the fixed-floating rate swap within 10 business days after notice of
          failure is given to the fixed-floating rate swap provider by the
          issuer trustee;

     o    if due to a change in law it becomes illegal for either party to make
          or receive payments, perform its obligations or comply with any
          material provision of the fixed-floating rate swap; or

     o    an Insolvency Event has occurred with respect to the fixed-floating
          rate swap provider.

The Currency Swaps

     Collections on the housing loans and payments to the issuer trustee under
any fixed-floating rate swaps will be denominated in Australian dollars. The
payments to the issuer trustee under any fixed-floating rate swaps will be
calculated by reference to the Bank Bill Rate. However, the payment obligations
of the issuer trustee on the US$ notes are denominated in U.S. dollars and the
US$ notes bear interest at a rate calculated by reference to LIBOR. The issuer
trustee will enter into the Class A currency swap to hedge its interest rate and
currency exposure in relation to the Class A notes, the Class AB currency swap
to hedge its interest rate and currency exposure in relation to the Class AB
notes and the Class B currency swap to hedge its interest rate and currency
exposure in relation to the Class B notes. These currency swaps are called the
US$ currency swaps and will be governed by the laws of [England and Wales].

     The US$ currency swaps will be governed by a standard form ISDA Master
Agreement, as amended by their respective supplementary schedules and confirmed
by separate written confirmations relating to the Class A notes, the Class AB
notes and the Class B notes, respectively.

     Under the Class A currency swap, the Class AB currency swap and the Class B
currency swap, the issuer trustee will pay to the currency swap provider on each
payment date an amount in Australian dollars equal to the lesser of (1) its pro
rata share of the Mortgage Principal Repayments -- except to the extent applied
or retained for Liquidity Purposes -- any available Liquid Authorized
Investments and Recovery Amounts remaining after making the distributions to
make up any Income Shortfalls or to pay principal on the Redraw notes, if any --
see "-- Principal Distributions" above -- and (2) (a) the Class A A$ Equivalent
of the Principal Amount of the Class A notes, (b) the Class AB A$ Equivalent of
the Principal Amount of the Class AB notes, or (c) the Class B A$ Equivalent of
the Principal Amount of the Class B notes, as the case may be. The currency swap
provider will pay directly to the US$ account of the principal paying agent on
the related payment date an amount denominated in United States dollars which is
equivalent to such Australian dollar payment. Under the Class A currency swap,
the equivalent United States dollar payment will be calculated using an exchange
rate of US$[*] = A$1.00. Under the Class AB currency swap, the equivalent United
States dollar payment will be calculated using an exchange rate of US$[*] =
A$1.00. Under the Class B currency swap, the equivalent United States dollar
payment will be calculated using an exchange rate of US$[*] = A$1.00. These
exchange rates will be fixed for the term of the US$ currency swaps.


                                       85



     In addition, under the Class A currency swap, the Class AB currency swap
and the Class B currency swap on each payment date the issuer trustee will pay
to the currency swap provider the Class A A$ Interest Amount, the Class AB A$
Interest Amount and the Class B A$ Interest Amount, respectively, for that
payment date. The currency swap provider will pay directly to the US$ account of
the principal paying agent on the related payment date an amount equal to the
interest payable in US$ to the US$ noteholders. The currency swap provider will
be required to gross-up payments to the principal paying agent in respect of any
withholding taxes levied on payments by it under a US$ currency swap. However,
the issuer trustee will not be required to pay grossed-up amounts to the
currency swap provider under a US$ currency swap.

     If on any payment date the issuer trustee does not or is unable to make the
full floating rate payment under a currency swap, the US$ floating rate payment
to be made by the currency swap provider with respect to such Australian dollar
floating rate payment will be reduced by the same proportion as the reduction in
such payment from the issuer trustee.

     The purchase price for the US$ notes will be paid by investors in U.S.
dollars, but the consideration for the purchase by the issuer trustee of an
equitable interest in the housing loans will be in Australian dollars. On the
closing date, the issuer trustee will pay to the currency swap provider the
proceeds of the issue of the US$ notes in U.S. dollars. In return the issuer
trustee will be paid by the currency swap provider the Class A A$ Equivalent,
the Class AB A$ Equivalent and the Class B A$ Equivalent, as applicable, of that
U.S. dollar amount.

Termination by the Currency Swap Provider

     With respect to each of the Class A currency swap, the Class AB currency
swap and the Class B currency swap, the currency swap provider shall have the
right to terminate such currency swap in the following circumstances:

     o    if the issuer trustee fails to make a payment under the relevant
          currency swap within ten business days of its due date;

     o    an Insolvency Event with respect to the issuer trustee occurs or the
          issuer trustee merges into another entity without that entity properly
          assuming responsibility for the obligations of the issuer trustee
          under the relevant currency swap;

     o    if due to a change in law it becomes illegal for either party to make
          or receive payments or comply with any other material provision of the
          relevant currency swap. Each of the currency swaps requires such party
          to make efforts to transfer its rights and obligations to another
          office or another affiliate to avoid this illegality, so long as the
          transfer would not result in a downgrade or withdrawal of the rating
          of the notes. If those efforts are not successful, then the currency
          swap provider will have the right to terminate the relevant currency
          swap. These provisions relating to termination following an illegality
          have been modified so that they are not triggered by the introduction
          of certain exchange controls by any Australian government body; or

     o    an event of default has occurred and the security trustee has
          exercised its rights to enforce the charge under the security trust
          deed.


                                       86



Termination by the Issuer Trustee

     There are a number of circumstances in which the issuer trustee has the
right to terminate the Class A currency swap, the Class AB currency swap or the
Class B currency swap. In each of these cases and with respect to each of the
currency swaps it is only permitted to exercise that right with the prior
written consent of the note trustee:

     o    where the currency swap provider fails to make a payment under the
          relevant currency swap within ten business days of its due date or the
          currency swap provider becomes insolvent or merges into another entity
          without that entity properly assuming responsibility for the
          obligations of the currency swap provider under such currency swap;

     o    if due to a change in law it becomes illegal for either party to make
          or receive payments or comply with any other material provision of the
          relevant currency swap. Each of the currency swaps requires such party
          to make efforts to transfer its rights and obligations to another
          office or another affiliate to avoid this illegality, so long as the
          transfer would not result in a downgrade or withdrawal of the rating
          of the notes. If those efforts are not successful, then the issuer
          trustee will have the right to terminate. These provisions relating to
          termination following an illegality have been modified so that they
          are not triggered by the introduction of certain exchange controls by
          any Australian government body;

     o    if the issuer trustee becomes obligated to make a withholding or
          deduction in respect of the notes or in respect of payments under the
          relevant currency swap or borrowers under the housing loans become
          obliged to make a withholding or deduction in respect of payments
          under the housing loans and the notes are redeemed as a result. See
          "-- Redemption of Notes for Taxation or Other Reasons" below; or

     o    the currency swap provider breaches its obligation to deposit cash
          collateral with the issuer trustee or to transfer the currency swap to
          a replacement currency swap provider or to enter into another
          arrangement required by the rating agencies in accordance with the
          relevant currency swap.

     The issuer trustee may only terminate a relevant currency swap with the
prior written consent of the note trustee. Each party may terminate a relevant
currency swap only after consulting with the other party as to the timing of the
termination. The issuer trustee will exercise such right to terminate at the
direction of the trust manager.

Currency Swap Downgrade

     If, as a result of the withdrawal or downgrade of its credit rating by any
rating agency, the currency swap provider does not have a short term credit
rating of A-1+ by S&P and a long term credit rating of at least A2 and a short
term credit rating of at least P-1 by Moody's the currency swap provider must
within:

     o    30 business days of a downgrade of the currency swap provider's short
          term credit rating by S&P to not lower than A-1 or the downgrade of
          its short term credit rating by Moody's to lower than P-1 or the
          downgrade of its long term credit rating by Moody's to not lower than
          A3; or


                                       87



     o    5 business days of any other such withdrawal or downgrade:

     or, in either case, such greater period as is agreed to in writing by the
     relevant rating agency, at the currency swap provider's cost:

     o    deposit and maintain in the relevant swap collateral account, which
          will be a US$ account with an Approved Bank in the name of the issuer
          trustee, an amount of funds which each rating agency has confirmed
          will not result in a withdrawal or downgrade of the then-current
          credit ratings assigned by it to the notes;

     o    procure a novation of the rights and obligations of the currency swap
          provider under the currency swaps to one or more replacement currency
          swap providers each with a credit rating not less than A-1+ (short
          term) from S&P and A2 (long term) and P-1 (short term) from Moody's;
          or

     o    enter into such other arrangements which each rating agency has
          confirmed will result in there not being a withdrawal or downgrade of
          the then current credit ratings assigned by it to the notes.

     If, at any time, the currency swap provider's obligations under the Class A
currency swap, the Class AB currency swap or the Class B currency swap are
novated or the currency swap provider is otherwise replaced as currency swap
provider, the currency swap provider shall be immediately entitled to any cash
which it has deposited in the applicable swap collateral account pursuant to
such currency swap.

Termination Payments

     On the date of termination of the Class A currency swap, the Class AB
currency swap or the Class B currency swap, a termination payment will be due
from the issuer trustee to the currency swap provider or from the currency swap
provider to the issuer trustee. The termination of a currency swap where a
replacement currency swap, on terms that will not lead to a withdrawal or
downgrade of the then current rating assigned by either rating agency to the
notes, is not put in place, is an event of default under the security trust
deed.

     The termination payment in respect of a currency swap will be determined on
the basis of quotations from four leading dealers in the relevant market
selected by the currency swap provider to enter into a replacement transaction
that would have the effect of preserving the economic equivalent of any payment
that would, but for the early termination, have been required under the terms of
the relevant currency swap.

Replacement of a Currency Swap

     If the Class A currency swap, the Class AB currency swap or the Class B
currency swap is terminated, the issuer trustee must, at the direction of the
trust manager, enter into one or more replacement currency swaps which replace
such currency swap, but only on the condition that:

     o    the termination payment, if any, which is payable by the issuer
          trustee to the currency swap provider on termination of the currency
          swap will be paid in full when due in accordance with the series
          notice and such currency swap;


                                       88



     o    the then current ratings assigned to the notes by either rating agency
          will not be withdrawn or downgraded; and

     o    the liability of the issuer trustee under that replacement currency
          swap is limited to at least the same extent that its liability is
          limited under the currency swap.

     If the preceding conditions are satisfied, the issuer trustee must, at the
direction of the trust manager, enter into a replacement currency swap, and if
it does so it must direct the provider of the replacement currency swap to pay
any up-front premium to enter into the replacement currency swap due to the
issuer trustee directly to the currency swap provider in satisfaction of and to
the extent of the issuer trustee's obligation to pay the termination payment to
the currency swap provider. To the extent that such premium is not greater than
or equal to the termination payment, the balance must be paid by the issuer
trustee as an expense of the trust.

Currency Swap Provider

     The currency swap provider will be a third party currency swap provider
having a short-term credit rating of A-1+ by S&P and P-1 by Moody's and a
long-term credit rating of at least A2 by Moody's or any other rating acceptable
to the rating agencies. Alternatively, the currency swap provider might not
satisfy the credit ratings criteria just described but instead may procure a
guaranty of its obligations under the currency swaps from a guarantor with
credit ratings that satisfy those criteria or it may post collateral to secure
its obligations under the currency swaps in a manner that satisfies the
requirements of the rating agencies. The identity and description of the
currency swap provider will be included in the final prospectus.

Swap Collateral Account

     If a swap provider provides cash collateral to the issuer trustee:

     o    the trust manager must direct the issuer trustee, and the issuer
          trustee must, as soon as practicable, establish and maintain in the
          name of the issuer trustee a swap collateral account with an Approved
          Bank such that the deposit does not cause a downgrade or withdrawal of
          the rating of any notes; and

     o    the swap provider must deposit the cash collateral in the swap
          collateral account.

     The issuer trustee may only make withdrawals from a collateral account upon
the direction of the trust manager and only for the purpose of:

     o    entering into a substitute swap;

     o    refunding to that swap provider the amount of any reduction in the
          swap collateral amount, but only if the ratings of the notes are not
          thereby withdrawn or reduced;

     o    withdrawing any amount which has been incorrectly deposited into the
          swap collateral account;

     o    paying bank accounts debit tax or equivalent taxes payable in respect
          of the swap collateral account; or


                                       89



     o    funding the amount of any payment due to be made by that swap provider
          under the relevant swap following the failure by that swap provider to
          make that payment.

Withholding or Tax Deductions

     All payments in respect of the notes will be made without withholding or
tax deduction for, or on account of, any present or future taxes, duties or
charges of whatever nature unless the issuer trustee or any paying agent is
required by applicable law to make any such payment in respect of the notes
subject to any withholding or deduction for, or on account of, any present or
future taxes, duties or charges of whatsoever nature. In the event that the
issuer trustee or the paying agents, as the case may be, shall make such payment
after such withholding or deduction has been made, it shall account to the
relevant authorities for the amount so required to be withheld or deducted.
Neither the issuer trustee nor any paying agent will be obligated to make any
additional payments to holders of the notes with respect to that withholding or
deduction.

Redemption of the Notes for Taxation or Other Reasons

At the Option of Noteholders

     If the trust manager satisfies the issuer trustee and the note trustee,
immediately prior to giving the notice to the noteholders as described in this
section, that:

     o    on the next payment date the issuer trustee or any paying agent would
          be required to deduct or withhold from any payment:

          o    of principal or interest in respect of the notes; or

          o    by the issuer trustee to the currency swap provider under a
               currency swap, or

          o    any amount for or on account of any present or future taxes,
               duties, assessments or governmental charges of whatever nature
               imposed, levied, collected, withheld or assessed by any
               government agency, or

     o    a government agency requires the deduction or withholding from
          payments by borrowers under the housing loans of any amount for or on
          account of any taxes, duties, assessments or governmental charges of
          whatever nature imposed, levied, collected, withheld or assessed by
          that government agency,

then the issuer trustee must, when so directed by noteholders representing at
least 75% of the outstanding Principal Amount of the notes provided that the
issuer trustee will be in a position on the next payment date to discharge, and
the trust manager will so certify to the issuer trustee and the note trustee,
all its liabilities in respect of the notes and any amounts required under the
security trust deed to be paid in priority to or equal with the notes, redeem
all, but not some, of the notes at their outstanding Principal Amount, together
with accrued interest to the date of redemption on any subsequent payment date.
Noteholders must be given notice of a redemption not more than 60 nor less than
45 days prior to the date of redemption.


                                       90



At the Option of the Trust Manager

     If the trust manager satisfies the issuer trustee and the note trustee,
immediately prior to giving the notice to the noteholders as described in this
section, that on the next payment date the currency swap provider would be
required to deduct or withhold from any payment under a currency swap any amount
for or on account of any present or future taxes, duties, assessments or
governmental charges of whatever nature imposed, levied, collected, withheld or
assessed by any government agency, then the issuer trustee must, when so
directed by the trust manager, in its sole discretion, provided that the issuer
trustee will be in a position on such payment date to discharge and the trust
manager will so certify to the issuer trustee and the note trustee, all its
liabilities in respect of the notes and any amounts required under the security
trust deed to be paid in priority to or equal with the notes, redeem all, but
not some, of the notes at their outstanding Principal Amount, together with
accrued interest to the date of redemption on any subsequent payment date.
Noteholders must be given notice of a redemption not more than 60 nor less than
45 days prior to the date of redemption.

Redemption of the Notes upon an Event of Default

     If an event of default occurs under the security trust deed while the notes
are outstanding, the security trustee may, subject in some circumstances to the
prior written consent of the Noteholder Mortgagees in accordance with the
provisions of the security trust deed, and will, if so directed by the
Noteholder Mortgagees where they are the only Voting Mortgagees, or, otherwise
by a resolution of 75% of the Voting Mortgagees, enforce the security created by
the security trust deed. That enforcement can include the sale of some or all of
the housing loans. If the trust terminates while notes are outstanding, the
seller has a right of first refusal to acquire the housing loans. Any proceeds
from the enforcement of the security will be applied in accordance with the
order of priority of payments as set out in the security trust deed. See
"Description of the Transaction Documents -- The Security Trust Deed".

Optional Redemption of the Notes

On Step-Up Margin Date

     At the trust manager's direction, to be given not later than four business
days before the relevant payment date, the issuer trustee must redeem all of the
notes in a class by repaying the outstanding Principal Amount of the notes in
that class, together with accrued interest to, but excluding, the date of
redemption, on any payment date falling on or after the Step-Up Margin Date,
being the March 2009 payment date, provided that:

     o    the trust manager has provided to:

          o    each relevant noteholder, in accordance with the notice
               provisions set forth under the heading "-- Notices", the note
               trustee and the issuer trustee, 30 days prior notice; and

          o    each rating agency, 30 days prior written notice,

     of the trust manager's intention to direct the issuer trustee to redeem
          the relevant notes;

     o    the trust manager has received from each rating agency written
          confirmation that the repayment will not result in a downgrade or
          withdrawal of the rating of any other notes;


                                       91



     o    the issuer trustee has sufficient cash to make such repayment, in
          respect of which the issuer trustee may rely conclusively on a
          certification from the trust manager;

     o    the issuer trustee retains such amount as the trust manager or the
          issuer trustee reasonably determines will be necessary to satisfy any
          outstanding or anticipated expenses of the trust, payment to any
          noteholder in respect of a note which is not to be so redeemed or
          payment to any swap provider;

     o    in no circumstance may the trust manager give such a direction in
          relation to Class AB noteholders or Class B noteholders unless:

          o    there are at that time no Redraw notes or Class A notes
               outstanding; or

          o    the trust manager at the same time gives or has given a direction
               to redeem the Redraw notes and the Class A notes; and

     o    in no circumstances may the trust manager give such a direction in
          relation to Class B noteholders unless:

          o    there are at that time no Class AB notes outstanding; or

          o    the trust manager at the same time gives or has given a direction
               to redeem the Class AB notes.

When 10% of Notes Outstanding

     If the total outstanding Principal Amount of all notes in all classes does
not exceed 10% of the Initial Principal Amount of all notes the issuer trustee
must, if so directed in writing by the trust manager, repay the whole of the
Principal Amount of all notes together with any outstanding interest in relation
to those notes on the next payment date provided that:

     o    the trust manager has provided to:

          o    each noteholder, in accordance with the notice provisions set
               forth under the heading "-- Notices", the note trustee and the
               issuer trustee, 30 days prior notice; and

          o    each rating agency, 30 days prior written notice,

     of the trust manager's intention to direct the issuer trustee to redeem
          the notes;

     o    the issuer trustee has sufficient cash to make such repayment, in
          respect of which the issuer trustee may rely conclusively on a
          certification from the trust manager;

     o    the issuer trustee retains such amount as the trust manager or the
          issuer trustee reasonably determines will be necessary to satisfy any
          outstanding or anticipated expenses of the trust or payment to any
          swap provider; and

     o    the repayment of principal on the notes is made in the order of
          priority described under "-- Principal Distributions" above.


                                       92



Final Maturity Date

     The issuer trustee must pay the Principal Amount in relation to each note
on or by the final maturity date relating to that note. The failure of the
issuer trustee to pay the Principal Amount within ten business days of the final
maturity date, or within any other applicable grace period agreed upon with the
Mortgagees, will be an event of default under the security trust deed. The final
maturity date for the notes is the payment date falling in March 2036.

Final Redemption of the Notes

     Each note will be finally redeemed, and the obligations of the issuer
trustee with respect to the payment of the Principal Amount of that note will be
finally discharged, upon the first to occur of:

     o    the date on which the Principal Amount of the note is reduced to zero;

     o    the date upon which the relevant noteholder renounces in writing all
          of its rights to any amounts payable under or in respect of that note;

     o    the date on which all amounts received by the note trustee with
          respect to the enforcement of the security trust deed are paid to the
          principal paying agent;

     o    the payment date immediately following the date on which the issuer
          trustee completes a sale and realization of all of the assets of the
          trust in accordance with the master trust deed and the series notice;

     o    the date on which all of the principal of the notes is repaid in
          accordance with "--Principal Distributions" described above;

     o    the date on which the notes are redeemed for taxation or other
          reasons; and

     o    the date on which optional redemption of the notes is exercised.

Termination of the Trust

Termination Events

     The  trust shall continue until, and shall terminate on the later of:

     o    the Termination Date; and

     o    the date on which the assets of the trust have been sold or realized,
          which shall be within 180 days after the Termination Date so far as
          reasonably practicable and reasonably commercially viable.

Realization of Trust Assets

     On the Termination Date, subject to the seller's right of first refusal,
the issuer trustee must sell and realize the assets of the trust within 180
days. During the 180-day period, performing housing loans may not be sold for
less than their Unpaid Balance, and non-performing housing loans may not be sold
for less than the fair market value of such housing loans and their related


                                       93



security, as agreed upon by the issuer trustee, based on appropriate expert
advice, and the seller; provided that the issuer trustee may not sell any
performing housing loan within the 180-day period for less than its fair market
value without the consent of the holders of 75% of the aggregate outstanding
Principal Amount of the notes. The trust manager will determine whether a
housing loan is performing or non-performing.

Seller's Right of First Refusal

     As soon as practical after the Termination Date, the trust manager will
direct the issuer trustee to offer to assign to the seller, its entire right,
title and interest in and to the housing loans sold by it for their Unpaid
Balance, for performing housing loans, and their fair market value, for
non-performing housing loans; provided that, if the fair market value of a
housing loan is less than its Unpaid Balance, the sale requires the consent of
the holders of 75% of the aggregate outstanding Principal Amount of the notes.

     The issuer trustee is not entitled to sell any housing loans unless the
seller has failed to accept the offer made to it within 180 days after the
occurrence of the Termination Date by paying to the issuer trustee the purchase
price.

Distribution of Proceeds from Realization of Trust Assets

     After deducting expenses, the trust manager shall direct the issuer trustee
to distribute the proceeds of realization of the assets of the trust in
accordance with the cashflow allocation methodology set out in "-- Distribution
of Available Income", "-- Additional Income Payments" and "-- Principal
Distributions", and in accordance with any directions given to it by the trust
manager. If all of the notes have been fully redeemed and the trust's other
creditors have been paid in full, the issuer trustee shall distribute the assets
of the trust to the residual beneficiary.

Prescription

     A US$ note will be void in its entirety if not surrendered for payment
within ten years of the relevant date in respect of any payment on the note, the
effect of which would be to reduce the principal amount of such note to zero.
The relevant date is the date on which a payment first becomes due but, if the
full amount of the money payable has not been received in New York City by the
principal paying agent or the note trustee on or prior to that date, it means
the date on which the full amount of such money having been so received and
notice to that effect is duly given in accordance with the terms of the relevant
note. After the date on which a US$ note becomes void in its entirety, no claim
may be made in respect of it.

Reports to Noteholders

     On each payment date, the trust manager will, in respect of the Collection
Period ending before that payment date, deliver to the principal paying agent
and the note trustee a noteholders' report containing the following information:

     o    the aggregate Principal Amount of each class of notes as at the first
          day after the payment date occurring during that Collection Period;

     o    the aggregate amount of interest payable on each class of notes on the
          corresponding payment date, if any;


                                       94



     o    the aggregate of all principal payments to be made in respect of each
          class of notes on the corresponding payment date, if any;

     o    the Income for the Collection Period;

     o    the Mortgage Principal Repayments for the Collection Period;

     o    the expenses of the trust for the Collection Period;

     o    the aggregate of all redraws on the housing loans made during the
          Collection Period;

     o    the interest rate for each class of notes for the Interest Period
          ending on the day before the next payment date;

     o    the scheduled and unscheduled payments of principal on the housing
          loans during the Collection Period;

     o    the Aggregate Principal Loss Amounts, if any, for the Collection
          Period;

     o    the aggregate of the outstanding balances of the housing loans as at
          the last day of the Collection Period;

     o    the Charge-Off and Carryover Charge-Offs, if any, for the
          corresponding payment date;

     o    the Recovery Amount for the corresponding payment date, if any; and

     o    delinquency and loss statistics with respect to the housing loans
          during the Collection Period.

     Unless and until definitive US$ notes are issued, beneficial owners will
receive noteholders' reports and other information provided for under the
transaction documents only if, when and to the extent provided by DTC and its
participating organizations.

     Unless and until definitive US$ notes are issued, quarterly and annual
unaudited reports containing information concerning the trust and the US$ notes
will be prepared by the trust manager and sent to DTC. DTC and its participants
will make such reports available to holders of interests in the US$ notes in
accordance with the rules, regulations and procedures creating and affecting
DTC. However, such reports will not be sent directly to each beneficial owner
while the US$ notes are in book-entry form. Upon the issuance of fully
registered, definitive notes, such reports will be sent directly to each US$
noteholder. Such reports will not constitute financial statements prepared in
accordance with generally accepted accounting principles. The trust manager will
file with the SEC such reports as are required under the Exchange Act, and the
rules and regulations of the SEC thereunder. However, in accordance with the
Exchange Act and the rules and regulations of the SEC thereunder, the trust
manager expects that the obligation to file such reports will be terminated
following the end of June 2005.


                                       95



Voting and Consent of Noteholders

     The note trustee is not bound to:

     o    vote under the security trust deed;

     o    direct the security trustee to enforce the security under the security
          trust deed; or

     o    otherwise take any proceedings, actions or steps pursuant to or in
          connection with the security trust deed, the note trust deed or the
          US$ notes,

     unless the note trustee is directed or requested to do so by noteholders of
     at least 75% of the outstanding Principal Amount of the US$ notes, and
     then, only if the note trustee is indemnified to its satisfaction in
     accordance with the note trust deed.


                                       96



                    DESCRIPTION OF THE TRANSACTION DOCUMENTS

     The following summary, together with the information above under the
heading "Description of the US$ Notes", describes the material terms of the
master trust deed, the series notice, the note trust deed, the security trust
deed, the agency agreement, the investment management agreement and the backup
servicer agreement, collectively called the Transaction Documents. The summary
does not purport to be complete and is subject to the provisions of the
transaction documents. All of the transaction documents, except for the note
trust deed and the backup servicer agreement are governed by the laws of the
State of New South Wales, Australia. The note trust deed is governed by the laws
of the State of New South Wales, Australia and the administration of the trust
is governed by New York law. The backup servicer agreement is governed by the
laws of the State of Victoria, Australia. A copy of the master trust deed and
the investment management agreement and a form of each of the other transaction
documents have been filed as exhibits to the registration statement of which
this prospectus is a part.

Trust Accounts

     The issuer trustee will establish and maintain the collection account with
an Approved Bank. The collection account will initially be established with
National Australia Bank Limited, which has a short term rating of P-1 from
Moody's and A-1+ from S&P. The bank account shall be opened by the issuer
trustee in its name and in its capacity as trustee of the trust. This account
will not be used for any purpose other than for the trust.

     The trust manager shall have the discretion and duty to recommend to the
issuer trustee, in writing, the manner in which any moneys forming part of the
trust shall be invested in Authorized Investments and what purchases, sales,
transfers, exchanges, collections, realizations or alterations of assets of the
trust shall be effected and when and how the same should be effected.

Modifications

     The issuer trustee, the trust manager and the servicer, with respect to the
master trust deed, the series notice and the investment management agreement,
after giving notice to the rating agencies, or the note trustee, the trust
manager and the issuer trustee with respect to the note trust deed or any other
transaction document, may by way of supplemental deed alter, add to or modify
the master trust deed, the series notice, the note trust deed or any other
transaction document so long as such alteration, addition or modification was
effected upon -- in the case of the master trust deed or the series notice --
the consent of the noteholders or residual beneficiary or -- in the case of the
note trust deed -- the consent of the US$ noteholders as described in the
following paragraph or is:

     o    to correct a manifest error or ambiguity or is of a formal, technical
          or administrative nature only;

     o    necessary to comply with the provisions of any law or regulation or
          with the requirements of any Australian governmental agency;

     o    appropriate or expedient as a consequence of an amendment to any law
          or regulation or altered requirements of the government of any
          jurisdiction, any department, commission, office of any government or
          any corporation or controlled by any government, including, without
          limitation, an addition or modification which is appropriate or
          expedient as consequence of the enactment of a statute or regulation
          or


                                       97



          an amendment any statute or regulation or ruling by the Australian
          Commissioner or Commissioner of Taxation or any governmental
          announcement or statement, in any case which has or may have the
          effect of altering the manner or basis of taxation of trusts generally
          or of trusts similar to of the Interstar Millennium Trusts;

     o    in the case of the master trust deed only, in the opinion of the
          issuer trustee, desirable to enable the provisions of the master trust
          deed to be more conveniently, advantageously, profitably or
          economically administered or is otherwise desirable for any reason.

     Except for an alteration, addition or modification as described in the
preceding section, where, in the opinion of the issuer trustee -- in the case of
the master trust deed or the series notice -- or the note trustee -- in the case
of the note trust deed -- a proposed alteration, addition or modification to the
master trust deed, the series notice or the note trust deed is prejudicial or
likely to be prejudicial to the interests of the noteholders or a class of
noteholders or the residual beneficiary, such alteration, addition or
modification may only be effected with the prior consent of the holders of at
least 75% of the aggregate outstanding Principal Amount of the relevant class or
classes of notes or with the prior written consent of the residual beneficiary,
as the case may be.

The Issuer Trustee

     The issuer trustee is appointed as trustee of the trust on the terms set
out in the master trust deed and the series notice. The issuer trustee has all
the rights, powers and discretions over and in respect of the assets of the
trust in accordance with the transaction documents, any fixed floating rate swap
and the currency swaps.

     The issuer trustee must act honestly and in good faith in performance of
its duties and in exercising its discretions under the master trust deed, use
its best endeavors to carry on and conduct its business in so far as it relates
to the master trust deed in a proper and efficient manner and to exercise such
diligence and prudence as a prudent person of business would exercise in
performing its express functions and in exercising its discretions under the
master trust deed.

Delegation

     In exercising its powers and performing its obligations and duties under
the master trust deed, the issuer trustee may, with the approval of the trust
manager, delegate any or all of the duties, powers, discretion or other
functions of the issuer trustee.

Trust Indenture Act of 1939

     Under the note trust deed, the issuer trustee, or the trust manager on its
behalf, must deliver to the note trustee, within 120 days after the end of each
fiscal year of the trust, commencing on September 30, 2004, and otherwise in
compliance with the requirements of section 314(a)(4) of the United States Trust
Indenture Act of 1939, as amended, a certificate stating that:

     o    a review of the activities of the issuer trustee in respect of the
          trust during such year and of performance under the transaction
          documents, any fixed floating rate swap and the currency swaps, has
          been made under supervision of the person signing the certificate; and


                                       98



     o    to the best of the knowledge of the person signing the certificate,
          based on the review referred to in the above bullet point, the issuer
          trustee has complied with all conditions and covenants under the
          transaction documents, any fixed floating rate swap and the currency
          swaps, throughout the relevant year, or, if there has been a default
          in the compliance of any such condition or covenant, specifying each
          such default known to that person of the nature and status of the
          default.

     The issuer trustee, or the trust manager, on its behalf, must deliver to
the note trustee on the closing date, an opinion stating that the security trust
deed and any other requisite documents have been properly recorded and filed.
Within 120 days after the end of each fiscal year commencing on [*], the issuer
trustee, or the trust manager, on its behalf, must deliver an opinion stating
that action has been taken with respect to the recording and filing of the
security trust deed and any other requisite document or that no action is
required to maintain the security interest created by the security trust deed.

Issuer Trustee and Security Trustee Fees and Expenses

     The issuer trustee, the security trustee and the trust manager are
collectively entitled to a fee for each Collection Period equal to 0.1% per
annum of the aggregate outstanding Principal Amount of the notes on the first
day of each Collection Period payable in arrears on the next payment date.

     Each of the issuer trustee and the security trustee will be indemnified out
of the assets of the trust for any liability, cost or expense incurred by it in
its capacity as issuer trustee or security trustee, as applicable, except to the
extent that such liability, cost or expense is caused by the fraud, negligence
or willful default of the issuer trustee or security trustee, as applicable.

Removal of the Issuer Trustee

     The issuer trustee is required to retire as trustee after a direction from
the trust manager in writing following an Issuer Trustee's Default.

     If the issuer trustee does not retire within 30 days of being directed by
the trust manager to do so, the trust manager shall have the right to remove the
issuer trustee from office as trustee of the Interstar Millennium Trusts.

     On the retirement or removal of the issuer trustee the trust manager,
subject to giving prior notice to each rating agency shall be entitled to
appoint in writing some other statutory trustee to be the issuer trustee
provided that appointment will not in the reasonable opinion of the trust
manager materially prejudice the interests of any noteholders. Until the
appointment is completed the trust manager shall act as issuer trustee and will
be entitled to the trustee's fee for the period it so acts as issuer trustee.

Voluntary Retirement of the Issuer Trustee

     The issuer trustee may resign on giving to the trust manager, with a copy
to the rating agencies, not less than three months' notice in writing, or such
other period as the trust manager and the issuer trustee may agree, of its
intention to do so.


                                       99



     Before retirement, the issuer trustee must appoint a successor trustee who
is approved by the trust manager, or who may be the trust manager, and whose
appointment will not materially prejudice the interests of noteholders. If a
successor trustee has not been appointed by the end of the three months' notice
period, the trust manager shall act as trustee until a successor trustee is
appointed.

Limitation of the Issuer Trustee's Liability

     The issuer trustee enters into the transaction documents, any
fixed-floating rate swap and the currency swaps, and issues the notes only in
its capacity as trustee of the trust and in no other capacity. A liability
incurred by the issuer trustee acting in its capacity as trustee of the trust
arising under or in connection with the transaction documents, any
fixed-floating rate swap and the currency swaps, or the trust or in respect of
the notes is limited to and can be enforced against the issuer trustee only to
the extent to which it can be satisfied out of the assets of the trust out of
which the issuer trustee is actually indemnified for the liability. This
limitation of the issuer trustee's liability applies despite any other provision
of the transaction documents, any fixed-floating rate swap and the currency
swaps, and extends to all liabilities and obligations of the issuer trustee in
any way connected with any representation, warranty, conduct, omission,
agreement or transaction related to the transaction documents, any
fixed-floating rate swap and the currency swaps, or the trust.

     No noteholder nor any party to any transaction document, any fixed-floating
rate swap and the currency swaps, may sue the issuer trustee in any capacity
other than as trustee of the trust or seek the appointment of a receiver,
liquidator, administrator or similar person to the issuer trustee -- except in
relation to the assets of the trust -- or prove in any liquidation,
administration or arrangements of or affecting the issuer trustee -- except in
relation to the assets of the trust.

     The other paragraphs in this section do not apply to any obligation or
liability of the issuer trustee to the extent that it is not satisfied because
under a transaction document, any fixed-floating rate swap and the currency
swaps, or by operation of law there is a reduction in the extent of the issuer
trustee's indemnification out of the assets of the trust as a result of the
issuer trustee's fraud, negligence, or wilful default.

     Each of the trust manager, the servicer, the calculation agent, the paying
agents and the swap providers are responsible under the transaction documents
for performing a variety of obligations relating to the trust. No act or
omission of the issuer trustee, including any related failure to satisfy its
obligations or breach of representation or warranty under the transaction
documents, any fixed-floating rate swap and the currency swaps, will be
considered fraud, negligence or wilful default of the issuer trustee to the
extent to which the act or omission was caused or contributed to by any failure
by such person -- other than a person whose acts or omissions the issuer trustee
is liable for in accordance with the transaction documents, any fixed-floating
rate swap and the currency swaps -- to fulfil its obligations relating to the
trust or by any other act or omission of any such person -- other than a person
whose acts or omissions the issuer trustee is liable for in accordance with the
transaction documents, any fixed-floating rate swap and a currency swap --
regardless of whether or not that act or omission is purported to be done on
behalf of the issuer trustee.

     No attorney, agent, receiver or receiver and trust manager appointed in
accordance with a transaction document has authority to act on behalf of the
issuer trustee in a way which exposes the issuer trustee to any personal
liability and no act or omission of any such person will be considered fraud,
negligence or wilful default of the issuer trustee provided, in the case of any


                                       100



person selected and appointed by the issuer trustee, that the issuer trustee has
exercised reasonable care in the selection of such persons.

Rights of Indemnity of Issuer Trustee

     The issuer trustee will be indemnified out of the assets of the trust
against all losses and liabilities properly incurred by the issuer trustee in
performing its duties or exercising its powers under the transaction documents,
any fixed-floating rate swap and the currency swaps in relation to the trust
except to the extent that such losses and liabilities arose as a result of the
issuer trustee's fraud, negligence or wilful default.

     The issuer trustee is indemnified out of the assets of the trust against
certain payments it may be liable to make under any Consumer Credit Legislation.
The trust manager also indemnifies the issuer trustee in relation to such
payments and the issuer trustee is required to first call on the indemnity from
the trust manager before calling on the indemnity from the assets of the trust.

The Trust Manager

Powers

     The trust manager will have full and complete powers of management of the
trust, including the administration and servicing of the assets which are not
serviced by the servicer, borrowings and other liabilities of the trust and the
conduct of the day to day operation of the trust.

     The issuer trustee has no duty to supervise the trust manager in the
performance of its functions and duties, or the exercise of its discretions.

     The trust manager has the absolute discretion to recommend Authorized
Investments to the issuer trustee and direct the issuer trustee in relation to
those Authorized Investments.

Delegation

     The trust manager may, in carrying out and performing its duties and
obligations contained in the master trust deed, delegate to any of the trust
manager's associates officers, or employees all acts, matters and things,
whether or not requiring or involving the trust manager's judgment or
discretion, or appoint any person to be its attorney, agent, delegate or sub
contractor for such purposes and with such powers as the trust manager thinks
fit.

     Notwithstanding any such delegation or appointment, Interstar
Securitisation Management Pty Limited will continue to be liable for the acts
and omissions of any such associates, officers, employees, attorneys, agents,
delegates or subcontractors in respect of the performance of the trust manager's
obligations under and in connection with the transaction documents, any
fixed-floating rate swap and the currency swaps.

Trust Manager's Fees, Expenses and Indemnification

     The trust manager is entitled to a fee for each Collection Period, see "The
Issuer Trustee -- Issuer Trustee and Security Trustee Fees and Expenses" -- on
the first day of each Collection Period payable in arrears on the next payment
date.


                                       101



     The trust manager will be indemnified out of the assets of the trust for
any liability, cost or expense properly incurred by it in its capacity as trust
manager of the trust except to the extent that such liability, cost or expense
is caused by the fraud, negligence or wilful default of the trust manager.

Removal or Retirement of the Trust Manager

     The trust manager shall retire as trust manager if the issuer trustee so
directs in writing following a Trust Manager's Default.

     The trust manager may resign on giving to the issuer trustee, with a copy
to each rating agency, not less than 90 days, or another period as the trust
manager and the issuer trustee may agree, notice in writing of its intention to
do so.

     On retirement or removal of the trust manager, the issuer trustee may
appoint another trust manager, or may act as trust manager, on such terms as the
issuer trustee sees fit, provided the appointment will not materially prejudice
the interests of noteholders. Until a replacement trust manager is appointed, or
the issuer trustee agrees to act as trust manager, the trust manager must
continue as trust manager. If a replacement trust manager is not appointed
within 90 days of the issuer trustee electing to appoint a new trust manager,
the issuer trustee will be the new trust manager.

Limitation of Trust Manager's Liability

     The principal limitations on the trust manager's liability are set out in
full in the master trust deed. These include the following limitations:

     o    the trust manager will be indemnified out of the trust in respect of
          any liability, cost or expense properly incurred by it in its capacity
          as trust manager of the trust; and

     o    subject to the master trust deed, the trust manager is not responsible
          for any act, omission, misconduct, mistake, oversight, error of
          judgment, forgetfulness or want of prudence on the part of the issuer
          trustee or any agent appointed by the issuer trustee or on whom the
          trust manager is entitled to rely under the master trust deed, other
          than a related company, attorney, banker, receiver, barrister,
          solicitor, agent or other person acting as agent or adviser to the
          trust manager, except to the extent of losses, costs, claims or
          damages caused or contributed to by the breach of its obligations
          under any transaction documents, any fixed-floating rate swap and the
          currency swaps.

The Note Trustee

     The Bank of New York will serve as the note trustee. The corporate trust
office of the note trustee responsible for the administration of the trust is
located at 101 Barclay Street, 21W, New York, New York 10286. The note trustee
will be entitled to execute any of its trusts or powers under the note trust
deed either directly or through agents or attorneys providing that the use of
such agent does not have an adverse effect on the rating of the US$ notes. The
note trustee and every other person properly appointed by it under the note
trust deed will be entitled to indemnification from the assets of the trust
against all loss, liability, expense, costs, damages, actions, proceedings,
claims and demands incurred by, or made against, the note trustee in connection
with its execution of the trusts under the note trust deed or of their powers or
in respect of any matter or thing done or omitted in any way relating to it,
provided that the indemnification


                                       102



will not extend to any loss, liability or expense arising from any fraud,
negligence or willful default by the note trustee or any other person properly
appointed by the note trustee.

     The note trustee will at all times be a corporation or association,
organized and doing business under the laws of the United States of America, any
individual state or the District of Columbia, authorized under those laws to
exercise corporate trust powers, having a combined capital and surplus of at
least US$50,000,000, as set forth in its most recent published annual report of
condition, and subject to supervision or examination by federal, state or
District of Columbia authority. The note trustee may also, if permitted by the
SEC, be organized under the laws of a jurisdiction other than the United States,
provided that it is authorized under such laws to exercise corporate trust
powers and is subject to examination by authority of such jurisdictions
substantially equivalent to the supervision or examination applicable to a
trustee in the United States.

     The note trustee may resign after giving three months' written notice to
the issuer trustee, the trust manager, the security trustee and each rating
agency. The issuer trustee may also remove the note trustee in the following
circumstances:

     o    if the note trustee becomes insolvent;

     o    if the note trustee ceases its business;

     o    if the note trustee fails to comply with any of its obligations under
          any transaction document and the issuer trustee determines that this
          failure has had, or if continued, will have, a Material Adverse
          Effect, and if capable of remedy, the note trustee does not remedy
          this failure within 14 days after the earlier of the following:

          o    the note trustee becoming aware of this failure; and

          o    receipt by the note  trustee of written  notice  with  respect to
               this failure from either the issuer trustee or the trust manager;
               or

     o    if the note trustee fails to satisfy any obligation imposed on it
          under the United States Trust Indenture Act of 1939 with respect to
          the trust or the note trust deed.

     Holders of 75% of the aggregate outstanding Principal Amount of the US$
notes may require the issuer trustee to remove the note trustee.

     Any resignation or removal of the note trustee and appointment of a
successor note trustee will not become effective until acceptance of the
appointment by a successor note trustee.

Note Trustee's Annual Report

     To the extent required by the United States Trust Indenture Act of 1939, as
amended, the note trustee will mail each year to all US$ noteholders a report
concerning:

     o    its eligibility and qualifications to continue as trustee under the
          note trust deed;

     o    any amounts advanced by it under the note trust deed;


                                       103



     o    the amount, interest rate and maturity date of indebtedness owing by
          the issuer trustee to it in the note trustee's individual capacity;

     o    the property and funds physically held by it as note trustee;

     o    any release or release and substitution of collateral subject to the
          lien of the security trust deed that has not previously been reported;
          and

     o    any action taken by it that materially affects the US$ notes and that
          has not previously been reported.

List of Noteholders

     Three or more beneficial holders of US$ notes, each of whom has owned a US$
note for at least six months, may, upon written request to the note trustee,
obtain access to the current list of US$ noteholders of the issuer trustee for
purposes of communicating with other US$ noteholders concerning their rights
under the note trust deed or the US$ notes. The note trustee may elect not to
give the requesting noteholders access to the list if it agrees to mail the
desired communication or proxy to all applicable noteholders.

Reports

     On or before January 31 of each calendar year, the principal paying agent,
on behalf of the note trustee, will furnish to each person who at any time
during the prior calendar year was a US$ noteholder, a statement containing the
information required to be provided by an issuer of indebtedness under the Code.

The Security Trust Deed

General

     Perpetual Trustee Company Limited of Level 7, 9 Castlereagh Street, Sydney,
New South Wales, Australia will be the security trustee. Perpetual Trustee
Company Limited's principal activities are the provision of services as trustee,
executors, administrators, attorneys and agents and other fiduciary services.
The issuer trustee will grant a first ranking floating charge, registered with
the Australian Securities and Investments Commission, over all of the trust
assets in favor of the security trustee. The floating charge will secure the
issuer trustee's obligations to the noteholders, the trust manager, the security
trustee, the servicer, the note trustee, the underwriters, each paying agent,
the calculation agent, the mortgage insurers, the underwriters, the seller with
respect to the Accrued Interest Adjustment and seller's fees and each provider
of a support facility. These secured parties are collectively known as the
Mortgagees.

Nature of the Charge

     A company may not deal with its assets over which it has granted a fixed
charge without the consent of the relevant mortgagee. Fixed charges are usually
given over real property, marketable securities and other assets which will not
be dealt with by the company.

     A floating charge, like that created by the security trust deed, does not
attach to specific assets but instead "floats" over a class of assets which may
change from time to time. The company granting the floating charge may deal with
those assets and give third parties title to


                                       104



those assets free from any encumbrance, provided such dealings and transfers of
title are in the ordinary course of the company's business. The issuer trustee
has agreed not to dispose of or create interests in the assets of the trust
subject to the floating charge except in the ordinary course of its business and
the trust manager has agreed not to direct the issuer trustee to take any such
actions. If the issuer trustee disposes of any of the trust assets, including
any housing loan, in the ordinary course of its business, the person acquiring
the property will take it free of the floating charge. The floating charge
granted over the trust assets will crystallize, which means it becomes a fixed
charge, upon the occurrence of specific events set out in the security trust
deed, including notice to the issuer trustee following an event of default under
the security trust deed. On crystallization of the floating charge, the issuer
trustee may not deal with the assets of the trust without the consent of the
security trustee.

The Security Trustee

     The security trustee is appointed to act as trustee on behalf of the
Mortgagees and holds the benefit of the charge over the trust assets in trust
for each Mortgagee on the terms and conditions of the security trust deed. If
there is a conflict between the duties owed by the security trustee to any
Mortgagees or class of Mortgagees, the security trustee must give priority to
the interests of the noteholders, as determined by the noteholders or the note
trustee acting on their behalf. In addition, the security trustee must give
priority to the interests of the Redraw noteholders and the Class A noteholders
if, in the security trustee's opinion, there is a conflict between the interests
of the Redraw noteholders, the interests of the Class A noteholders, the
interests of the Class AB noteholders and the interests of the Class B
noteholders or other Mortgagees. The security trustee must give priority to the
interests of the Class AB noteholders if, in the security trustee's opinion,
there is a conflict between the interests of the Class AB noteholders and the
interests of the Class B noteholders or other Mortgagees (other than the Redraw
noteholders and the Class A noteholders).

Duties and Liabilities of the Security Trustee

     The security trust deed contains a range of provisions regulating the scope
of the security trustee's duties and liabilities. These include the following:

     o    The security trustee is not required to monitor compliance by the
          issuer trustee or trust manager with the transaction documents or
          their other activities.

     o    Unless required by a transaction document, the security trustee need
          not give Mortgagees information concerning the issuer trustee which
          comes into the possession of the security trustee.

     o    The security trustee has no duties or responsibilities except those
          expressly set out in the security trust deed or any collateral
          security.

     o    Any action taken by the security trustee under the security trust deed
          or any collateral security binds all the Mortgagees.

     o    The security trustee in its capacity as a Mortgagee can exercise its
          rights and powers as such as if it were not acting as the security
          trustee. It and its associates may engage in any kind of business with
          the issuer trustee, the trust manager, Mortgagees and others as if it
          were not security trustee and may receive consideration for services


                                       105



          in connection with any transaction document or otherwise without
          having to account to the Mortgagees.

Events of Default

     Each of the following is an event of default under the security trust deed:

     o    the issuer trustee fails to pay:

          o    any interest within 10 business days of the relevant payment date
               on which the interest was due to be paid to noteholders; or

          o    any other amount owing to a Mortgagee within 10 business days of
               the due date for payment, or within any applicable grace period
               agreed with the relevant Mortgagee, or where the Mortgagee is a
               US$ noteholder, with the note trustee;

     o    the issuer trustee fails to perform or observe any other provisions,
          other than the obligations already referred to in this section, of a
          transaction document, any fixed-floating rate swap or the currency
          swaps and that default is not remedied within 30 days after written
          notice from the security trustee requiring the failure to be remedied;

     o    an Insolvency Event occurs relating to the issuer trustee, in its
          capacity as trustee of the trust;

     o    the charge created by the security trust deed is not or ceases to be a
          first ranking charge over the assets of the trust, or any other
          obligation of the issuer trustee, other than as mandatorily preferred
          by law, ranks ahead of or equal with any of the moneys secured by the
          security trust deed;

     o    any security interest over the trust assets is enforced;

     o    for so long as any Secured Monies are owed to the Redraw noteholders
          and the Class A noteholders, a fixed-floating rate swap or the Class A
          currency swap is terminated and a replacement fixed-floating rate swap
          or Class A currency swap, as the case may be, on terms that will not
          lead to a withdrawal or downgrade of the rating of any notes, is not
          put in place;

     o    for so long as no Secured Monies are owed to the Redraw noteholders
          and the Class A noteholders, a fixed-floating rate swap or the Class
          AB currency swap is terminated and a replacement fixed-floating rate
          swap or Class AB currency swap, as the case may be, on terms that will
          not lead to a withdrawal or downgrade of the rating assigned to any
          notes, is not put in place;

     o    for so long as no Secured Monies are owed to the Redraw noteholders,
          the Class A noteholders or the Class AB noteholders, a fixed-floating
          rate swap or the Class B currency swap is terminated and a replacement
          fixed-floating rate swap or Class B currency swap, as the case may be,
          on terms that will not lead to a withdrawal or downgrade of the rating
          assigned to any notes, is not put in place;

     o    all or any part of any transaction document, other than a
          fixed-floating rate swap or a currency swap, is terminated or is or
          becomes void, illegal, invalid, unenforceable or of


                                       106



          limited force and effect or a party becomes entitled to terminate,
          rescind or avoid all or part of any transaction document, other than
          or a fixed-floating rate swap or a currency swap; or

     o    without the prior consent of the security trustee, that consent being
          subject in accordance with the terms of the security trust deed to the
          prior written consent of the Noteholder Mortgagees:

          o    the trust is wound up, or the issuer trustee is required to wind
               up the trust under the master trust deed or applicable law, or
               the winding up of the trust commences;

          o    the trust is held or is conceded by the issuer trustee not to
               have been constituted or to have been imperfectly constituted; or

          o    unless another trustee is appointed to the trust under the
               transaction documents, the issuer trustee ceases to be authorized
               under the trust to hold the property of the trust in its name and
               to perform its obligations under the transaction documents, any
               fixed-floating rate swap or the currency swaps.

     Where the security trustee has notified the rating agencies, obtained the
written consent of the relevant Noteholder Mortgagees and, in its reasonable
opinion, considers that it would not be materially prejudicial to the interests
of the Mortgagees, it may elect to treat an event that would otherwise be an
event of default as not being an event of default for the purpose of the
security trust deed. Unless the security trustee has made such an election and
provided the security trustee is actually aware of the occurrence of an event of
default, the security trustee must promptly convene a meeting of the Voting
Mortgagees at which it shall seek directions from the Voting Mortgagees by way
of Extraordinary Resolution of Voting Mortgagees regarding the action it should
take as a result of that event of default.

Meetings of Voting Mortgagees

     The security trust deed contains provisions for convening meetings of the
Voting Mortgagees to enable the Voting Mortgagees to direct or consent to the
security trustee taking or not taking certain actions under the security trust
deed, including directing the security trustee to enforce the security trust
deed. Voting Mortgagees are:

     o    with respect only to the enforcement of the charge under the security
          trust deed, for as long as amounts outstanding under the Redraw notes,
          the Class A notes and the Class AB notes are 75% or more of the total
          Secured Monies, the Noteholder Mortgagees; and

     o    otherwise, the note trustee, acting on behalf of the US$ noteholders
          and each other Mortgagee.

     The security trustee must promptly convene a meeting of the Voting
Mortgagees after it receives notice, or has actual knowledge of, an event of
default under the security trust deed.


                                       107



Voting Procedures

     Every question submitted to a meeting of Voting Mortgagees shall be decided
in the first instance by a show of hands. If a show of hands results in a tie,
the chairman shall both on a show of hands and on a poll have a casting vote in
addition to the vote or votes, if any, to which he may be entitled as Voting
Mortgagee or as a representative. A representative is, in the case of any
noteholder, a person or body corporate appointed as a proxy for that noteholder.
On a show of hands, every person holding, or being a representative holding or
representing other persons who hold, Secured Monies shall have one vote except
that the note trustee shall represent each US$ noteholder who has directed the
note trustee to vote on its behalf under the note trust deed. On a poll, every
person who is present shall have one vote for every US$10,000 or its equivalent,
but not part thereof, of the Secured Monies that he holds or in respect of which
he is a representative.

     A resolution of all the Voting Mortgagees, including an Extraordinary
Resolution, may be passed, without any meeting or previous notice being
required, by an instrument or notes in writing which have been signed by all of
the Voting Mortgagees.

Enforcement of Charge

     At any time after an event of default occurs, a resolution passed at a duly
convened meeting by a majority consisting of not less than 75% of the votes
capable of being cast by Voting Mortgagees present in person or by proxy or a
written resolution signed by all of the Voting Mortgagees may direct the
security trustee to do any or all of the following:

     o    declare the charge to be enforceable;

     o    declare all Secured Monies immediately due and payable;

     o    convert the floating charge to a fixed charge over any or all of the
          trust assets; or

     o    appoint a receiver over the trust assets or itself exercise the powers
          that a receiver would otherwise have under the security trust deed.

     If the Noteholder Mortgagees are the only Voting Mortgagees, they may
direct the security trustee to do any act which the security trustee is required
to do, or may only do, at the direction of an Extraordinary Resolution of Voting
Mortgagees, including enforcing the charge.

The Note Trustee as Voting Mortgagee

     If an event of default under the security trust deed occurs and is
continuing, the issuer trustee and the trust manager will promptly notify the
note trustee of such an occurrence and the note trustee shall deliver to each
US$ noteholder notice of such event of default within 90 days of the date that
the note trustee became aware of such event of default. However in the case of a
default in payment of interest and principal on the notes, the note trustee may
withhold such notice if and so long as it determines in good faith that
withholding the notice is in the interests of US$ noteholders.

     The rights, remedies and discretion of the US$ noteholders under the
security trust deed, including all rights to vote or give instructions or
consents to the security trustee and to enforce its undertakings and warranties,
may only be exercised by the note trustee on behalf of the US$


                                       108



noteholders, and the security trustee may rely on any instructions or directions
given to it by the note trustee as being given on behalf of the US$ noteholders
without inquiry about compliance with the note trust deed.

     The note trustee shall not be bound to vote under the security trust deed,
or otherwise direct the security trustee under the security trust deed or to
take any proceedings, actions or steps under, or any other proceedings pursuant
to or in connection with the security trust deed, the note trust deed or any
notes unless directed or requested to do so by the holders of at least 75% of
the aggregate outstanding Principal Amount of the relevant class of US$ notes
and then only if the note trustee is indemnified to its satisfaction against all
action, proceedings, claims and demands to which it may render itself liable and
all costs, charges, damages and expenses which it may incur by so doing.

     If any of the US$ notes remain outstanding and are due and payable
otherwise than by reason of a default in payment of any amount due on the US$
notes, the note trustee must not vote under the security trust deed to, or
otherwise direct the security trustee to, dispose of the mortgaged property
unless either:

     o    the note trustee is of the opinion, reached after considering at any
          time and from time to time the advice of a merchant bank or other
          financial adviser selected by the note trustee, a sufficient amount
          would be realized to discharge in full all amounts owing to the US$
          noteholders, and any other amounts payable by the issuer trustee
          ranking in priority to or equal with the US$ notes; or

     o    the note trustee is of the opinion, reached after considering at any
          time and from time to time the advice of a merchant bank or other
          financial adviser selected by the note trustee, that the cash flow
          receivable by the issuer trustee or the security trustee under the
          security trust deed will not, or that there is a significant risk that
          it will not, be sufficient, having regard to any other relevant
          actual, contingent or prospective liabilities of the issuer trustee,
          to discharge in full in due course all the amounts referred to in the
          preceding paragraph.

Limitations of Actions by the Security Trustee

     The security trustee is not obliged to take any action, give any consent or
waiver or make any determination under the security trust deed without being
directed to do so by the note trustee or by Extraordinary Resolution of the
Voting Mortgagees in accordance with the security trust deed. The security
trustee is not obligated to act unless it obtains an indemnity from the Voting
Mortgagees and funds have been deposited on behalf of the security trustee to
the extent to which it may become liable for the relevant enforcement actions.

     If the security trustee convenes a meeting of the Voting Mortgagees, or is
required by an Extraordinary Resolution to take any action under the security
trust deed, and advises the Voting Mortgagees that it will not act in relation
to the enforcement of the security trust deed unless it is personally
indemnified by the Voting Mortgagees to its reasonable satisfaction against all
actions, proceedings, claims and demands to which it may render itself liable,
and all costs, charges, damages and expenses which it may incur in relation to
the enforcement of the security trust deed and is put in funds to the extent to
which it may become liable, including costs and expenses, and the Voting
Mortgagees refuse to grant the requested indemnity, and put the security trustee
in funds, then the security trustee is not obliged to act in relation to that
enforcement under the


                                       109



security trust deed. In those circumstances, the Voting Mortgagees may exercise
such of those powers conferred on them by the security trust deed as they
determine by Extraordinary Resolution.

     The security trustee will not be liable for any decline in the value, nor
any loss realized upon any sale or other dispositions made under the security
trust deed, of any mortgaged property or any other property which is charged to
the security trustee by any other person in respect of or relating to the
obligations of the issuer trustee or any third party in respect of the issuer
trustee or the secured moneys or relating in any way to the mortgaged property
or for any such decline or loss directly or indirectly arising from its acting,
or failing to act, as a consequence of an opinion reached by it, except for the
fraud, negligence or wilful default of the security trustee.

Priorities under the Security Trust Deed

     The proceeds from the enforcement of the security trust deed are to be
applied in the order of priority set forth in this subsection, subject to any
other priority which may be required by statute or law. Certain federal taxes,
unpaid wages, long service leave, annual leave and similar employee benefits and
certain auditor's fees, if any, will be paid prior to the Mortgagees. Subject to
the foregoing, the proceeds from enforcement of the security trust deed over the
trust assets will be distributed as follows:

     o    first, to the extent required by law, to pay the holder of any prior
          ranking security interest of which the security trustee has notice;

     o    second, to pay all costs, charges, expenses and disbursements properly
          incurred in the exercise of any power by the security trustee, the
          note trustee, a receiver or an attorney and other amounts, other than
          those payable under the fourth bullet point, payable to the security
          trustee or note trustee under the security trust deed or the note
          trust deed;

     o    third, to the extent that any monies received by the security trustee
          represent the proceeds of any cash collateral lodged by a support
          facility provider, to pay that support facility provider;

     o    fourth, to pay pro rata:

          o    any fees and other expenses due to the security trustee, the note
               trustee, a paying agent, the calculation agent or the note
               registrar;

          o    any fees and expenses incurred in relation to the operation and
               administration of the trust, including the issuer trustee's fees
               and expenses; and

          o    the receiver's remuneration;

     o    fifth, to pay pro rata the unpaid Accrued Interest Adjustment due to
          the seller;

     o    sixth, to pay pro rata:

          o    monetary liabilities of the issuer trustee to all providers of
               support facilities other than to the currency swap provider for a
               liability owing under the Class B currency swap or to the
               currency swap provider for a liability owing under the Class AB
               currency swap;


                                       110



          o    monetary liabilities of the issuer trustee to the Redraw
               noteholders and the Class A noteholders, pro rata between each
               class;

          o    monetary liabilities owing in relation to any redraws;

     o    seventh, to pay pro rata:

          o    monetary liabilities of the issuer trustee to Class AB
               noteholders, pro rata; and

          o    monetary liabilities of the issuer trustee to the currency swap
               provider under the Class AB currency swap;

     o    eighth, to pay pro rata:

          o    monetary liabilities of the issuer trustee to Class B
               noteholders, pro rata; and

          o    monetary liabilities of the issuer trustee to the currency swap
               provider under the Class B currency swap;

     o    ninth, to pay pro rata any amounts not covered in this section owing
          to any Mortgagee under any transaction document, any fixed-floating
          rate swap or a currency swap;

     o    tenth, to pay the holder of any subsequent security interest over the
          assets charged by the security trust deed of which the security
          trustee has notice of the amount properly secured by the security
          interest; and

     o    eleventh, to pay any surplus to the issuer trustee to be distributed
          in accordance with the master trust deed.

     The surplus will not carry interest. If the security trustee pays the
surplus to the credit of an account in the name of the issuer trustee with any
bank carrying on business in Australia, the security trustee, receiver,
Mortgagee or attorney, as the case may be, will be under no further liability in
respect of it.

     Upon enforcement of the security created by the security trust deed, the
net proceeds thereof may be insufficient to pay all amounts due on redemption to
the noteholders. Any claims of the noteholders remaining after realization of
the security and application of the proceeds as aforesaid shall, except in
limited circumstances, be extinguished.

Security Trustee's Fees and Expenses

     The issuer trustee shall reimburse the security trustee for all costs and
expenses of the security trustee properly incurred in acting as security
trustee. The fee payable to the issuer trustee and the security trustee shall be
as described in the section entitled "-- Issuer Trustee and Security Trustee
Fees and Expenses".

     If, at any time, the security trustee is required to take any action
relating to the enforcement of the terms of the transaction documents, any fixed
- -floating rate swap or the currency swaps upon default by any other party, the
security trustee shall be entitled to additional remuneration.


                                       111



Indemnification

     The issuer trustee has agreed to indemnify the security trustee from and
against all losses, costs, liabilities, expenses and damages arising out of or
in connection with the transaction documents, any fixed-floating rate swap or
the currency swaps except to the extent that they result from the fraud,
negligence or wilful default of the security trustee.

Retirement and Removal of the Security Trustee

     The security trustee may retire on three months' notice in writing to the
issuer trustee, the trust manager and each rating agency if a successor security
trustee is appointed.

     Subject to the appointment of a successor security trustee and prior notice
being given to each rating agency, an Extraordinary Resolution of the Voting
Mortgagees may remove the security trustee at any time and the trust manager may
remove the security trustee if:

     o    an Insolvency Event occurs in relation to the security trustee in its
          personal capacity;

     o    the security trustee ceases business;

     o    the security trustee fails to remedy within 14 days after written
          notice from the trust manager any material breach of duty by it; or

     o    there occurs a change in the control of the security trustee from that
          existing on the date of the security trust deed, unless approved by
          the trust manager.

     Upon notice of resignation or removal of the security trustee, the trust
manager has the right to appoint a successor security trustee who has been
previously approved by an Extraordinary Resolution of the Voting Mortgagees and
who accepts the appointment. If no successor security trustee is appointed
within 30 days after notice, the retiring security trustee may on behalf of the
Mortgagees appoint a successor security trustee, other than the trust manager or
its affiliates.

Amendment

     The issuer trustee and the security trustee may, following written notice
to each rating agency and with the written approval of the trust manager and the
note trustee, amend the security trust deed to, among other things, correct a
manifest error or ambiguity or which in the opinion of the security trustee is
necessary to comply with the provisions of any law or regulation. If the
amendment is prejudicial or likely to be prejudicial to the interests of the
Mortgagees or a class of Mortgagees, an Extraordinary Resolution of the Voting
Mortgagees or that class of Voting Mortgagees is required.

The Check Account and Direct Paperless Entry Facilities Agreement

     The servicer has arranged for National Australia Bank Limited to provide
borrowers with an option to utilise a check account and direct entry paperless
facility which provides borrowers with an expanded range of financial services
that are directly linked to the borrower's mortgage loan account. The provision
of these facilities has been documented in a check deposit and direct paperless
entry facilities agreement between National Australia Bank Limited, the servicer
and the issuer trustee known as the NBFI Agreement.


                                       112



     The facilities under the NBFI Agreement are being provided to both:

     o    borrowers in relation to the trust; and

     o    borrowers under other Interstar mortgage backed securities programs
          which are funded by various warehouse funding trusts, other Interstar
          Millennium Trusts and other trusts which issue mortgage backed
          securities. Perpetual Trustees Victoria Limited is the trustee of each
          of these other trusts.

     Under the terms of the NBFI Agreement, the servicer is responsible for the
day to day verification and processing of checks and direct entry paperless
facilities. In providing these facilities to borrowers, there is a possibility
that the servicer may:

     o    process and authorize the issuer trustee to pay forged or fraudulently
          drawn checks or entries;

     o    fail to comply with stop payment notices made by borrowers; or

     o    breach other covenants, representations and warranties or other
          provisions of the NBFI Agreement.

     The NBFI Agreement also requires the issuer trustee to place monies from
the trust into an account known as the Trust Drawings Account which is
maintained with National Australia Bank Limited in the name of Perpetual
Trustees Victoria Limited -- Interstar Securities MBS Program Distribution
Account. The other trusts are also required to deposit monies into this account
thereby resulting in co-mingling of part of the assets of the trust with assets
of other trusts.

     National Australia Bank Limited may, in accordance with the terms of the
NBFI Agreement, be entitled to withdraw monies out of that Trust Drawings
Account to the limit of moneys held in that account. National Australia Bank
Limited may withdraw those monies even though the legal entitlement of National
Australia Bank Limited in that regard relates to a matter or thing concerning
one of the other trusts and not the trust. In those circumstances, the other
trust would be required to replenish the Trust Drawings Account. There is no
guarantee that the other trusts will have the financial capacity at the relevant
time to replenish the Trust Drawings Account in these circumstances.

The Investment Management Agreement

Servicing of Housing Loans

     The servicer is required to administer the housing loans in the following
     manner:

     o    in accordance with the investment management agreement;

     o    to the highest standard of accepted servicing practice of prudent
          mortgage lending and investment management institutions;

     o    exercising a high degree of skill and care in respect thereof; and

     o    in compliance with all relevant legislation.


                                       113



     In performing any services under the investment management agreement the
servicer shall take into account whether its performance of such services may
adversely affect the rating of any notes. The servicer is entitled to delegate
its duties under the investment management agreement. The servicer at all times
remains liable for servicing the housing loans and the acts or omissions of any
delegate.

Powers

     The servicer has the express power, among other things:

     o    to waive any fees which may be collected in the ordinary course of
          servicing the housing loans or arrange the rescheduling of interest
          due and unpaid following a default under any housing loans;

     o    to waive any right in respect of the housing loans and mortgages in
          the ordinary course of servicing the housing loans and mortgages; and

     o    to extend the maturity date of a housing loan beyond 30 years from the
          date of origination when required to do so by law or a government
          agency. This extension is not subject to the requirement that the
          action not have a Material Adverse Effect.

     With respect to these express powers set forth in the first and second
bullet points above, the servicer shall take into account whether its
performance will have a Material Adverse Effect.

Undertakings by the Servicer

     The servicer has undertaken, among other things, the following:

     o    to collect all monies due under the housing loans and related
          mortgages and pay them into the collection account;

     o    if a default occurs in respect of a housing loan, to take action in
          accordance with its normal enforcement procedures to enforce the
          relevant housing loan and the related mortgage to the extent it
          determines to be appropriate;

     o    to act in accordance with the terms of any mortgage insurance policies
          or title insurance policies, not do or omit to do anything which could
          be reasonably expected to prejudicially affect or limit its rights or
          the rights of the issuer trustee under or in respect of a mortgage
          insurance policy or title insurance policy;

     o    not consent to the creation or existence of any security interest in
          favor of a third party in relation to any mortgaged property which
          would rank before or equal with the related housing loan and mortgage
          or allow the creation or existence of any other security interest in
          the mortgaged property unless priority arrangements are entered into
          with such third party under which the third party acknowledges that
          the housing loan and the related mortgage rank ahead in priority to
          the third party's security interest on enforcement for an amount not
          less than the Unpaid Balance of the housing loan plus such other
          amount as the servicer determines in accordance with the servicer's
          ordinary course of business;


                                       114



     o    to ensure that the authorized investments held by the issuer trustee
          yield an amount which is 0.25% per annum greater than the amount
          required to ensure that the issuer trustee has sufficient cash at all
          times to enable the issuer trustee to pay all payments of interest in
          respect of the notes and otherwise to comply with all of the issuer
          trustee's duties and obligations under the transaction documents, any
          fixed-floating rate swap and the currency swaps as and when they fall
          due;

     o    to give notice in writing to the issuer trustee and each rating agency
          if it becomes aware of the occurrence of any Servicer Transfer Event;

     o    to maintain in effect all qualifications, consents, licenses, permits,
          approvals, exemptions, filings and registrations as may be required
          under any applicable law in order properly to service the housing
          loans and mortgages and to perform or comply with its obligations
          under the investment management agreement;

     o    to notify the issuer trustee and the trust manager of any event which
          it reasonably believes is likely to have a Material Adverse Effect
          promptly after becoming aware of such event; and to notify the trust
          manager of anything else which the trust manager reasonably requires
          regarding any proposed modification to any housing loan or related
          mortgage; and

     o    to provide information reasonably requested by the issuer trustee or
          the trust manager, with respect to all matters relating to the trust
          and the assets of the trust that the issuer trustee or the trust
          manager believes reasonably necessary for it to perform its
          obligations under the transaction documents, any fixed-floating rate
          swaps and the currency swaps and upon reasonable notice and at
          reasonable times permit the issuer trustee to enter the premises and
          inspect the data and records in relation to the trust and the housing
          loan agreements, mortgages, certificates of title and other documents
          related to the housing loans.

Servicing Compensation and Expenses

     The servicer will receive a fee for servicing the housing loans equal to
0.220% per annum of the aggregate outstanding Principal Amount of the notes --
with respect to the US$ notes, the A$ Equivalent -- on the first day of each
Collection Period payable in arrears on the next payment date.

     The servicer must pay from such fee all expenses incurred in connection
with servicing the housing loans, except for expenses relating to the
enforcement of a housing loan or its related mortgaged property or any amount
repaid to a liquidator or trustee in bankruptcy pursuant to any applicable law,
binding code, order or decision of any court, tribunal or the like or based on
advice of the servicer's legal advisers.

Liability of the Servicer

     The servicer fully indemnifies the issuer trustee against all losses,
liabilities, costs and expenses incurred as a result of the failure by the
servicer to perform its duties under the investment management agreement or any
action or conduct undertaken or not taken by the servicer, including as a
consequence of a Servicer Transfer Event.


                                       115



Termination of the Servicer

     The issuer trustee must terminate the servicer's appointment if the issuer
trustee determines that any of the following Servicer Transfer Events occurs:

     o    an Insolvency Event occurs with respect to the servicer;

     o    the servicer fails to pay any amount within 5 business days of receipt
          of a notice to do so from the issuer trustee or the trust manager;

     o    the servicer fails to comply with any of its other obligations under
          any transaction document and such action has had, or, if continued
          will have, a Material Adverse Effect, as determined by the issuer
          trustee and that failure is not remedied within the earlier of 30 days
          after the servicer becomes aware of that failure and receipt of a
          notice from either the issuer trustee or the trust manager;

     o    any representation, warranty or certification made by the servicer is
          incorrect when made and is not waived by the issuer trustee or
          remedied to the issuer trustee's reasonable satisfaction within 90
          days after notice from the issuer trustee, and the issuer trustee
          determines that breach would have a Material Adverse Effect; or

     o    it becomes unlawful for the servicer to perform the services under the
          investment management agreement.

     The servicer will indemnify the issuer trustee against all losses, costs
and expenses incurred as a result of a Servicer Transfer Event.

Resignation

     The servicer may voluntarily resign after giving 90 days notice to each
rating agency, the trust manager and the issuer trustee.

Replacement of the Servicer

     The trust manager and the issuer trustee shall use reasonable efforts to
find an eligible successor servicer. Until a successor servicer is appointed,
the servicer must continue to act as the servicer and will be paid the servicing
fee. If an eligible successor servicer is not appointed by the expiration of the
90 day notice period, the issuer trustee itself will act as servicer and be
entitled to the servicing fee.

Termination of Investment Management Agreement

     The investment management agreement will terminate on the earlier of:

     o    the date on which the investment management agreement is terminated
          pursuant to a Servicer Transfer Event;

     o    the date which is one month after the notes have been redeemed in full
          in accordance with the transaction documents and the issuer trustee
          ceases to have any obligation to any creditor in relation to any
          trust;


                                       116



     o    the date on which the issuer trustee replaces the servicer with a
          successor servicer; and

     o    the date on which the servicer is replaced after resigning.

Amendment

     The servicer and the issuer trustee may amend the investment management
agreement provided that each rating agency has confirmed that the amendment will
not have an adverse effect on the rating of any notes and the trust manager
certifies to the issuer trustee that, in the trust manager's opinion the
amendment will not adversely effect the rights of the noteholders.

The Backup Servicer Agreement

     The issuer trustee, the backup servicer and the servicer have entered into
the backup servicer agreement. Under the backup servicer agreement, the issuer
trustee has agreed that in the event the servicer is removed or retires as a
servicer of certain trusts, including the trust, it will request the backup
servicer to become the servicer of the trust. The backup servicer is obliged to
become servicer at the request of the issuer trustee.

     The backup servicer will act as servicer of the trust from the date of its
appointment until such time as the backup servicer is removed or retires in
accordance with the backup servicer agreement. The issuer trustee cannot appoint
the backup servicer as servicer unless the rating agencies have confirmed in
writing to the issuer trustee that such appointment will not have an adverse
effect on the credit ratings of the notes.

     Once the backup servicer has been appointed, it will be bound by and must
observe the obligations and shall be entitled to exercise all the rights and
discretions conferred on the servicer under the investment management agreement
as if it were named in the investment management agreement as the original
servicer. Upon the appointment of the backup servicer as servicer, Interstar
Securities (Australia) Pty Limited will immediately provide to the backup
servicer all accounts, books, documents, records or other property relating to
the trust which are in its possession or control. The issuer trustee will
promptly arrange to provide the backup servicer with such accounts or
information relating to the trust which are in the possession or control of the
issuer trustee to enable the backup servicer to fulfil its duties, obligations
and discretions as servicer. The issuer trustee may remove the backup servicer
as servicer after providing the backup servicer with written notice and in
accordance with the provisions of the investment management agreement.

     The backup servicer agreement will be governed by the laws of the State of
Victoria.


                                       117



                                  THE SERVICER

Servicing of Housing Loans

     Under the investment management agreement, Interstar Securities (Australia)
Pty Limited has been appointed as the initial servicer of the housing loans. The
day to day servicing of the housing loans will be performed by the servicer at
its head office in Melbourne. Servicing procedures include managing customer
inquiries, monitoring compliance with the loan features and rights applicable to
these loans, and the arrears management of delinquent loans. See "Description of
the Transaction Documents -- The Investment Management Agreement".

Collection and Enforcement Procedures

     Pursuant to the terms of the housing loans, borrowers must make the minimum
repayment due under the terms and conditions of the housing loans, on or before
each monthly installment due date. Interstar Securities (Australia) Pty Limited
gives credit to repayments to an individual housing loan on the date of its
receipt. Interest is accrued daily on the balance outstanding after close of
business and charged monthly to each relevant loan account.

     When a housing loan is 1 day delinquent, it is identified in the mortgage
service system. At the close of business on the last business day of the month
each delinquent account is transferred to the collection system. The collection
system identifies all accounts which are overdue and provides detailed lists of
those loans for action and follow-up.

     The collection system allocates overdue loans to designated collection
officers at close of business on the third business day of each month.

     Actions taken by the servicer in relation to delinquent accounts will vary
depending on the following elements and, if applicable, with the input of the
mortgage insurer:

     o    arrears history;

     o    loan size;

     o    equity in the property-- LVR; and

     o    arrangements made with the borrower to clear arrears and maintain
          future minimum installments while arrears exist.

     If satisfactory arrangements cannot be made to rectify a delinquent housing
loan, the servicer will instruct a panel solicitor to issue legal notices and
institute recovery action by enforcing the mortgage security. Collection
officers, under legal assistance, manage this process and pursue many sources of
recovery including the following:

     o    guarantees;

     o    government assistance schemes;

     o    mortgagee sale; and

     o    claims on mortgage insurance.


                                       118



     It should be noted that Interstar Securities (Australia) Pty Limited
reports all actions that it takes on overdue housing loans to its respective
mortgage insurer in accordance with the terms of the mortgage insurance
policies.

Collection and Foreclosure Process

     Subject to the paragraph below, when a housing loan is 90 days delinquent,
a letter of demand is sent to the borrower advising of the situation and
requesting that payment be made to rectify the situation. If a response has not
been received within 15 days of the letter of demand, instructions are sent to
Interstar Securities (Australia) Pty Limited's panel solicitor to commence
recovery action by issuing the relevant default notices pursuant to the
registered mortgage and statutory time allowed in that state or territory.

     Recovery action continues until such time as the borrower pays the amount
noted in the default notices, plus interest, legal fees etc., or vacant
possession of the security property is obtained. If a borrower does not respond
to any of the notices issued or served upon him or her, vacant possession may be
obtained within 45 days of issuing the letter of demand.

     For housing loans:

     o    with an original loan balance in excess of A$300,000; or

     o    which, based on the characteristics of the borrower, the loan-to-value
          ratio and payment history, the servicer determines to have a
          particular risk profile,

the servicer will issue a letter of demand when the loan is 30 days delinquent.

     These time frames assume that the borrower has taken no action to remedy
the default.

     Upon gaining possession of the security property, two marketing appraisals
and an updated valuation are requested, with one of the marketing appraisals
selected to market and sell the property via auction or private treaty. A
reserve price/list price is determined with reference to the marketing
appraisals and valuation. Once a figure has been reached, this is submitted to
the mortgage insurer for approval. After the security property is sold and funds
received and an outstanding loan balance remains, a claim for the shortfall is
submitted to the mortgage insurer for processing.

     It should also be noted that the mortgagee's ability to exercise its power
of sale on the mortgaged property is dependent upon the statutory restrictions
of the relevant State or Territory as to notice requirements. In addition, there
may be factors outside the control of the mortgagee such as whether the
mortgagor contests the sale and the market conditions at the time of sale. These
issues may affect the length of time between the decision of the mortgagee to
exercise its power of sale and final completion of the sale.

     The arrears and security enforcement procedures may change over time as a
result of business changes, or legislative and regulatory changes.


                                       119



Servicer Delinquency Experience

     The table below summarizes the delinquency and foreclosure experience of
housing loans serviced by Interstar Securities (Australia) Pty Limited.

INTERSTAR MORTGAGE BACKED PROGRAM -- TOTAL PORTFOLIO HISTORICAL DELINQUENCIES



                              March 31,        September 30,         March 31,         September 30,         March 31,
                                1999                1999                2000                2000                2001
- ----------------------   -----------------   -----------------   -----------------   -----------------   -----------------
                                                                                          
Outstanding Balance...   $1,500,609,532.07   $1,968,607,661.73   $2,609,611,105.11   $3,344,250,484.60   $4,021,142,286.04

Number of Loans
   Outstanding........              11,328              14,498              18,579              23,091              27,406

Percentage of
   Delinquent
   Loans*.............

31 - 60 Days..........                0.55%               0.54%               0.43%               0.35%               0.33%

61 - 90 Days..........                0.38%               0.31%               0.24%               0.16%               0.14%

91 Days Plus..........                0.18%               0.15%               0.13%               0.10%               0.06%

Total
  Delinquencies
  over 30 Days........                1.11%               1.00%               0.80%               0.61%               0.53%


                           September 30,         March 31,         September 30,         March 31,          September 30,
                                2001                2002                2002                2003                2003
- ----------------------   -----------------   -----------------   -----------------   -----------------   ------------------
                                                                                          
Outstanding Balance...   $4,820,490,560.20   $5,864,319,193.21   $7,436,170,410.31   $8,997,021,037.72   $11,245,965,054.01
Number of Loans
   Outstanding........              32,114              38,133              46,825              56,322               68,364

Percentage of
   Delinquent
   Loans*.............

31 - 60 Days..........                0.28%               0.40%               0.58%               0.40%                0.39%

61 - 90 Days..........                0.12%               0.19%               0.18%               0.17%                0.17%

91 Days Plus..........                0.06%               0.10%               0.12%               0.15%                0.16%

Total
  Delinquencies
  over 30 Days........                0.46%               0.70%               0.89%               0.71%                0.72%




                              March 31,   September 30,   March 31,   September 30,   March 31,
Six month Period Ending          1999          1999          2000          2000          2001
- ---------------------------   ---------   -------------   ---------   -------------   ---------
                                                                         
Loan Losses as a % of Total
   Outstanding Balance**...     0.00%         0.00%         0.00%         0.00%         0.00%



                              September 30,   March 31,   September 30,   March 31,   September 30,
Six month Period Ending           2001           2002         2002          2003          2003
- ---------------------------   -------------   ---------   -------------   ---------   -------------
                                                                          
Loan Losses as a % of Total
   Outstanding Balance**...       0.00%         0.00%         0.00%         0.00%        0.00%

- ----------
*    Totals may not sum exactly due to rounding

**   Net loss after any claim under Mortgage Insurance

          There can be no assurance that the delinquency and foreclosure
experience with respect to the housing loans comprising the housing loan pool
will correspond to the delinquency and foreclosure experience of the servicer's
mortgage portfolio set forth in the foregoing table. Indeed, the statistics
shown in the preceding table represent the delinquency and foreclosure
experience for the total residential mortgage portfolios for each of the years
presented, whereas the aggregate delinquency and foreclosure experience on the
housing loans will depend on the results obtained over the life of the housing
loan pool. In addition, the foregoing statistics include housing loans with a
variety of payment and other characteristics that may not correspond to those of
the housing loans in the pool. Moreover, if the real estate market should
experience an overall decline in property values such that the principal
balances of the housing loans comprising the housing loan pool become equal to
or greater than the value of the related mortgaged properties, the actual rates
of delinquencies and foreclosures could be significantly higher than those
previously experienced by the servicer. In addition, adverse economic
conditions, which may or may not affect real property values, may affect the
timely payment by borrowers of scheduled payments of principal and interest on
the housing loans and, accordingly, the rates of delinquencies, foreclosures,
bankruptcies and losses with respect to the housing loan pool.


                                      120



                       PREPAYMENT AND YIELD CONSIDERATIONS

     The following information is given solely to illustrate the effect of
prepayments of the housing loans on the weighted average life of the US$ notes
under the stated assumptions and is not a prediction of the prepayment rate that
might actually be experienced.

General

     The rate of principal payments and aggregate amount of distributions on the
notes and the yield to maturity of the notes will relate to the rate and timing
of payments of principal and the amount and timing of redraws on the housing
loans. The rate of principal payments on the housing loans will in turn be
affected by the amortization schedules of the housing loans and by the rate of
principal prepayments, including for this purpose prepayments resulting from
refinancing, liquidations of the housing loans due to defaults, casualties,
condemnations and repurchases by a seller. Subject, in the case of fixed rate
housing loans, to the payment of applicable fees, the housing loans may be
prepaid by the mortgagors at any time.

Prepayments

     Prepayments, liquidations and purchases of the housing loans, including
optional purchase of the remaining housing loans in connection with the
termination of the trust, will result in early distributions of principal
amounts on the notes. Prepayments of principal may occur in the following
situations:

     o    refinancing by borrowers with other financiers;

     o    receipt by the issuer trustee of enforcement proceeds due to a
          borrower having defaulted on its housing loan;

     o    receipt by the issuer trustee of insurance proceeds in relation to a
          claim under a mortgage insurance policy in respect of a housing loan;

     o    repurchase of the housing loans by a seller as a result of a breach by
          it of certain representations;

     o    repurchase of the housing loans as a result of an optional termination
          or a redemption for taxation or other reasons;

     o    receipt of proceeds of enforcement of the security trust deed prior to
          the final maturity date of the notes; or

     o    receipt of proceeds of the sale of housing loans if the trust is
          terminated while notes are outstanding, for example, if required by
          law, and the housing loans are then either:

          o    repurchased by a seller under its right of first refusal; or

          o    sold to a third party.


                                       121



     Since the rate of payment of principal of the housing loans cannot be
predicted and will depend on future events and a variety of factors, no
assurance can be given to you as to this rate of payment or the rate of
principal prepayments. The extent to which the yield to maturity of any note may
vary from the anticipated yield will depend upon the following factors:

     o    the degree to which a note is purchased at a discount or premium; and

     o    the degree to which the timing of payments on the note is sensitive to
          prepayments, liquidations and purchases of the housing loans.

     A wide variety of factors, including economic conditions, the availability
of alternative financing and homeowner mobility may affect the trust's
prepayment experience with respect to the housing loans. In particular, under
Australian law, unlike the law of the United States, interest on loans used to
purchase a principal place of residence is not ordinarily deductible for
taxation purposes.

Weighted Average Lives

     The weighted average life of a note refers to the average amount of time
that will elapse from the date of issuance of the note to the date each U.S.
dollar in respect of principal repayable under the note is reduced to zero.
Prepayments of principal on the housing loans will tend to shorten the weighted
average lives of the US$ notes, while redraws will tend to extend the weighted
average lives of the US$ notes.

     Usually, greater than anticipated principal prepayments will increase the
yield on notes purchased at a discount and will decrease the yield on notes
purchased at a premium. The effect on your yield due to principal prepayments
occurring at a rate that is faster or slower than the rate you anticipated will
not be entirely offset by a subsequent similar reduction or increase,
respectively, in the rate of principal payments. The amount and timing of
delinquencies and defaults on the housing loans and the recoveries, if any, on
defaulted housing loans and foreclosed properties will also affect the weighted
average lives of the notes.

     The following table is based on a constant prepayment rate model. Constant
prepayment rate represents an assumed constant rate of prepayment each month,
expressed as a per annum percentage of the principal balance of the pool of
mortgage loans for that month. Constant prepayment rate does not purport to be a
historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of housing loans, including the
housing loans in your pool. Neither the seller nor the trust manager believes
that any existing statistics of which it is aware provide a reliable basis for
noteholders to predict the amount or timing of receipt of housing loan
prepayments.

     The following table is based upon the assumptions in the following
paragraph, and not upon the actual characteristics of the housing loans. Any
discrepancies between characteristics of the actual housing loans and the
assumed housing loans may have an effect upon the percentages of the principal
balances outstanding and weighted average lives of the notes set forth in the
table. Furthermore, since these discrepancies exist, principal payments on the
notes may be made earlier or later than the table indicates.

     The following tables were prepared based on the characteristics of the
housing loan pool as described in "Description of the Assets of the Trust"
expected to be acquired by the issuer trustee and the following additional
assumptions:


                                       122



     o    the initial cut-off date is the close of business on February 2, 2004;

     o    closing date for the notes is March 10, 2004;

     o    on the closing date the issuer trustee will purchase housing loans
          with an aggregate principal balance of A$1,050,134,438.47;

     o    payments on the US$ notes are made on each payment date, regardless of
          the day on which payment actually occurs, commencing in June 2004, and
          are made in accordance with the priorities described in this
          prospectus;

     o    the housing loans' prepayment rates are equal to the respective
          percentages of constant prepayment rate indicated in the tables;

     o    the scheduled payments of principal and interest on the housing loans
          will be paid monthly and will be timely delivered on the 14th day of
          each month, with no defaults or arrears;

     o    all prepayments are received on the 14th day of each month and include
          the full month's interest on the prepayment;

     o    there are no redraws, principal increases, substitutions or payment
          holidays with respect to the housing loans and, accordingly, no Redraw
          notes will be issued;

     o    housing loans bearing a variable rate of interest maintain the rate
          set as at the cut-off date;

     o    Liquid Authorized Investments are maintained at the Prescribed Minimum
          Level throughout the life of the notes and the Prescribed Minimum
          Level at any time is 1% of the then current sum of the outstanding
          Principal Amount of the Class A A$ Equivalent of the outstanding
          Principal Amount of the Class A notes, the Class AB A$ Equivalent of
          the outstanding Principal Amount of the Class AB notes and the Class B
          A$ Equivalent of the outstanding Principal Amount of the Class B
          notes;

     o    principal collections are distributed according to the rules of
          distribution set forth in this prospectus;

     o    all payments under the swaps are made as scheduled;

     o    the trust manager does not direct the issuer trustee to exercise its
          right of optional redemption of the notes, except, with respect to the
          line titled "Weighted Average Life -- To Earlier of Clean Up Call and
          Step-Up Margin Date (Years)", in respect of which the trust manager
          exercises its right to redeem the notes on the earlier to occur of the
          Step-Up Margin Date and the payment date on which the total
          outstanding Principal Amount of all notes in all classes does not
          exceed 10% of the Initial Principal Amount of all notes; and

     o    borrowers in relation to any interest only housing loans in the
          portfolio are assumed to pay no principal for a period of fifty-nine
          months and will pay principal and interest thereafter.


                                       123



     It is not likely that the housing loans will pay at any constant prepayment
rate to maturity or that all housing loans will prepay at the same rate. In
addition, the diverse remaining terms to maturity of the housing loans could
produce slower or faster distributions of principal than indicated in the tables
at the assumed constant prepayment rate specified, even if the weighted average
remaining term to maturity of the housing loans is the same as the assumed
weighted average remaining term to maturity as described in this section. You
are urged to make your investment decisions on a basis that includes your
determination as to anticipated prepayment rates under a variety of the
assumptions discussed in this prospectus as well as other relevant assumptions.

     In the following tables, the percentages have been rounded to one decimal
place and the weighted average life of a class of notes is determined by the
following three step process:

     o    multiplying the amount of each payment of principal thereof by the
          number of years from the date of issuance to the related payment date,

     o    summing the results, and

     o    dividing the sum by the aggregate distributions of principal referred
          to in the first clause above and rounding to two decimal places.


                                       124



 Percentage of Initial Principal Amount Outstanding of the Class A Notes at the
                Following Percentages of Constant Prepayment Rate



Date                                  0.0%    5.0%   10.0%   15.0%   20.0%   25.0%   30.0%
- ----                                 -----   -----   -----   -----   -----   -----   -----
                                                                
Closing Date......................   100.0%  100.0%  100.0%  100.0%  100.0%  100.0%  100.0%
March 14, 2005....................    99.4%   94.1%   88.8%   83.5%   78.2%   72.9%   67.6%
March 14, 2006....................    98.7%   88.4%   78.7%   69.5%   60.8%   52.6%   45.1%
March 14, 2007....................    98.0%   83.1%   69.6%   57.6%   46.9%   38.7%   31.4%
March 14, 2008....................    97.2%   77.9%   61.5%   47.6%   37.2%   28.8%   21.8%
March 14, 2009....................    96.3%   73.0%   54.2%   40.0%   29.5%   21.4%   15.2%
March 14, 2010....................    94.5%   67.7%   47.1%   33.4%   23.2%   15.8%   10.4%
March 14, 2011....................    92.5%   62.6%   41.5%   27.8%   18.2%   11.6%    7.1%
March 14, 2012....................    90.4%   57.7%   36.6%   23.1%   14.3%    8.5%    4.9%
March 14, 2013....................    88.1%   53.1%   32.1%   19.2%   11.1%    6.2%    3.3%
March 14, 2014....................    85.7%   48.6%   28.2%   15.9%    8.7%    4.6%    2.3%
March 14, 2015....................    83.1%   44.7%   24.7%   13.1%    6.7%    3.3%    1.5%
March 14, 2016....................    80.3%   41.1%   21.5%   10.8%    5.2%    2.4%    0.9%
March 14, 2017....................    77.3%   37.7%   18.7%    8.9%    4.0%    1.7%    0.5%
March 14, 2018....................    74.1%   34.5%   16.2%    7.3%    3.1%    1.2%    0.3%
March 14, 2019....................    70.6%   31.4%   13.9%    5.9%    2.4%    0.8%    0.1%
March 14, 2020....................    67.0%   28.4%   11.9%    4.8%    1.8%    0.5%    0.0%
March 14, 2021....................    63.0%   25.5%   10.2%    3.8%    1.3%    0.3%    0.0%
March 14, 2022....................    58.8%   22.7%    8.6%    3.1%    0.9%    0.1%    0.0%
March 14, 2023....................    54.2%   20.1%    7.2%    2.4%    0.6%    0.0%    0.0%
March 14, 2024....................    49.4%   17.6%    6.0%    1.9%    0.4%    0.0%    0.0%
March 14, 2025....................    44.7%   15.2%    4.9%    1.4%    0.2%    0.0%    0.0%
March 14, 2026....................    40.0%   12.9%    3.9%    1.0%    0.1%    0.0%    0.0%
March 14, 2027....................    34.9%   10.7%    3.1%    0.7%    0.0%    0.0%    0.0%
March 14, 2028....................    29.5%    8.6%    2.4%    0.4%    0.0%    0.0%    0.0%
March 14, 2029....................    23.8%    6.6%    1.7%    0.2%    0.0%    0.0%    0.0%
March 14, 2030....................    18.1%    4.8%    1.1%    0.0%    0.0%    0.0%    0.0%
March 14, 2031....................    12.0%    3.0%    0.5%    0.0%    0.0%    0.0%    0.0%
March 14, 2032....................     6.0%    1.4%    0.1%    0.0%    0.0%    0.0%    0.0%
March 14, 2033....................     1.3%    0.1%    0.0%    0.0%    0.0%    0.0%    0.0%
March 14, 2034....................     0.0%    0.0%    0.0%    0.0%    0.0%    0.0%    0.0%

Weighted Average Life -
To earlier of Clean Up Call and
Step-Up Margin Date (Years) ......    4.93    4.34    3.82    3.36    2.97    2.63    2.33
To Maturity (Years) ..............   18.92   11.36    7.58    5.46    4.17    3.32    2.73



                                       125



 Percentage of Initial Principal Amount Outstanding of the Class AB Notes at the
                Following Percentages of Constant Prepayment Rate



Date                                 0.0%     5.0%   10.0%   15.0%   20.0%   25.0%   30.0%
- ----                                 -----   -----   -----   -----   -----   -----   -----
                                                                
Closing Date......................   100.0%  100.0%  100.0%  100.0%  100.0%  100.0%  100.0%
March 14, 2005....................   100.0%  100.0%  100.0%  100.0%  100.0%  100.0%  100.0%
March 14, 2006....................   100.0%  100.0%  100.0%  100.0%  100.0%  100.0%   98.4%
March 14, 2007....................   100.0%  100.0%  100.0%  100.0%  100.0%   82.8%   67.3%
March 14, 2008....................   100.0%  100.0%  100.0%  100.0%   79.8%   61.6%   46.8%
March 14, 2009....................   100.0%  100.0%  100.0%   85.7%   63.3%   45.8%   32.4%
March 14, 2010....................   100.0%  100.0%  100.0%   71.5%   49.7%   33.7%   22.3%
March 14, 2011....................   100.0%  100.0%   88.9%   59.6%   39.0%   24.8%   15.3%
March 14, 2012....................   100.0%  100.0%   78.3%   49.6%   30.5%   18.2%   10.5%
March 14, 2013....................   100.0%  100.0%   68.8%   41.2%   23.8%   13.3%    7.2%
March 14, 2014....................   100.0%  100.0%   60.4%   34.1%   18.6%    9.7%    4.9%
March 14, 2015....................   100.0%   95.7%   52.8%   28.2%   14.5%    7.1%    4.0%
March 14, 2016....................   100.0%   88.1%   46.0%   23.2%   11.2%    5.2%    4.0%
March 14, 2017....................   100.0%   80.8%   40.0%   19.0%    8.7%    4.0%    4.0%
March 14, 2018....................   100.0%   73.8%   34.6%   15.6%    6.7%    4.0%    4.0%
March 14, 2019....................   100.0%   67.1%   29.8%   12.7%    5.1%    4.0%    4.0%
March 14, 2020....................   100.0%   60.7%   25.6%   10.2%    4.0%    4.0%    3.7%
March 14, 2021....................   100.0%   54.6%   21.8%    8.2%    4.0%    4.0%    2.4%
March 14, 2022....................   100.0%   48.7%   18.4%    6.6%    4.0%    4.0%    1.6%
March 14, 2023....................   100.0%   43.1%   15.4%    5.2%    4.0%    3.9%    1.0%
March 14, 2024....................   100.0%   37.7%   12.8%    4.1%    4.0%    2.7%    0.7%
March 14, 2025....................    95.7%   32.6%   10.5%    4.0%    4.0%    1.8%    0.4%
March 14, 2026....................    85.6%   27.7%    8.4%    4.0%    4.0%    1.2%    0.3%
March 14, 2027....................    74.8%   23.0%    6.6%    4.0%    3.6%    0.8%    0.2%
March 14, 2028....................    63.1%   18.4%    5.0%    4.0%    2.4%    0.5%    0.1%
March 14, 2029....................    51.0%   14.2%    4.0%    4.0%    1.6%    0.3%    0.1%
March 14, 2030....................    38.7%   10.2%    4.0%    4.0%    0.9%    0.2%    0.0%
March 14, 2031....................    25.7%    6.4%    4.0%    2.6%    0.5%    0.1%    0.0%
March 14, 2032....................    12.8%    4.0%    4.0%    1.1%    0.2%    0.0%    0.0%
March 14, 2033....................     4.0%    4.0%    1.1%    0.2%    0.0%    0.0%    0.0%
March 14, 2034....................     0.0%    0.0%    0.0%    0.0%    0.0%    0.0%    0.0%

Weighted Average Life -
To earlier of Clean Up Call and
Step-Up Margin Date (Years) ......    5.01    5.01    5.01    4.96     4.67   4.29    3.91
To Maturity (Years) ..............   25.16   18.54   13.04    9.66     7.50   6.04    5.01



                                       126



 Percentage of Initial Principal Amount Outstanding of the Class B Notes at the
                Following Percentages of Constant Prepayment Rate



Date                                  0.0%    5.0%   10.0%   15.0%   20.0%   25.0%   30.0%
- ----                                 -----   -----   -----   -----   -----   -----   -----
                                                                
Closing Date......................   100.0%  100.0%  100.0%  100.0%  100.0%  100.0%  100.0%
March 14, 2005....................   100.0%  100.0%  100.0%  100.0%  100.0%  100.0%  100.0%
March 14, 2006....................   100.0%  100.0%  100.0%  100.0%  100.0%  100.0%   98.4%
March 14, 2007....................   100.0%  100.0%  100.0%  100.0%  100.0%   82.8%   67.3%
March 14, 2008....................   100.0%  100.0%  100.0%  100.0%   79.8%   61.6%   46.8%
March 14, 2009....................   100.0%  100.0%  100.0%   85.7%   63.3%   45.8%   32.4%
March 14, 2010....................   100.0%  100.0%  100.0%   71.5%   49.7%   33.7%   22.3%
March 14, 2011....................   100.0%  100.0%   88.9%   59.6%   39.0%   24.8%   15.3%
March 14, 2012....................   100.0%  100.0%   78.3%   49.6%   30.5%   18.2%   10.5%
March 14, 2013....................   100.0%  100.0%   68.8%   41.2%   23.8%   13.3%    7.2%
March 14, 2014....................   100.0%  100.0%   60.4%   34.1%   18.6%    9.7%    4.9%
March 14, 2015....................   100.0%   95.7%   52.8%   28.2%   14.5%    7.1%    4.0%
March 14, 2016....................   100.0%   88.1%   46.0%   23.2%   11.2%    5.2%    4.0%
March 14, 2017....................   100.0%   80.8%   40.0%   19.0%    8.7%    4.0%    4.0%
March 14, 2018....................   100.0%   73.8%   34.6%   15.6%    6.7%    4.0%    4.0%
March 14, 2019....................   100.0%   67.1%   29.8%   12.7%    5.1%    4.0%    4.0%
March 14, 2020....................   100.0%   60.7%   25.6%   10.2%    4.0%    4.0%    3.7%
March 14, 2021....................   100.0%   54.6%   21.8%    8.2%    4.0%    4.0%    2.4%
March 14, 2022....................   100.0%   48.7%   18.4%    6.6%    4.0%    4.0%    1.6%
March 14, 2023....................   100.0%   43.1%   15.4%    5.2%    4.0%    3.9%    1.0%
March 14, 2024....................   100.0%   37.7%   12.8%    4.1%    4.0%    2.7%    0.7%
March 14, 2025....................    95.7%   32.6%   10.5%    4.0%    4.0%    1.8%    0.4%
March 14, 2026....................    85.6%   27.7%    8.4%    4.0%    4.0%    1.2%    0.3%
March 14, 2027....................    74.8%   23.0%    6.6%    4.0%    3.6%    0.8%    0.2%
March 14, 2028....................    63.1%   18.4%    5.0%    4.0%    2.4%    0.5%    0.1%
March 14, 2029....................    51.0%   14.2%    4.0%    4.0%    1.6%    0.3%    0.1%
March 14, 2030....................    38.7%   10.2%    4.0%    4.0%    0.9%    0.2%    0.0%
March 14, 2031....................    25.7%    6.4%    4.0%    2.6%    0.5%    0.1%    0.0%
March 14, 2032....................    12.8%    4.0%    4.0%    1.1%    0.2%    0.0%    0.0%
March 14, 2033....................     4.0%    4.0%    1.1%    0.2%    0.0%    0.0%    0.0%
March 14, 2034....................     0.0%    0.0%    0.0%    0.0%    0.0%    0.0%    0.0%

Weighted Average Life -
To earlier of Clean Up Call and
Step-Up Margin Date (Years) ......    5.01    5.01    5.01    4.96    4.67    4.29    3.91
To Maturity (Years) ..............   25.16   18.54   13.04    9.66    7.50    6.04    5.01



                                       127



                                 USE OF PROCEEDS

     The proceeds from the issue of the US$ notes, after being exchanged
pursuant to the currency swaps, will amount to A$[*]. These issue proceeds,
together with the proceeds of the issue of the other notes, will be used by the
issuer trustee, in most part, to acquire from the seller the seller's beneficial
interest in the housing loans and related mortgages, to make a deposit in the
prefunding account, if applicable, and to acquire Liquid Authorized Investments.
See "Description of the Assets of the Trust -- Acquisition of Housing Loans
after the Closing Date" and "Description of the US$ Notes -- Application of
Mortgage Principal Repayments and Liquid Authorized Investments to Available
Income".

                       LEGAL ASPECTS OF THE HOUSING LOANS

     The following discussion is a summary of the material legal aspects of
Australian retail housing loans and mortgages. It is not an exhaustive analysis
of the relevant law. Some of the legal aspects are governed by the law of the
applicable State or Territory of Australia. Laws may differ between such States
and Territories. The summary does not reflect the laws of any particular
jurisdiction or cover all relevant laws of all jurisdictions in which a
mortgaged property may be situated, although it reflects the material aspects of
the laws of New South Wales, without referring to any specific legislation of
that State.

General

     There are two parties to a mortgage. The first party is the mortgagor, who
is either the borrower and homeowner or, where the relevant loan is guaranteed
and the guarantee is secured by a mortgage, the guarantor. The mortgagor grants
the mortgage over their property. The second party is the mortgagee, who is the
lender. Each housing loan will be secured by a mortgage which has a first
ranking priority over all other mortgages granted by the relevant borrower and
over all unsecured creditors of the borrower, except in respect of certain
statutory rights such as some rates and taxes, which are granted statutory
priority.

Nature of Housing Loans as Security

     There are a number of different forms of title to land in Australia. The
most common form of title in Australia is "Torrens title". The housing loans in
the proposed housing loan pool are all secured by Torrens title land.

     Torrens Title land is freehold or leasehold title, interests in which are
created by registration in one or more central land registries of the relevant
State or Territory of Australia. Each parcel of land is represented by a
specific certificate of title. The central registry retains details and copies
of registered dealings affecting the title and, in most States, the original
certificate is retained by the owner. Any dealing with the relevant land is
carried out by instruments which are registered on the title to the land and, on
registration, become legally effective.

     Ordinarily the relevant certificate of title, or any registered plan and
instruments referred to in it, will reveal the position and dimensions of the
land, the present owner, and any registered leases, registered mortgages,
registered easements and other dealings to which it is subject. The certificate
is conclusive evidence, except in limited circumstances, such as fraud, of the
matters stated in it.


                                       128



     Some Torrens title property securing housing loans and thus comprised in
the mortgaged property, will be "strata title" or "urban leasehold".

Strata Title

     Strata Title is an extension of the Torrens system and was developed to
enable the creation of, and dealings with, various parts of multi-story
buildings, commonly referred to as apartment units or strata lots, which are
similar to condominiums in the United States, and is governed by the legislation
of the State or Territory of Australia in which the property is situated. Under
strata title, each proprietor has title to, and may freely dispose of, their
strata lot. Certain parts of the property, such as the land on which the
building is erected, the walls, roof, stairwells, entrance lobbies and the like,
are known as "common property" and are held by an "owners corporation" for the
benefit of the individual proprietors. All proprietors are members of the owners
corporation, which is vested with the control, management and administration of
the common property and the strata scheme generally, for the benefit of the
proprietors, including the rules governing the apartment block.

     Only Torrens title land can be the subject of strata title in this way, and
so the provisions referred to in this section in relation to Torrens title also
apply to the title in an apartment unit held by a strata proprietor.

Urban Leasehold

     All land in the Australian Capital Territory is owned by the Commonwealth
of Australia and is subject to a leasehold system of land title known as urban
leasehold. Mortgaged property in that jurisdiction comprises a Crown lease and
developments on the land are subject to the terms of that lease. Any such lease:

     o    cannot have a term exceeding 99 years, although the term can be
          extended under a straightforward administrative process in which the
          only qualification to be considered is whether the land may be
          required for a public purpose; and

     o    where it involves residential property, is subject to a nominal rent
          of A$0.05 per annum on demand.

     As with Torrens title land, the proprietor's leasehold interest in the land
is entered in a central register and the proprietor may deal with their
leasehold interest, including granting a mortgage over the property, without
consent from the government.

     In all cases where mortgaged property consists of a leasehold interest, the
unexpired term of the lease exceeds the term of the housing loan secured by that
mortgaged property.

     Leasehold property may become subject to native title claims. Native title
has only quite recently been recognized by Australian courts. Native title to
particular property is based on the traditional laws and customs of indigenous
Australians and is not necessarily extinguished by grants of Crown leases over
that property. The extent to which native title exists over property, including
property subject to a Crown lease, depends on how that property was previously
used by the indigenous claimants asserting native title, and whether the native
title has been extinguished by the granting of the leasehold interest. If the
lease confers the right of exclusive possession over the property, which is
typically the case with residential leases, the current view is that native


                                       129



title over the relevant property would be extinguished. Whether a lease confers
exclusive possession will depend on a construction of the lease and the
legislation under which the lease was granted.

Taking Security Over Land

     The law relating to the granting of security over real property is made
complex by the fact that each State and Territory of Australia has separate
governing legislation. The following is a brief overview of some issues involved
in taking security over land.

     Under Torrens title, registration of a mortgage using the prescribed form
executed by the mortgagor is required in order for the mortgagee to obtain both
the remedies of a mortgagee granted by statute and the relevant priorities
against other secured creditors. To this extent, the mortgagee is said to have a
legal or registered title. However, registration does not transfer title in the
property and the mortgagor remains as legal owner. Rather, the Torrens title
mortgage takes effect as a statutory charge or security only. The Torrens title
mortgagee does not obtain an "estate" in the property but does have an interest
in the land which is recorded on the register and the certificate of title for
the property. A search of the register by any subsequent creditor or proposed
creditor will reveal the existence of the prior mortgage.

     In most States and Territories of Australia, a mortgagee will retain the
certificate of title, if one is issued. Failure to retain the certificate may in
certain circumstances constitute negligent conduct resulting in a postponement
of the mortgagee's priority to a later secured creditor.

     In Queensland, under the Land Title Act 1994, duplicate certificates of
title are no longer issued to mortgagees as a matter of practice. A record of
the title is stored on computer at the land registry office and the mortgage is
registered on that computerized title.

     Once the mortgagor has repaid the loan, a discharge of mortgage executed by
the mortgagee is lodged with the relevant land registry office by the mortgagor
or the mortgagee and the mortgage will then be removed from the certificate of
title for the property.

Enforcement of Registered Mortgages

     Subject to the discussion in this section, if a borrower defaults under a
housing loan the loan documents provide that all monies under the housing loan
may be declared immediately due and payable. In Australia, a lender may sue to
recover all outstanding principal, interest and fees under the personal covenant
of a borrower contained in the loan documents to repay those amounts. In
addition, the lender may enforce a registered mortgage in relation to the
defaulted loan. Enforcement may occur in a number of ways, including the
following:

     o    The mortgagee may enter into possession of the property. If it does
          so, it does so in its own right and not as agent of the mortgagor, and
          so may be personally liable for mismanagement of the property and to
          third parties as occupier of the property.

     o    The mortgagee may, in limited circumstances, lease the property to
          third parties.

     o    The mortgagee may foreclose on the property. Under foreclosure
          procedures, the mortgagee extinguishes the mortgagor's title to the
          property so that the mortgagee becomes the absolute owner of the
          property, a remedy that is, because of procedural constraints, rarely
          used. If the mortgagee forecloses on the property, it loses the right


                                       130



          to sue the borrower under the personal covenant to repay and can only
          look to the value of the property for satisfaction of the debt.

     o    The mortgagee may appoint a receiver to deal with income from the
          property or exercise other rights delegated to the receiver by the
          mortgagee. A receiver is the agent of the mortgagor and so, unlike
          when the mortgagee enters possession of property, in theory the
          mortgagee is not liable for the receiver's acts or as occupier of the
          property. In practice, however, the receiver will require indemnities
          from the mortgagee that appoints it.

     o    The mortgagee may sell the property, subject to various duties to
          ensure that the mortgagee exercises proper care in relation to the
          sale. This power of sale is usually expressly contained in the
          mortgage documents, and is also implied in registered mortgages under
          the relevant Torrens title legislation. The Torrens title legislation
          prescribes certain forms and periods of notice to be given to the
          mortgagor prior to enforcement. A sale under a mortgage may be by
          public auction or private treaty. Once registered, the purchaser of
          property sold pursuant to a mortgagee's power of sale becomes the
          absolute owner of the property.

     A mortgagee's ability to call in all amounts under a housing loan or
enforce a mortgage which is subject to the Consumer Credit Legislation is
limited by various demand and notice procedures which are required to be
followed. For example, as a general rule enforcement cannot occur unless the
relevant default is not remedied within 30 days after a default notice is given.
Borrowers may also be entitled to initiate negotiations with the mortgagee for a
postponement of enforcement proceedings.

Penalties and Prohibited Fees

     Australian courts will not enforce an obligation of a borrower to pay
default interest on delinquent payments if the court determines that the
relevant default interest rate is a penalty. Certain jurisdictions prescribe a
maximum recoverable interest rate, although in most jurisdictions there is no
specified threshold rate to determine what is a penalty. In those circumstances,
whether a rate is a penalty or not will be determined by reference to such
factors as the prevailing market interest rates. The Consumer Credit Legislation
does not impose a limit on the rate of default interest, but a rate which is too
high may entitle the borrower to have the loan agreement re-opened on the ground
that it is unjust. Under the Corporations Act 2001 of Australia, the liquidator
of a company may avoid a loan under which an extortionate interest rate is
levied.

     The Consumer Credit Legislation requires that any fee or charge to be
levied by the lender must be provided for in the contract, otherwise it cannot
be levied. The regulations under the Consumer Credit Legislation may also from
time to time prohibit certain fees and charges. The Consumer Credit Legislation
also requires that establishment fees, termination fees and prepayment fees must
be reasonable otherwise they may be reduced or set aside.

Bankruptcy

     The insolvency of a natural person is governed by the provisions of the
Bankruptcy Act 1966 of Australia, which is a federal statute. Generally, secured
creditors of a natural person, such as mortgagees under real property mortgages,
stand outside the bankruptcy. That is, the property of the bankrupt which is
available for distribution by the trustee in bankruptcy does not include the
secured property. The secured creditor may, if it wishes, prove, or file a
claim, in the


                                       131



bankruptcy proceeding as an unsecured creditor in a number of circumstances,
including if they have realized the related mortgaged property and their debt
has not been fully repaid, in which case they can prove for the unpaid balance.
Certain dispositions of property by a bankrupt may be avoided by the trustee in
bankruptcy. These include where:

     o    the disposition was made to defraud creditors; or

     o    the disposition was made by an insolvent debtor within 6 months of the
          petition for bankruptcy and that disposition gave a preference to an
          existing creditor over at least one other creditor.

     The insolvency of a company is governed by the Corporations Act 2001 of
Australia. Again, secured creditors generally stand outside the insolvency.
However, a liquidator may avoid a mortgage which is voidable under the
Corporations Act because it is an uncommercial transaction, or an unfair
preference to a creditor or a transaction for the purpose of defeating
creditors, and that transaction occurred:

     o    when the company was insolvent, or an act is done to give effect to
          the transaction when the company is insolvent, or the company becomes
          insolvent because of the transaction or the doing of an act to give
          effect to the transaction; and

     o    within a prescribed period prior to the commencement of the winding up
          of the company.

Environmental

     Real property which is mortgaged to a lender may be subject to unforeseen
environmental problems, including land contamination. Environmental legislation
which deals with liability for such problems exists at both State and Federal
levels, although the majority of relevant legislation is imposed by the States.
No Australian statute expressly imposes liability on "passive" lenders or
security holders for environmental matters, and some states expressly exclude
such liability. However, liability in respect of environmentally damaged land,
which liability may include the cost of rectifying the damage, may attach to a
person who is, for instance, an owner, occupier or person in control of the
relevant property. In some but not all States, lenders are expressly excluded
from the definitions of one or more of these categories.

     Merely holding security over property will not convert a lender into an
occupier. However, a lender or receiver who takes possession of contaminated
mortgaged property or otherwise enforces its security may be liable as an
occupier.

     Some environmental legislation provides that security interests may be
created over contaminated or other affected property to secure payment of the
costs of any necessary rectification of the property. The security interests may
have priority over pre-existing mortgages. To the extent that the issuer trustee
or a receiver appointed on its behalf incurs any such liabilities, it will be
entitled to be indemnified out of the assets of the trust.


                                       132



Insolvency Considerations

     The current transaction is designed to mitigate insolvency risk. For
example, the assignment of the beneficial interest of the seller in the housing
loans to the issuer trustee should ensure that the housing loans are not assets
available to the liquidator or creditors of the seller in the event of an
insolvency of the seller. Similarly, the assets in the trust should not be
available to other creditors of the issuer trustee in its personal capacity or
as trustee of any other trust in the event of an insolvency of the issuer
trustee.

     If any Insolvency Event occurs with respect to the issuer trustee in its
capacity as trustee of the trust, the security trust deed may be enforced by the
security trustee at the direction of the Voting Mortgagees. See "Description of
the Transaction Documents -- The Security Trust Deed -- Enforcement of the
Charge". The security created by the security trust deed will stand outside any
liquidation of the issuer trustee, and the assets the subject of that security
will not be available to the liquidator or any creditor of the issuer trustee,
other than a creditor which has the benefit of the security trust deed until the
secured obligations have been satisfied. The proceeds of enforcement of the
security trust deed are to be applied by the security trustee as set out in
"Description of the Transaction Documents -- The Security Trust Deed --
Priorities Under the Security Trust Deed". If the proceeds from enforcement of
the security trust deed are not sufficient to redeem the notes in full, some or
all of the noteholders will incur a loss.

Tax Treatment of Interest on Australian Housing Loans

     Under Australian law, interest on loans used to purchase a person's primary
place of residence is not ordinarily deductible for taxation purposes.
Conversely, interest payments on loans and other non-capital expenditures
relating to non-owner occupied properties that generate taxable income are
generally allowable as tax deductions.

Consumer Credit Legislation

     The majority of the housing loans are regulated by the Consumer Credit
Legislation. Under the Consumer Credit Legislation a borrower has the right to
apply to a court to do the following, among other things:

     o    vary the terms of a housing loan on the grounds of hardship or that it
          is an unjust contract;

     o    reduce or cancel any interest rate payable on a housing loan if the
          interest rate is changed in a way which is unconscionable;

     o    have certain provisions of a housing loan which are in breach of the
          legislation declared unenforceable;

     o    obtain an order for a civil penalty; or

     o    obtain additional restitution or compensation in relation to breaches
          of the Consumer Credit Legislation in relation to a housing loan or a
          mortgage.

     Any order under the Consumer Credit Legislation may affect the timing or
amount of interest or principal payments or repayments under the relevant
housing loan, which might in turn affect the timing or amount of interest or
principal payments or repayments to you under the notes.


                                       133



     At the time the issuer trustee acquires the beneficial interest in the
housing loans, the trust manager and the servicer represent and warrant that the
housing loans and related mortgages complied in all material respects with the
Consumer Credit Legislation at the applicable cut-off date. Under the investment
management agreement, the servicer has undertaken to comply with the Consumer
Credit Legislation in connection with servicing the housing loans and related
mortgages.


                                       134



                    UNITED STATES FEDERAL INCOME TAX MATTERS

Overview

     The following is a summary of the material United States federal income tax
consequences of the purchase, ownership and disposition of the US$ notes by
investors who are subject to United States federal income tax. This summary is
based upon current provisions of the Internal Revenue Code of 1986, as amended
(the Code), proposed, temporary and final Treasury regulations under the Code,
and published rulings and court decisions, all of which are subject to change,
possibly retroactively, or to a different interpretation at a later date by a
court or by the Internal Revenue Service. The parts of this summary which relate
to matters of law or legal conclusions represent the opinion of Mayer, Brown,
Rowe & Maw LLP, special United States federal tax counsel for the trust manager,
and are as qualified in this summary. We have not sought and will not seek any
rulings from the Internal Revenue Service about any of the United States federal
income tax consequences we discuss, and we cannot assure you that the Internal
Revenue Service will not take contrary positions.

     Mayer, Brown, Rowe & Maw LLP has prepared or reviewed the statements under
the heading "United States Federal Income Tax Matters" and is of the opinion
that these statements discuss the material United States federal income tax
consequences to investors generally of the purchase, ownership and disposition
of the US$ notes. However, the following discussion does not discuss and Mayer,
Brown, Rowe & Maw LLP is unable to opine as to the unique tax consequences of
the purchase, ownership and disposition of the US$ notes by investors that are
given special treatment under the United States federal income tax laws,
including:

     o    banks and thrifts;

     o    insurance companies;

     o    regulated investment companies;

     o    dealers in securities;

     o    investors that will hold the notes as a position in a "straddle" for
          tax purposes or as a part of a "synthetic security", "conversion
          transaction" or other integrated investment comprised of the notes and
          one or more other investments;

     o    foreign investors, except as specifically set forth below;

     o    trusts and estates; and

     o    pass-through entities, the equity holders of which are any of the
          foregoing.

     Additionally, the discussion regarding the US$ notes is limited to the
United States federal income tax consequences to the initial investors and not
to a purchaser in the secondary market and is limited to investors who will hold
the US$ notes as "capital assets" within the meaning of Section 1221 of the
Code. It is suggested that prospective investors consult their own tax advisors
about the United States federal, state, local, foreign and any other tax
consequences to them of the purchase, ownership and disposition of the US$
notes, including the advisability of making any election discussed under "--
Market Discount".


                                       135



     The issuer trustee will be reimbursed for any United States federal income
taxes imposed on it in its capacity as trustee of the trust out of the assets of
the trust. Also, based on the representation of the trust manager that the trust
does not and will not have an office in the United States, the trust does not
and will not avail itself of the office of an agent in the United States, and
the trust is not conducting, and will not conduct, either directly or through an
agent, any activities in the United States, other than in connection with its
issuance of the US$ notes, in the opinion of Mayer, Brown, Rowe & Maw LLP, the
issuer trustee and the trust will not be subject to United States federal income
tax.

     In the opinion of Mayer, Brown, Rowe & Maw LLP, special tax counsel for the
trust manager, the US$ notes will be characterized as debt for United States
federal income tax purposes. Each US$ noteholder, by acceptance of a US$ note,
agrees to treat the notes as indebtedness.

     Under Treasury regulations, called the "OID Regulations," relating to
original issue discount, a US$ note will be considered issued with original
issue discount if its "stated redemption price at maturity" exceeds its "issue
price" (i.e., the price at which a substantial portion of the US$ notes is first
sold (not including sales to the Underwriters)). In general, a US$ note's
"stated redemption price at maturity" is the sum of all payments to be made on
the US$ note other than payments of "qualified stated interest." Further, if the
US$ notes have any original issue discount, it will be de minimis if it is less
than 1/4% of the principal amount of the offered notes multiplied by the number
of full years included in their term.

Interest Income on the US$ Notes

     Based on the above assumption, except as discussed below, Mayer, Brown,
Rowe & Maw LLP is of the opinion that you will be required to report as ordinary
interest income, the stated interest and original issue discount, if any, on the
US$ notes you hold in accordance with your method of tax accounting. Under the
OID Regulations, if you hold a US$ note issued with a de minimis amount of
original issue discount, you must include this original issue discount in
income, on a pro rata basis, as principal payments are made on the note. If you
purchase a US$ note for more or less than its principal amount, you will
generally be subject, respectively, to the premium amortization or market
discount rules of the Code, discussed below.

Sale of Notes

     Mayer, Brown, Rowe & Maw LLP is of the opinion that if you sell a US$ note,
you will recognize gain or loss equal to the difference between the amount
realized on the sale, other than amounts attributable to, and taxable as,
accrued interest, and your adjusted tax basis in the US$ note. Your adjusted tax
basis in a note will equal your cost for the US$ note, decreased by any
amortized premium and any payments other than interest made on the US$ note and
increased by any market discount or original issue discount previously included
in your income. Any gain or loss will generally be a capital gain or loss, other
than amounts representing accrued interest or market discount, and will be
long-term capital gain or loss if the US$ note was held as a capital asset for
more than one year. In the case of an individual taxpayer, the maximum long-term
capital gains tax rate is lower than the maximum ordinary income tax rate. Any
capital losses realized may be deducted by a corporate taxpayer only to the
extent of capital gains and by an individual taxpayer only to the extent of
capital gains plus US$3,000 of other United States income.


                                       136



Market Discount

     In the opinion of Mayer, Brown, Rowe & Maw LLP, you will be considered to
have acquired a US$ note at a "market discount" to the extent the remaining
principal amount of the note exceeds your tax basis in the note, unless the
excess does not exceed a prescribed de minimis amount. If the excess exceeds the
de minimis amount, you will be subject to the market discount rules of Sections
1276 and 1278 of the Code with regard to the note.

     In the case of a sale or other disposition of a US$ note subject to the
market discount rules, Section 1276 of the Code requires that gain, if any, from
the sale or disposition be treated as ordinary income to the extent the gain
represents market discount accrued during the period the note was held by you,
reduced by the amount of accrued market discount previously included in income.

     In the case of a partial principal payment of a US$ note subject to the
market discount rules, Section 1276 of the Code requires that the payment be
included in ordinary income to the extent the payment does not exceed the market
discount accrued during the period the note was held by you, reduced by the
amount of accrued market discount previously included in income.

     Generally, market discount accrues under a straight line method, or, at the
election of the taxpayer, under a constant interest rate method. However, in the
case of bonds with principal payable in two or more installments, such as the
US$ notes, the manner in which market discount is to be accrued will be
described in Treasury regulations not yet issued. Until these Treasury
regulations are issued, you should follow the explanatory Conference Committee
Report to the Tax Reform Act of 1986 for your accrual of market discount. This
Conference Committee Report indicates that holders of these obligations may
elect to accrue market discount either on the basis of a constant interest rate
or as follows:

     o    for those obligations that have original issue discount, market
          discount shall be deemed to accrue in proportion to the accrual of
          original issue discount for any accrual period; and

     o    for those obligations which do not have original issue discount, the
          amount of market discount that is deemed to accrue is the amount of
          market discount that bears the same ratio to the total amount of
          remaining market discount that the amount of stated interest paid in
          the accrual period bears to the total amount of stated interest
          remaining to be paid on the obligation at the beginning of the accrual
          period.

     Under Section 1277 of the Code, if you incur or continue debt that is used
to purchase a US$ note subject to the market discount rules, and the interest
paid or accrued on this debt in any taxable year exceeds the interest and
original issue discount currently includible in income on the note, deduction of
this excess interest must be deferred to the extent of the market discount
allocable to the taxable year. The deferred portion of any interest expense will
generally be deductible when the market discount is included in income upon the
sale, repayment, or other disposition of the indebtedness.

     Section 1278 of the Code allows a taxpayer to make an election to include
market discount in gross income currently. If an election is made, the
previously described rules of Sections 1276 and 1277 of the Code will not apply
to the taxpayer.


                                       137



     Due to the complexity of the market discount rules, we suggest that you
consult your tax advisors as to the applicability and operation of these rules.

Premium

     In the opinion of Mayer, Brown, Rowe & Maw LLP, you will generally be
considered to have acquired a US$ note at a premium if your tax basis in the
note exceeds the remaining Principal Amount of the note. In that event, if you
hold a US$ note as a capital asset, you may amortize the premium as an offset to
interest income under Section 171 of the Code, with corresponding reductions in
your tax basis in the note if you have made an election under Section 171 of the
Code. Generally, any amortization is on a constant yield basis. However, in the
case of bonds with principal payable in two or more installments, like the US$
notes, the previously discussed conference report, which indicates a
Congressional intent that amortization be in accordance with the rules that will
apply to the accrual of market discount on these obligations, should be followed
for the amortization of such premium. We suggest that you consult your tax
advisor as to the applicability and operation of the rules regarding
amortization of premium.

Backup Withholding

     Mayer, Brown, Rowe & Maw LLP is of the opinion that, backup withholding
will be imposed on payments to you of interest paid, and original issue discount
accrued, if any, on the US$ notes if, upon issuance, you fail to supply the
trust manager or its broker with a certified statement, under penalties of
perjury, containing your name, address, correct taxpayer identification number,
and a statement that you are not required to pay backup withholding. The backup
withholding rate is currently 28% for payments made during the taxable years
through 2010. For payments made after 2010, the backup withholding rate will be
increased to 31%. Exempt investors, such as corporations, tax-exempt
organizations, qualified pension and profit sharing trusts, individual
retirement accounts or non-resident aliens who provide certification of their
status as non-resident are not subject to backup withholding. Information
returns will be sent annually to the Internal Revenue Service by the trust
manager and to you stating the amount of interest paid, original issue discount
accrued, if any, and the amount of tax withheld from payments on the US$ notes.
We suggest that you consult your tax advisors about your eligibility for, and
the procedure for obtaining, exemption from backup withholding.

     A foreign investor generally will be exempt from backup withholding and
information reporting requirements, assuming payments on the US$ notes are
otherwise exempt from United States federal income tax, provided that such
foreign investor complies with certain certification and identification
procedures in order to prove its exemption. In order for a foreign investor to
prove its exemption, such foreign investor should submit the appropriate
Internal Revenue Service Form W-8, attesting to such foreign investor's foreign
status. We suggest that you consult your tax advisors about your eligibility
for, and the procedure for obtaining, such an exemption.


                                       138



                             AUSTRALIAN TAX MATTERS

     The following is a summary of the material Australian tax provisions
relevant to this transaction. We suggest that you consult your Australian tax
advisors in relation to their investment in the notes.

Payments of Principal, Premiums and Interest

     Under existing Australian tax law, non-resident holders of notes or
interests in any global note, other than persons holding such securities or
interest as part of a business carried on, at or through a permanent
establishment in Australia, are not subject to Australian income tax, on
payments of interest or amounts in the nature of interest other than interest
withholding tax, which is currently 10%, on interest or amounts in the nature of
interest paid on the notes. A premium on redemption is currently accepted by the
Australian Taxation Office (ATO) as an amount in the nature of interest for this
purpose.

     For the purposes of withholding tax, interest includes amounts in the
nature of interest (such as a discount in respect of a bill or a premium on
redemption of a note), amounts paid in substitution for interest and amounts
received in exchange for interest in connection with a "washing arrangement". A
washing arrangement is an arrangement under which title to a security is
transferred to a resident shortly before an interest payment is made and the
sole or dominant purpose of the arrangement is to reduce the amount of
withholding tax payable.

     Pursuant to section 128F of the Income Tax Assessment Act 1936 of the
Commonwealth of Australia (the Tax Act), an exemption from Australian interest
withholding tax applies provided all prescribed conditions are met.

     Under current law, conditions are:

     o    the issuer trustee is a company that is a resident of Australia when
          it issues the notes and when interest is paid;

     o    the notes, or a global bond or note or interests in such a global bond
          or note, are issued in a manner which satisfies the public offer test
          as prescribed under section 128F of the Tax Act; and

     o    if the issuer trustee is a company acting in the capacity of a
          trustee, the trust is not established for charitable purposes and the
          only persons capable of benefiting under the trust are companies that
          are not acting in the capacity of a trustee.

     It is the issuer trustee's intention to issue the notes and interests in
the global notes in a way that will satisfy the public offer test and otherwise
meet the requirements of section 128F of the Tax Act.

     This withholding tax exemption will not apply where, at the time of issue,
the issuer trustee knew or had reasonable grounds to suspect that the notes, or
an interest in the notes, was being or would later be acquired, either directly
or indirectly, by an offshore associate of the issuer trustee, within the
meaning of that term under "-- Offering Restrictions -- Australia", other than
in the capacity of a dealer, manager or underwriter in relation to a placement
of the notes or in the capacity of a clearing house, custodian, funds manager or
responsible entity of a registered scheme. The exemption will also not apply to
interest actually paid by the issuer trustee to an


                                       139



offshore associate of the issuer trustee -- other than in the capacity of a
clearing house, paying agent, custodian, funds manager or responsible entity of
a registered scheme -- if, at the time of the payment, the issuer trustee knows,
or has reasonable grounds to suspect, that the payee is such an offshore
associate.

     If the requirements for exemption under section 128F of the Tax Act are met
with respect to the notes, payments of principal, interest and any premium made
to a holder of the notes who is not a resident of Australia and who does not
carry on business through a permanent establishment in Australia, will not be
subject to Australian income or withholding tax.

     Subject to certain statutory exceptions, tax will be deducted, at the
highest marginal tax rate plus medicare levy, from payments to resident
noteholders who do not provide the issuer trustee with a tax file number or
Australian Business Number pursuant to Part VA of the Tax Act or the
"Pay-As-You-Go" provisions of the tax legislation. Resident noteholders may also
be subject to Australian income tax.

Taxations of Financial Arrangements

     The Australian Federal Government has enacted The New Business (Taxation of
Financial Arrangements) Act (No. 1) 2003 (the TOFA Act). The TOFA Act includes
measures in relation to the treatment of foreign currency gains and losses on
transactions entered into on or after the first income year commencing on or
after July 1, 2003. In addition, the new rules will also apply, at the option of
the taxpayer, to foreign currency gains and losses on transactions entered into
prior to the first income year commencing after July 1, 2003 but realized after
that time.

     The specific taxation implications of these measures will vary as between
noteholders. Broadly, the taxation consequences will depend on whether
noteholders own the notes on revenue or capital account.

     The measures should not impact non-resident noteholders who do not have a
permanent establishment in Australia.

     Noteholders should seek their own advice in relation to the specific
taxation consequences of these measures.

Note Transfers

     A noteholder may be subject to taxation in respect of any gain made on the
transfer of notes. The specific taxation implications in respect of the transfer
depends on the nature of the gain which will vary as between noteholders.
Broadly, the taxation consequences will depend on whether noteholders own the
notes on revenue or capital account.

     Noteholders should seek their own advice in relation to the specific
taxation consequences of the transfer of their notes.

     In addition, noteholders should also seek their own advice regarding the
goods and services tax (GST) implications of the transfer of their notes.


                                       140



Profit on Sale by Non-Resident Noteholders

     Under existing Australian law, non-resident holders of notes will not be
subject to Australian income tax on profits derived from the sale or disposal of
an interest in the notes if the profits do not have an Australian source (see
below). If the profits are Australian sourced, an exclusion from Australian
income tax may be available if the non-resident is entitled to the benefit of a
double taxation agreement and the notes are not held as part of a business
carried on, at or through a permanent establishment in Australia.

     The source of any profit on the disposal of notes will depend on the
factual circumstances of the actual disposal. Where the notes are acquired and
disposed of pursuant to contractual arrangements entered into and concluded
outside Australia, and the seller and the purchaser are non-residents of
Australia and do not have a business carried on, at or through a permanent
establishment in Australia, the profit should not have an Australian source.

     There are however specific withholding tax rules that may apply to treat a
portion of the sale price of notes as interest for withholding tax purposes.
They are as follows:

     o    under section 128AA of the Tax Act, where a qualifying security (i.e.
          a discounted security subject to the accruals regime in Division 16E
          of Part III of the Tax Act) is sold and the transfer price exceeds the
          issue price, the excess is deemed to be interest which may be subject
          to interest withholding tax. Under the existing rules, it is unclear
          whether the profit on sale would trigger an interest withholding tax
          obligation, even if the notes are issued in accordance with section
          128F. However, the Australian government enacted on April 2, 2003
          Taxation Laws Amendment Act (No. 1) 2003, which clarifies the
          relationship between section 128AA and 128F to exempt from interest
          withholding tax deemed interest under section 128AA where that
          interest would have been exempt under section 128F. This amendment
          applies retrospectively from August 29, 2001; or

     o    notes that are sold to an Australian resident in connection with a
          "washing arrangement" as defined in the Tax Act, where the issue of
          notes are not covered by the exception in section 128F.

Goods and Services Tax

     The goods and services tax regime was introduced in Australia from July 1,
2000.

     The GST is a transactions based tax and accordingly may impact various
transactions in which the issuer trustee is involved. Broadly, the impact of the
GST regime will depend on the type of supply made by the issuer trustee.

     Where the supply by the issuer trustee is a "taxable supply", the issuer
trustee will have to remit GST equal to 1/11th of the total consideration
received for the supply to the ATO. The issuer trustee can obtain full input tax
credits for GST paid on things acquired to make the taxable supply.

     Where the supply by the issuer trustee is a "GST free supply", the issuer
trustee does not remit GST on the supply to the ATO. The issuer trustee can
obtain full input tax credits for GST paid on things acquired to make the GST
free supply.


                                       141



     Where the supply by the issuer trustee is an "input taxed supply", which
includes financial supplies, the issuer trustee is not required to remit GST on
the supply. The issuer trustee is generally not entitled to input tax credits
for GST paid on things acquired to make input taxed supplies. In some
circumstances, however, "reduced input tax credits" may be available.

     On the basis of the current GST legislation, the issue of the notes would
constitute either a financial supply or a GST-free supply depending on the
status and location of the noteholders. In either case GST is not required to be
remitted (nor is there any need to charge an amount of GST) in respect of the
supply. Payments made to noteholders would not constitute a separate supply for
GST purposes nor consideration for a supply by noteholders.

     The acquisition of notes by a noteholder may, in certain circumstances, be
considered by the Australian Commissioner of Taxation to constitute the making
of a financial supply by the noteholder. This is based on a view expressed by
the Australian Commissioner of Taxation in Ruling GSTR 2002/2. In any event,
this will not give rise to a liability for GST on the part of noteholders but
may affect their entitlement to input tax credits on acquisitions which relate
to acquiring notes. Noteholders should seek their own advice in relation to the
GST treatment of the notes and any transactions that they enter into associated
with the notes.

Fixed-Floating Rate Swaps and GST

     Where the fixed-floating rate swap provider is an Australian resident, the
GST implications under current Australian law are as follows:

     o    the exchange of fixed interest rate obligations for floating interest
          rate obligations by the issuer trustee would constitute a financial
          supply. Accordingly, the issuer trustee would not be obliged to remit
          GST to the ATO and would not be entitled to claim full input tax
          credits in relation to the costs associated with making the supply
          (although the issuer trustee may be entitled to claim a reduced input
          tax credit); and

     o    the exchange of floating interest rate obligations for fixed interest
          rate obligations by the fixed-floating rate swap provider would also
          constitute a financial supply.

     Where the fixed-floating rate swap provider is not an Australian resident,
the GST implications under current Australian law are as follows:

     o    the supply of fixed interest rate obligations for floating interest
          rate obligations by the issuer trustee to the non-resident
          fixed-floating rate swap provider, constitutes a GST-free supply.
          Accordingly, the issuer trustee is not required to remit GST to the
          ATO, however, the issuer trustee is entitled to claim input taxed
          credits in relation to the costs associated with making this supply;
          and

     o    the supply of floating interest rate obligations for fixed interest
          rate obligations by the non-resident fixed-floating rate swap provider
          to the issuer trustee has no impact for GST purposes.


                                       142



Currency Swaps and GST

     Where the currency swap provider is an Australian resident, the GST
implications under current Australian law are as follows:

     o    the exchange of currency denominations by the issuer trustee would
          constitute a financial supply. Accordingly, the issuer trustee would
          not be obliged to remit GST to the ATO and would not be entitled to
          claim full input tax credits in relation to the costs associated with
          making the supply (although the issuer trustee may be entitled to
          claim a reduced input tax credit); and

     o    the exchange of currency denominations by the currency swap provider
          would also constitute a financial supply.

     Where the currency swap provider is not an Australian resident, the GST
implications under current Australian law are as follows:

     o    the supply of currency denominations by the issuer trustee to the
          non-resident currency swap provider, constitutes a GST-free supply.
          Accordingly, the issuer trustee is not required to remit GST to the
          ATO, however, the issuer trustee is entitled to claim input taxed
          credits in relation to the costs associated with making this supply;
          and

     o    the supply of currency denominations by the non-resident currency swap
          provider to the issuer trustee has no impact for GST purposes.

Debt and Equity

     Based on Australia's current taxation law, the notes on issue constitute
debt. Accordingly, interest paid by the issuer trustee in respect of the notes
will be tax deductible to the issuer trustee. Interest derived by Australian tax
resident recipients of the notes or non-residents that hold such notes through a
permanent establishment in Australia should be included in the assessable income
of the recipient.

     New rules dealing with the characterisation of debt and equity for
Australian taxation purposes have been enacted and have had effect from July 1,
2001.

     Broadly, the new rules have been drafted to characterise certain interests
on an economic substance basis rather than according to their legal form.
Interests will generally be regarded as equity where the rights and returns
attaching to the interests are contingent on the economic performance of the
entity, the right or the amount of the return is at the discretion of the
entity, or where the interest is convertible to equity. Interests which impose
an effective non-contingent obligation of an issuer to return to the investor an
amount at least equal to the amount invested will be characterised as debt.

     The notes on issue have the following attributes:

     o    the notes are not convertible to equity;

     o    interest payable in respect of the notes is based on a specific
          formula; and


                                       143



     o    the rights attaching to the notes and the amount of the return is not
          subject to the discretion of the issuer trustee.

     In light of these measures, the notes issued by the issuer trustee should
constitute debt.

Other Taxes

     No stamp, issue, registration or similar taxes are payable in Australia in
connection with the issue of the notes. Furthermore, a transfer of, or agreement
to transfer, notes executed outside Australia should not be subject to
Australian stamp duty.

Taxation of the Trust

     The net income of the trust for a given year of income will be determined
after deducting from the assessable income of the trust any allowable deductions
incurred by the trust. The assessable income will primarily be the interest
income that is derived by the trust from the provision of mortgage finance.
Subject to certain exceptions, the allowable deductions of the trust will
primarily be the expenses which are incurred for the purpose of deriving
assessable income or necessarily incurred in carrying on a business for the
purpose of gaining or producing assessable income. Expenses which are capital in
nature will not be allowable as deductions.

     As noted above, the notes should be treated as debt instruments and
therefore interest paid by the trust should be tax deductible to the trust.

     Under the current taxation law, the net income of the trust is to be
included in the assessable income of the beneficiaries of the trust who are
presently entitled to the income. This will be so whether or not the income is
actually paid to the beneficiaries, where the beneficiaries were presently
entitled to the net income of the trust. Where the net income is paid to a
beneficiary, it will be assessable to the beneficiary in the year to which the
distribution relates notwithstanding that it may be paid in the following year
of income.

     In the case of the trust, the residual income unit is held by Interstar
Securities (Australia) Pty Ltd who will be presently entitled to the net income
of the trust. The trust itself will not currently be liable to income tax on the
net income derived by the trust.

Tax Reform Proposals

Taxation of Trusts as Companies

     Under the Review of Business Taxation recommendations it was proposed that
some trusts be taxed as if they were companies as from July 1, 2001. The
Australian federal government released draft legislation to implement these
recommendations. The draft legislation provided that non-fixed trusts would be
taxed as if they were companies. Fixed trusts, however, would not be subject to
the proposed measures and would therefore retain their current taxation
treatment and accordingly will continue to receive flow-through treatment. The
Exposure Draft Legislation was subject to an extensive consultation process. As
a result of this process, the Australian federal government resolved that the
Exposure Draft Legislation involved numerous complications, therefore it has
since been withdrawn.

     The Australian federal government may issue new draft rules in relation to
the taxation of trusts in the future, however the form and proposed start date
of these measures remain uncertain.


                                       144



     In any case, the measures should in no way impact the payment to
noteholders who will continue to receive their interest payments in respect of
the notes issued by the issuer trustee.

Tax Consolidation

     Australia has introduced a tax consolidation regime that applies to
wholly-owned corporate groups from July 1, 2002. Entry into this system is
optional, however the choice by a head company to consolidate brings all of its
wholly-owned subsidiaries, which are companies, partnership or trusts, into the
regime. An entity is wholly-owned for these purposes if all of the membership
interests in it are held directly or indirectly by the head company.

     The head company of a tax consolidated group will be liable for income tax
in respect of itself and all of its wholly-owned group members. The legislation
provides that where, however, the head company fails to meet its income tax
liabilities, each wholly-owned group member is jointly and severally liable to
pay the consolidated group's income tax liabilities. Thus, there is a contingent
risk that the members of a consolidated group may be liable to contribute to a
consolidated group's income tax liabilities.

     It is understood that the Challenger group of companies (the Challenger
Group) will, or has, elected to consolidate its wholly-owned subsidiaries. The
trust is not a wholly-owned subsidiary of the Challenger Group. This conclusion
is premised on the fact that an entity outside of the Challenger Group holds the
residual capital unit in the trust. As a unitholder unrelated to any member of
the Challenger Group exists, the trust cannot be consolidated and thus is not
and cannot be jointly and severally liable for the Challenger Group's income tax
liabilities.


                                       145



                  ENFORCEMENT OF FOREIGN JUDGMENTS IN AUSTRALIA

     Interstar Securitisation Management Pty Limited is an Australian private
company incorporated with limited liability under the Corporations Act 2001 of
Australia. Any final and conclusive judgment of any New York State or United
States Federal Court sitting in the Borough of Manhattan in the City of New York
having jurisdiction recognized by the relevant Australian jurisdiction in
respect of an obligation of Interstar Securitisation Management Pty Limited in
respect of a note, which is for a fixed sum of money and which has not been
stayed or satisfied in full, would be enforceable by action against Interstar
Securitisation Management Pty Limited in the courts of the relevant Australian
jurisdiction without a re-examination of the merits of the issues determined by
the proceedings in the New York State or United States Federal Court, as
applicable, unless:

     o    the proceedings in New York State or United States Federal Court, as
          applicable, involved a denial of the principles of natural justice;

     o    the judgment is contrary to the public policy of the relevant
          Australian jurisdiction;

     o    the judgment was obtained by fraud or duress or was based on a clear
          mistake of fact;

     o    the judgment is a penal or revenue judgment; or

     o    there has been a prior judgment in another court between the same
          parties concerning the same issues as are dealt with in the judgment
          of the New York State or United States Federal Court, as applicable.

     A judgment by a court may be given in some cases only in Australian
dollars. Interstar Securitisation Management Pty Limited expressly submits to
the jurisdiction of New York State and United States Federal Courts sitting in
the Borough of Manhattan in the City of New York for the purpose of any suit,
action or proceeding arising out of this offering. Interstar Securitisation
Management Pty Limited has appointed CT Corporation System, 111 Eighth Avenue,
13th Floor, New York, New York 10011, as its agent upon whom process may be
served in any such action.

     All of the directors and executive officers of Interstar Securitisation
Management Pty Limited, and certain experts named in this prospectus, reside
outside the United States in the Commonwealth of Australia. Substantially all or
a substantial portion of the assets of all or many of such persons are located
outside the United States. As a result, it may not be possible for holders of
the notes to effect service of process within the United States upon such
persons or to enforce against them judgments obtained in United States courts
predicated upon the civil liability provisions of federal securities laws of the
United States. Interstar Securitisation Management Pty Limited has been advised
by its Australian counsel, Allens Arthur Robinson, that, based on the
restrictions discussed in this section, there is doubt as to the enforceability
in the Commonwealth of Australia, in original actions or in actions for
enforcement of judgments of United States courts, of civil liabilities
predicated upon the federal securities laws of the United States.


                                       146



                        EXCHANGE CONTROLS AND LIMITATIONS

Anti-Terrorism Restrictions

     The written approval of the Australian Minister of Foreign Affairs is
required for transactions involving the control or ownership of assets by
persons or entities linked to terrorist activities and identified by the United
Nations and the Commonwealth of Australia under the Charter of the United
Nations (Anti-terrorism -- Persons and Entities) List, as published from time to
time in the Commonwealth Government Gazette. This includes individuals or
entities linked with the Taliban, Osama bin Laden and other terrorist
organizations. Transactions involving persons published in the Commonwealth
Government Gazette without the permission of the Australian Minister for Foreign
Affairs are a criminal offence.

Prohibited Transactions

     Transactions involving the previous Iraqi regime, including Saddam Hussein,
other members of the regime and their immediate families are prohibited under
the Iraq (Reconstruction and Repeal & Sanctions) Regulations 2003 (Cth) and
transactions involving individuals associated with the regime of former
President of Yugoslavia Slobodan Milosevic and certain ministers and senior
officials of the Government of Zimbabwe are prohibited under the Banking
(Foreign Exchange) Regulations 1959 (Cth). The Reserve Bank of Australia
publishes changes to prohibited parties and variations in the restrictions on
those parties from time to time in the Commonwealth Government Gazette.

Transactions Which May Be Approved by the Reserve Bank of Australia

     Transactions over A$100,000 involving the Embassy of the Federal Republic
of Yugoslavia, the Consulate-General of the Federal Republic of Yugoslavia and
Narodna Banka Jugoslavije (including Banque Nationale de Yugoslavie) require
prior approval from the Reserve Bank of Australia.

     Specific prior approval of the Reserve Bank of Australia or the Minister
for Foreign Affairs must be obtained for certain payments or other dealings
involving or connected in certain ways with Iraq, Zimbabwe, certain Yugoslav
entities or individuals, the Taliban, or associated parties, or other parties to
whom financial sanctions applies.

                              ERISA CONSIDERATIONS

     Subject to the considerations discussed in this section, the US$ notes are
eligible for purchase by employee benefit plans.

     Section 406 of the Employee Retirement Income Security Act of 1974, as
amended (ERISA) and Section 4975 of the Code prohibit a pension, profit-sharing
or other employee benefit plan, as well as individual retirement accounts and
certain types of Keogh plans from engaging in certain transactions with persons
that are "parties in interest" under ERISA or "disqualified persons" under
Section 4975 of the Code with respect to these Benefit Plans. A violation of
these "prohibited transaction" rules may result in an excise tax or other
penalties and liabilities under ERISA and the Code for these persons. Title I of
ERISA also requires that fiduciaries of a Benefit Plan subject to ERISA make
investments that are prudent, diversified, except if prudent not to do so, and
in accordance with governing plan documents.


                                       147



     Some transactions involving the purchase, holding or transfer of the US$
notes might be deemed to constitute prohibited transactions under ERISA and
Section 4975 of the Code if assets of the trust were deemed to be assets of a
Benefit Plan. Under a regulation issued by the United States Department of Labor
(the Regulation), the assets of the trust would be treated as plan assets of a
Benefit Plan for the purposes of ERISA and Section 4975 of the Code only if the
Benefit Plan acquires an "equity interest" in the trust and none of the
exceptions contained in the regulation is applicable. An equity interest is
defined under the regulation as an interest in an entity other than an
instrument which is treated as indebtedness under applicable local law and which
has no substantial equity features. Although there can be no assurances in this
regard, it appears, at the time of their initial issuance that the notes should
be treated as debt without substantial equity features for purposes of the
regulation and that the notes do not constitute equity interests in the trust
for purposes of the regulation. The debt characterization of the notes could
change after their initial issuance if the trust incurs losses. This risk of
recharacterization is enhanced for the Class B notes because they are
subordinated to the Class A notes.

     However, without regard to whether the US$ notes are treated as an equity
interest for purposes of the Regulation, the acquisition or holding of the notes
by or on behalf of a Benefit Plan could be considered to give rise to a
prohibited transaction if the trust, the issuer trustee, the servicer, the
backup servicer, the trust manager, the note trustee, the seller, a swap
provider, the underwriters or the security trustee is or becomes a party in
interest or a disqualified person with respect to these Benefit Plans. In such
case, certain exemptions from the prohibited transaction rules could be
applicable depending on the type and circumstances of the plan fiduciary making
the decision to acquire a note. Included among these exemptions are:

     o    Prohibited Transaction Class Exemption 96-23, regarding transactions
          effected by "in-house asset managers";

     o    Prohibited Transaction Class Exemption 95-60, regarding transactions
          effected by "insurance company general accounts";

     o    Prohibited Transaction Class Exemption 91-38, regarding investments by
          bank collective investment funds;

     o    Prohibited Transaction Class Exemption 90-1, regarding investments by
          insurance company pooled separate accounts; and

     o    Prohibited Transaction Class Exemption 84-14, regarding transactions
          effected by "qualified professional asset managers".

     By your acquisition of a US$ note, you shall be deemed to represent and
warrant that either (a) you are not acquiring a US$ note with the assets of a
Benefit Plan or (b) your purchase and holding of the note will not result in a
non-exempt prohibited transaction under Section 406(a) of ERISA or Section 4975
of the Code.

     Employee benefit plans that are governmental plans, as defined in Section
3(32) of ERISA, and certain church plans, as defined in Section 3(33) of ERISA,
are not subject to ERISA requirements; however, governmental plans may be
subject to comparable state law restrictions.

     If you are a plan fiduciary considering the purchase of any of the US$
notes, you should consult your tax and legal advisors regarding whether the
assets of the Trust would be considered


                                       148



plan assets, the possibility of exemptive relief from the prohibited transaction
rules and other issues and their potential consequences.

                         LEGAL INVESTMENT CONSIDERATIONS

     The US$ notes will not constitute "mortgage related securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984, because the
originator of the housing loans was not subject to United States state or
federal regulatory authority. Accordingly, some United States institutions with
legal authority to invest in comparably rated securities based on such housing
loans may not be legally authorized to invest in the US$ notes. No
representation is made as to whether the notes constitute legal investments
under any applicable statute, law, rule, regulation or order for any entity
whose investment activities are subject to investment laws and regulations or to
review by any regulatory authorities. You are urged to consult with your counsel
concerning the status of the US$ notes as legal investments for you.

                              AVAILABLE INFORMATION

     Interstar Securitisation Management Pty Limited, as trust manager, has
filed with the SEC a registration statement under the United States Securities
Act of 1933 (Securities Act) with respect to the US$ notes offered pursuant to
this prospectus. For further information, reference should be made to the
registration statement and amendments thereof and to the exhibits thereto, which
are available for inspection without charge at the public reference facilities
maintained by the SEC at 450 Fifth Street, N.W., Washington, D.C. 20549. Copies
of the registration statement, including any amendments or exhibits, may be
obtained from the Public Reference Section of the SEC at 450 Fifth Street, N.W.,
Washington, D.C. 20549, at prescribed rates. The SEC also maintains a World Wide
Web site which provides on-line access to reports, proxy and information
statements and other information regarding registrants that file electronically
with the SEC at the address "http://www.sec.gov".

                              RATINGS OF THE NOTES

     The issuance of the Class A notes and the Class AB notes will be
conditional on obtaining a rating of AAA by S&P and Aaa by Moody's, in the case
of the Class A notes, and AAA by S&P and Aa1 by Moody's, in the case of the
Class AB notes. The issuance of the Class B notes will be conditional on
obtaining a rating of AA- by S&P and Aa3 by Moody's.

     You should independently evaluate the security ratings of each class of
notes from similar ratings on other types of securities. A security rating is
not a recommendation to buy, sell or hold securities. A rating does not address
the market price or suitability of the notes for you. A rating may be subject to
revision or withdrawal at any time by the rating agencies. The rating does not
address the expected schedule of principal repayments other than to say that
principal will be returned no later than the final maturity date of the notes.
The ratings of the US$ notes will be based primarily on the creditworthiness of
the housing loans, the subordination provided by the Class AB notes and the
Class B notes with respect to the Redraw notes and the Class A notes and the
subordination provided by the Class B notes with respect to the Class AB notes,
the availability of income after payment of interest on the notes and the
trust's expenses, the mortgage insurance policies and title insurance policies,
the creditworthiness of the swap providers and the mortgage insurers and the
foreign currency rating of Australia. The Commonwealth of Australia's current
foreign currency long term debt rating is AAA by S&P and Aaa by Moody's. In the
context of an asset securitisation, the foreign currency rating of a country
reflects, in general, a rating


                                       149



agency's view of the likelihood that cash flow on the assets in such country's
currency will be permitted to be sent outside of that country. None of the
rating agencies have been involved in the preparation of this prospectus.

                              PLAN OF DISTRIBUTION

Underwriting

     Under the terms and subject to the conditions contained in the underwriting
agreement among the underwriters, the issuer trustee, the servicer and the trust
manager, the issuer trustee has agreed to sell to the underwriters, and each
underwriter severally has agreed to purchase from the issuer trustee, the class
and Principal Amount of the US$ notes set forth opposite each underwriters' name
in the tables below:

                                    Principal Amount of
                                       Class A notes
Underwriters of the Class A notes          (US$)
- ---------------------------------   -------------------
Barclays Capital Inc. ...........           $[*]
J.P. Morgan Securities Inc. .....           $[*]
Total ...........................           $[*]

                                    Principal Amount of
                                       Class AB notes
Underwriters of the Class AB notes         (US$)
- ---------------------------------   -------------------
Barclays Capital Inc. ...........           $[*]
J.P. Morgan Securities Inc. .....           $[*]
Total ...........................           $[*]

                                    Principal Amount of
                                       Class B notes
Underwriters of the Class B notes          (US$)
- ---------------------------------   -------------------
Barclays Capital Inc. ...........           $[*]
J.P. Morgan Securities Inc. .....           $[*]
Total ...........................           $[*]

     The underwriting agreement provides that the underwriters are obligated to
purchase all of the US$ notes if any are purchased.

     The underwriters propose to offer the Class A notes, the Class AB notes and
the Class B notes initially at the public offering prices on the cover page of
this prospectus and to selling group members at the price less a concession not
in excess of the respective amounts set forth in the following table, expressed
as a percentage of the principal balance of each class of US$ notes. The
underwriters and selling group members may reallow a discount not in excess of
the respective amounts set forth in the following table to other brokers and
dealers. After the initial public offering, the public offering price and
concessions and discounts to brokers and dealers may be changed by the
representative of the underwriters.

                                      Selling     Reallowance
                                    Concessions     Discount
                                    -----------   -----------
Class A notes ...................       [*]%          [*]%
Class AB notes ..................       [*]%          [*]%
Class B notes ...................       [*]%          [*]%

     The trust manager estimates that the out-of-pocket expenses for this
offering will be approximately US$683,253.40.


                                       150



     The trust manager has agreed to indemnify the underwriters against civil
liabilities under the Securities Act, or contribute to payments which the
underwriters may be required to make in that respect.

     The total underwriting discounts and commissions for the US$ notes will be
equal to US$[*]. The underwriting discounts and commissions will be paid
separately by Interstar Securities (Australia) Pty Limited and not from the
proceeds of the issuance of the US$ notes.

     The underwriters may engage in over-allotment, stabilizing transactions,
syndicate covering transactions and penalty bids in accordance with Regulation M
under the Exchange Act.

     o    Over-allotment involves syndicate sales in excess of the offering
          size, which creates a syndicate short position.

     o    Stabilizing transactions permit bids to purchase the underlying
          security so long as the stabilizing bids do not exceed a specified
          maximum.

     o    Syndicate covering transactions involve purchases of the US$ notes in
          the open market after the distribution has been completed in order to
          cover syndicate short positions.

     o    Penalty bids permit the underwriters to reclaim a selling concession
          from a syndicate member when the US$ notes originally sold by a
          syndicate member are purchased in a syndicate covering transaction to
          cover syndicate short positions.

     Stabilizing transactions, syndicate covering transactions and penalty bids
may cause the price of the US$ notes to be higher than it would otherwise be in
the absence of these transactions. These transactions, if commenced, may be
discontinued at any time.

Offering Restrictions

The United Kingdom

     The US$ notes have only been offered or sold and, prior to the expiry of
six months from the closing date, will only be offered or sold in or from the
United Kingdom: (a) to persons (i) whose ordinary activities involve them in
acquiring, holding, managing or disposing of investments, as principal or agent,
for the purposes of their businesses; or (ii) to persons who it is reasonable to
expect will acquire, hold, manage or dispose of investments, as principal or
agent, for the purposes of their businesses; or (iii) otherwise in circumstances
that have not resulted and will not result in an offer to the public under the
Public Offers of Securities Regulations 1995 (as amended); and (b) in compliance
with all applicable provisions of the Financial Services and Markets Act 2000
(FISMA), and rules and regulations made thereunder with respect to anything done
in relation to the US$ notes in, from or otherwise involving the United Kingdom.
Any invitation or inducement to engage in investment activity, within the
meaning of Section 21 of FISMA, will only be communicated or caused to be
communicated in circumstances when Section 21 of FISMA does not apply, including
to persons authorized under FISMA or otherwise any professional with experience
on matters relating to investments and qualifying as investment professionals
under Article 19 or to high net worth persons under Article 49 of the Financial
Services and Markets Act 2000 (Financial Promotion) Order 2001, as amended or to
any other person to whom an invitation or inducement to enter into investment
activity of this type may otherwise lawfully be communicated.


                                       151



     Neither this prospectus nor the US$ notes have been, or will be, available
to other categories of persons in the United Kingdom and no one falling outside
such categories is entitled to rely on, and must not act on, any information in
this prospectus. The communication of this prospectus to any person in the
United Kingdom other than the categories stated above is unauthorized and may
contravene FISMA.

Australia

     No offering circular, prospectus or other disclosure document in relation
to any notes has been lodged with the Australian Securities and Investments
Commission. The US$ notes may not, in connection with their initial
distribution, be offered or sold, directly or indirectly, in the Commonwealth of
Australia, its territories or possessions, or to any resident of Australia.

     Each underwriter severally has agreed that it:

     o    has not, directly or indirectly, offered for issue or sale or invited
          applications for the issue of or for offers to purchase nor has it
          sold the US$ notes;

     o    will not, directly or indirectly, offer for issue or sale or invite
          applications for the issue of or for offers to purchase nor will it
          sell the US$ notes; and

     o    has not distributed and will not distribute any draft, preliminary or
          definitive offering circular, or any advertisement or other offering
          material,

     in Australia, its territories or possessions unless:

     o    the amount payable for the US$ notes on acceptance of the offer by
          each offeree or invitee is a minimum amount of A$500,000, or its
          equivalent in another currency -- disregarding amounts, if any, lent
          by the issuer trustee or other person offering the notes or any
          associate of them -- or the offer or invitation is otherwise an offer
          or invitation for which no disclosure is required to be made under
          Part 6D.2 of the Corporations Act 2001 of Australia; and

     o    the offer, invitation or distribution complies with all applicable
          laws, regulations and directives in relation to the offer, invitation
          or distribution and does not require any document to be lodged with
          the Australian Securities and Investments Commission.

     In addition, each underwriter severally has agreed that, in connection with
the primary distribution of the US$ notes, it will not sell any US$ notes to any
person if, at the time of such sale, the employees of the underwriter directly
involved in the sale know, or have reasonable grounds to suspect that, as a
result of such sale, such US$ notes or any interest in such US$ notes will be,
or will later be acquired, directly or indirectly, by an offshore associate of
the issuer trustee--as identified on a list provided by the trust manager--other
than in the capacity of a dealer, manager or underwriter in relation to the
placement of the US$ notes or in the capacity of a clearing house, custodian,
funds manager or responsible entity of a registered scheme.

     An offshore associate of the issuer trustee means an associate (within the
meaning of section 128F of the Tax Act) of the issuer trustee that is either a
non-resident of Australia that does not acquire the US$ notes in carrying on a
business at or through a permanent establishment in Australia or, alternatively,
a resident of Australia that acquires the US$ notes in carrying on a business at
or through a permanent establishment outside Australia.


                                       152



     Each underwriter severally has agreed that it must offer the US$ notes for
which it subscribes for sale within 30 days of the issue of those US$ notes.
Such offer must only be by one of the following means, or a combination thereof:

     o    as a result of negotiations being initiated by the underwriter in
          electronic form on Reuters or the electronic information system made
          available to its subscribers by Bloomberg, L.P., specifying in such
          offer the name of the issuer and the price at which the US$ notes are
          offered for sale; or

     o    by the underwriter offering those US$ notes for sale to at least 10
          persons, each of whom must be:

          o    carrying on a business of  providing  finance,  or  investing  or
               dealing  in  securities,  in  the  course  of  operating  in  the
               financial markets; and

          o    not known by the employees of the underwriter  directly  involved
               in the sale to be an associate of any of the others; or

     o    by the underwriter offering those US$ notes as a result of the US$
          notes being accepted for listing on a stock exchange where the issuer
          trustee has previously entered into an agreement with the underwriter
          in relation to the placement of the US$ notes requiring the issuer
          trustee to seek such listing; or

     o    by the underwriter offering those US$ notes to at least 100 persons
          who it would be reasonable to regard as either having acquired
          instruments similar to the US$ notes in the past or as likely to be
          interested in acquiring US$ notes.


                                       153



                               GENERAL INFORMATION

Listing

     An application will be made to list the US$ notes on the Australian Stock
Exchange.

Authorization

     The issuer trustee has obtained all necessary consents, approvals and
authorizations in connection with the issue and performance of the US$ notes.
The issue of the US$ notes has been authorized by the resolutions of the board
of directors of Perpetual Trustees Victoria Limited passed on [*].

Litigation

     The issuer trustee is not, and has not been, involved in any litigation or
arbitration proceedings that may have, or have had during the twelve months
preceding the date of this prospectus, a significant effect on its financial
position nor, so far as it is aware, are any such litigation or arbitration
proceedings pending or threatened.

Euroclear and Clearstream, Luxembourg

     The US$ notes have been accepted for clearance through Euroclear and
Clearstream, Luxembourg with the Common Code number [*] and ISIN [*] for the
Class A notes, Common Code number [*] and ISIN [*] for the Class AB notes and
Common Code number [*] and ISIN [*] for the Class B notes.

                                  ANNOUNCEMENT

     By distributing or arranging for the distribution of this prospectus to the
underwriters and the persons to whom this prospectus is distributed, the issuer
trustee announces to the underwriters and each such person that:

     o    the US$ notes will initially be issued in the form of registered,
          book-entry notes and will be registered in the name of Cede & Co., as
          nominee of DTC;

     o    in connection with the issue, DTC will confer rights in the US$ notes
          to the noteholders and will record the existence of those rights; and

     o    as a result of the issue of the US$ notes in this manner, these rights
          will be created.

                                  LEGAL MATTERS

     Mayer, Brown, Rowe & Maw LLP, New York, New York, will pass upon some legal
matters with respect to the US$ notes, including the material U.S. federal
income tax matters, for Interstar Securitisation Management Pty Limited. Allens
Arthur Robinson, Sydney, Australia, will pass upon some legal matters, excluding
any Australian tax matters, with respect to the US$ notes for Interstar
Securitisation Management Pty Limited. KPMG will pass upon the Australian tax
matters with respect to the US$ notes for Interstar Securitisation Management
Pty Limited. McKee Nelson LLP will act as United States legal counsel to the
underwriters.


                                       154



                                    GLOSSARY

Accrued Interest Adjustment.......   means, in relation to the seller, the
                                     amount equal to any interest and fees
                                     accrued on the housing loans purchased from
                                     the seller up to, but excluding, the
                                     closing date and which were unpaid as of
                                     the close of business on the closing date.

Aggregate Principal Loss Amount...   means, in relation to a Collection Period,
                                     the aggregate amount of Principal Losses
                                     which are attributable to principal in
                                     relation to the housing loans for that
                                     Collection Period.

Approved Bank                        means a bank which has a short term rating
                                     of A-1+ from S&P and P-1 from Moody's and
                                     which is approved by the trust manager in
                                     writing.

Authorized Investments............   means any investments which at their date
                                     of acquisition are:

                                     o    housing loans secured by mortgages,
                                          those mortgages and any other related
                                          securities and rights;

                                     o    bills, promissory notes or other
                                          negotiable instruments accepted, drawn
                                          or endorsed by an Approved Bank;

                                     o    cash and/or deposits with an Approved
                                          Bank or deposits with, or the
                                          acquisition of certificates of deposit
                                          or any other debt security issued by
                                          an Approved Bank;

                                     o    loan securities issued, secured, or
                                          guaranteed by the Commonwealth of
                                          Australia or any State or Territory
                                          within the Commonwealth of Australia;
                                          and

                                     o    any mortgage-backed security issued by
                                          any entity,

                                     which satisfy the following conditions:

                                     o    unless otherwise advised in writing by
                                          each rating agency:

                                          o    each proposed investment falling
                                               within bullet points 2, 3 and 4
                                               must have a credit rating issued
                                               by S&P of A-1+ or AAA and by
                                               Moody's of P-1 or Aaa;

                                          o    each proposed investment falling
                                               within bullet point 5 must have a
                                               credit rating issued by S&P


                                       155



                                               of AAA and by Moody's of Aaa;

                                          o    each proposed investment falling
                                               within bullet points 2, 3 and 4
                                               must mature by the earlier of the
                                               following dates:

                                               o    the payment date following
                                                    the date on which it was
                                                    acquired; or

                                               o    such other date as the issue
                                                    trustee and the trust
                                                    manager may determine to be
                                                    necessary to enable the
                                                    issuer trustee to have
                                                    sufficient cash to meet any
                                                    expenses of the trust which
                                                    may be payable prior to that
                                                    payment date;

                                               o    unless the series notice
                                                    otherwise provides, all
                                                    Authorized Investments must
                                                    be denominated in Australian
                                                    currency and held in
                                                    Australia; and

                                               o    all Authorized Investments
                                                    must be held in the name of
                                                    the issuer trustee or in the
                                                    name of such other person or
                                                    persons as approved by the
                                                    issuer trustee from time to
                                                    time.

Available Income..................   see page 74.

Bank Bill Rate....................   means as at any date the rate per cent per
                                     annum being the average of the buying and
                                     selling rates for a three-month bill or, in
                                     the case of the first Interest Period, the
                                     linear interpolation of the average of the
                                     buying and selling rates for [two and a
                                     three-month] bill, in each case quoted on
                                     the page designated "BBSW" of the Reuters
                                     Monitor System at or about 10.30 am,
                                     Melbourne time, on that date by each person
                                     so quoting, but not less than five, and
                                     rounding the resultant figure upwards to
                                     four decimal places, provided that if in
                                     respect of any date the Bank Bill Rate
                                     cannot be determined because fewer than
                                     five persons have quoted rates or a rate is
                                     not displayed for a term equivalent to that
                                     period, then the Bank Bill Rate for that
                                     date shall mean such rate as determined by
                                     a financial advisor nominated by the trust
                                     manager or by the trust manager having
                                     regard to comparable indices then
                                     available. In the event that any such date
                                     is not a business day, then the Bank Bill
                                     Rate applicable on that date shall be
                                     deemed to be the Bank Bill Rate which is
                                     applicable on the business day next
                                     succeeding that date. A certificate signed
                                     by a financial advisor nominated by the
                                     trust manager or the trust manager


                                       156



                                     certifying as to the Bank Bill Rate on any
                                     date shall be final and conclusive evidence
                                     thereof in the absence of manifest error.

Benefit Plan......................   means an employee benefit plan as defined
                                     in Section 3(3) of ERISA that is subject to
                                     Title I of ERISA, a plan described in
                                     Section 4975(e)(1) of the Code or an entity
                                     deemed to hold plan assets of any of the
                                     foregoing by reason of an employee benefit
                                     plan's or plan's investment in the entity.

Carryover Charge-Off..............   see page 82.

Charge-Off........................   see page 82.

Class A A$ Equivalent.............   means, in relation to an amount denominated
                                     or to be denominated in US$:

                                     o    prior to the termination of the Class
                                          A currency swap, the amount converted
                                          to and denominated in A$ at the rate
                                          of exchange set forth in the Class A
                                          currency swap for the exchange of
                                          United States dollars for Australian
                                          dollars; and

                                     o    after the termination of the Class A
                                          currency swap, the amount that, when
                                          converted into US$ at the then
                                          prevailing spot exchange rate in New
                                          York City for A$ purchases of US$,
                                          will equal the US$ amount owing in
                                          respect of principal or interest, as
                                          applicable, on the Class A notes to be
                                          paid from or by reference to such
                                          amount.

Class A A$ Interest Amount........   means, in relation to a payment date, the
                                     amount in A$ calculated as follows:

                                     o    on a daily basis at a rate equal at
                                          the Bank Bill Rate on that day plus a
                                          margin set forth in the Class A
                                          currency swap that will increase after
                                          the Step-Up Margin Date;

                                     o    on the Class A A$ Equivalent of the
                                          Principal Amount of the Class A notes
                                          as at the first day of the Interest
                                          Period ending on that payment date;
                                          and

                                     o    on the basis of the actual number of
                                          days in the relevant payment period
                                          and a year of 365 days,

                                     together with any unpaid Class A A$
                                     Interest Amount in respect of previous
                                     payment dates.


                                       157



Class AB A$ Equivalent............   means, in relation to an amount denominated
                                     or to be denominated in US$:

                                     o    prior to the termination of the Class
                                          AB currency swap, the amount converted
                                          to and denominated in A$ at the rate
                                          of exchange set forth in the Class AB
                                          currency swap for the exchange of
                                          United States dollars for Australian
                                          dollars; and

                                     o    after the termination of the Class AB
                                          currency swap, the amount that, when
                                          converted into US$ at the then
                                          prevailing spot exchange rate in New
                                          York City for A$ purchases of US$,
                                          will equal the US$ amount owing in
                                          respect of principal or interest, as
                                          applicable, on the Class AB notes to
                                          be paid from or by reference to such
                                          amount.

Class AB A$ Interest Amount.......   means, in relation to a payment date, the
                                     amount in A$ calculated as follows:

                                     o    on a daily basis at a rate equal at
                                          the Bank Bill Rate on that day plus a
                                          margin set forth in the Class AB
                                          currency swap that will increase after
                                          the Step-Up Margin Date;

                                     o    on the Class AB A$ Equivalent of the
                                          Principal Amount of the Class AB notes
                                          as at the first day of the Interest
                                          Period ending on that payment date;
                                          and

                                     o    on the basis of the actual number of
                                          days in the relevant payment period
                                          and a year of 365 days,

                                     together with any unpaid Class AB A$
                                     Interest Amount in respect of previous
                                     payment dates.

Class B A$ Equivalent.............   means, in relation to an amount denominated
                                     or to be denominated in US$:

                                     o    prior to the termination of the Class
                                          B currency swap, the amount converted
                                          to and denominated in A$ at the rate
                                          of exchange set forth in the Class B
                                          currency swap for the exchange of
                                          United States dollars for Australian
                                          dollars; and

                                     o    after the termination of the Class B
                                          currency swap, the amount that, when
                                          converted into US$ at the then
                                          prevailing spot exchange rate in New
                                          York City for A$ purchases of US$,
                                          will equal the US$ amount owing in
                                          respect of principal or interest, as
                                          applicable, on the Class B notes to be
                                          paid from or


                                       158



                                          by reference to such amount.

Class B A$ Interest Amount........   means, in relation to a payment date, the
                                     amount in A$ calculated as follows:

                                     o    on a daily basis at a rate equal at
                                          the Bank Bill Rate on that day plus a
                                          margin set forth in the Class B
                                          currency swap that will increase after
                                          the Step-Up Margin Date;

                                     o    on the Class B A$ Equivalent of the
                                          Principal Amount of the Class B notes
                                          as at the first day of the Interest
                                          Period ending on that payment date;
                                          and

                                     o    on the basis of the actual number of
                                          days in the relevant payment period
                                          and a year of 365 days,

                                     together with any unpaid Class B A$
                                     Interest Amount in respect of previous
                                     payment dates.

Code..............................   see page 135.

Collection Period.................   see page 72.

Consumer Credit Legislation.......   means any legislation relating to consumer
                                     credit, including the Credit Act of any
                                     Australian jurisdiction, the Consumer
                                     Credit Code (VIC) 1996 and any other
                                     equivalent legislation of any Australian
                                     jurisdiction.

Determination Date................   see page 72.

Extraordinary Resolution..........   means a resolution passed at a duly
                                     convened meeting by a majority consisting
                                     of not less than 75% of the votes capable
                                     of being cast by Voting Mortgagees present
                                     in person or by proxy or a written
                                     resolution signed by all of the Voting
                                     Mortgagees.

Income............................   see page 73.

Income Shortfall..................   see page 74.

Initial Principal Amount..........   means the principal amount of the note on
                                     the date it is issued.

Insolvency Event..................   means with respect to the issuer trustee,
                                     in its personal capacity and as trustee of
                                     the trust, the trust manager, the servicer,
                                     a seller or a mortgage insurer (each a
                                     Relevant Corporation), the happening of any
                                     of the following events:


                                       159



                                     o    an administrator of the relevant
                                          corporation is appointed;

                                     o    except for the purpose of a solvent
                                          reconstruction or amalgamation:

                                          o    an application or an order is
                                               made, proceedings are commenced,
                                               a resolution is passed or
                                               proposed in a notice of
                                               proceedings or an application to
                                               a court or other steps, other
                                               than frivolous or vexatious
                                               applications, proceedings,
                                               notices and steps, are taken for:

                                               o    the winding up, dissolution
                                                    or administration of the
                                                    relevant corporation; or

                                               o    the relevant corporation to
                                                    enter into an arrangement,
                                                    compromise or composition
                                                    with or assignment for the
                                                    benefit of its creditors or
                                                    a class of them; or

                                     o    the relevant corporation ceases,
                                          suspends or threatens to cease or
                                          suspend the conduct of all or
                                          substantially all of its business or
                                          disposes of or threatens to dispose of
                                          substantially all of its assets;

                                     o    the relevant corporation is, or under
                                          applicable legislation is taken to be,
                                          unable to pay its debts, other than as
                                          the result of a failure to pay a debt
                                          or claim the subject of a good faith
                                          dispute, or stops or suspends or
                                          threatens to stop or suspend payment
                                          of all or a class of its debts,
                                          except, in the case of the issuer
                                          trustee where this occurs in relation
                                          to another trust of which it is the
                                          trustee;

                                     o    a receiver, receiver and trust manager
                                          or administrator is appointed by the
                                          relevant corporation or by any other
                                          person, to all or substantially all of
                                          the assets and undertaking of the
                                          relevant corporation or any part
                                          thereof, except, in the case of the
                                          issuer trustee where this occurs in
                                          relation to another trust of which it
                                          is the trustee;

                                     o    the relevant corporation is or makes a
                                          statement from which it may be
                                          reasonably deduced that the relevant
                                          corporation is, the subject of an
                                          event described in section 459C(2)(b)
                                          or section 585 of the Corporations Act
                                          2001 of Australia;

                                     o    the relevant corporation takes any
                                          step to obtain protection or is
                                          granted protection from its creditors,


                                       160



                                          under any applicable legislation; or

                                     o    anything analogous to an event
                                          referred to in the seven preceding
                                          paragraphs or having a substantially
                                          similar effect occurs with respect to
                                          the relevant corporation.

Interest Period...................   see page 72.

ISDA..............................   means the International Swaps and
                                     Derivatives Association, Inc.

ISDA Definitions..................   means the 2000 ISDA definitions, as amended
                                     and updated as at the Note Issue Date.

Issuer Trustee's Default..........   means:

                                     o    an Insolvency Event has occurred and
                                          is continuing in relation to the
                                          issuer trustee;

                                     o    any action is taken in relation to the
                                          issuer trustee which causes the rating
                                          of any notes to be downgraded or
                                          withdrawn;

                                     o    the issuer trustee, or any employee or
                                          officer of the issuer trustee,
                                          breaches any obligation or duty
                                          imposed on the issuer trustee under
                                          any transaction document, any
                                          fixed-floating rate swap, the Class A
                                          currency swap, the Class AB currency
                                          swap or the Class B currency swap in
                                          relation to the trust where the trust
                                          manager reasonably believes it may
                                          have a Material Adverse Effect and the
                                          issuer trustee fails or neglects after
                                          30 days' notice from the trust manager
                                          to remedy that breach;

                                     o    the issuer trustee merges or
                                          consolidates with another entity
                                          without ensuring that the resulting
                                          merged or consolidated entity assumes
                                          the issuer trustee's obligations under
                                          the transaction documents; or

                                     o    there is a change in control of the
                                          issuer trustee from that existing on
                                          the date of the master trust deed
                                          unless approved by the trust manager.

LIBOR.............................   means, in relation to any Interest Period
                                     for US $notes, the rate applicable for
                                     deposits in U.S. dollars for a period of 3
                                     months [or, in the case of the first
                                     Interest Period, the linear interpolation
                                     of the rates applicable for deposits in
                                     U.S. dollars for 2 and 3 months] which
                                     appears on the Telerate Page 3750 as of
                                     11.00 am,


                                       161



                                     London time, on the relevant rate reset
                                     date. If such rate does not appear on the
                                     Telerate Page 3750, the rate for that
                                     Interest Period will be determined as if
                                     the issuer trustee and the calculation
                                     agent had specified USD-LIBOR-Reference
                                     Banks as the applicable Floating Rate
                                     Option under the ISDA Definitions.
                                     USD-LIBOR- Reference Banks means that the
                                     rate for an Interest Period for US$ notes
                                     will be determined on the basis of the
                                     rates at which deposits in U.S. dollars are
                                     offered by four major banks in the London
                                     interbank market agreed to by the
                                     calculation agent and the currency swap
                                     provider (the Reference Banks) at
                                     approximately 11.00 am, London time, on the
                                     relevant rate reset date to prime banks in
                                     the London interbank market for a period of
                                     3 months commencing on the first day of the
                                     Interest Period and in a Representative
                                     Amount, as defined in the ISDA Definitions.
                                     The calculation agent will request the
                                     principal London office of each of the
                                     Reference Banks to provide a quotation of
                                     its rate. If at least two such quotations
                                     are provided by Reference Banks to the
                                     calculation agent, the rate for that
                                     Interest Period will be the arithmetic mean
                                     of the quotations. If fewer than two
                                     quotations are provided by Reference Banks
                                     to the calculation agent following the
                                     calculation agent's request, the rate for
                                     that Interest Period will be the arithmetic
                                     mean of the rates quoted by four major
                                     banks in New York City, selected by the
                                     calculation agent and the currency swap
                                     provider, at approximately 11.00 am, New
                                     York City time, on that rate reset date for
                                     loans in U.S. dollars to leading European
                                     banks for a period of 3 months commencing
                                     on the first day of the Interest Period and
                                     in a Representative Amount. If no such
                                     rates are available in New York City, then
                                     the rate for such Interest Period will be
                                     the most recently determined rate in
                                     accordance with this definition.

Liquid Authorized Investments.....   as at any date means any of the following
                                     Authorized Investments:

                                     o    bills, promissory notes or other
                                          negotiable instruments accepted drawn
                                          or endorsed by an Approved Bank;

                                     o    cash and/or deposits with an Approved
                                          Bank, or the acquisition of
                                          certificates of deposit or any other
                                          debt security issued by an Approved
                                          Bank;

                                     o    loan securities issued, secured or
                                          guaranteed by the Government of
                                          Australia or any State or Territory


                                       162



                                          within the Commonwealth of Australia;
                                          and

                                     o    any other Authorized Investments
                                          approved by the rating agencies.

Liquidation Losses................   means, with respect to any housing loan
                                     that becomes a liquidated loan during a
                                     Collection Period, the Unpaid Balance of
                                     that liquidated loan, after the application
                                     of all Liquidation Proceeds relating to
                                     that liquidated loan, including any
                                     enforcement expenses in respect of that
                                     liquidated loan.

Liquidation Proceeds..............   means, in relation to a housing loan, the
                                     amount received by or on behalf of the
                                     issuer trustee in connection with the
                                     liquidation of such housing loan including,
                                     without limitation:

                                     o    proceeds arising from the enforcement
                                          of the mortgage in relation to that
                                          housing loan and sale of the land
                                          subject to such mortgage;

                                     o    proceeds arising from the enforcement
                                          of any loan security in relation to
                                          that housing loan;

                                     o    proceeds of any claim under the
                                          relevant mortgage insurance policy or
                                          title insurance policy; and

                                     o    proceeds arising from any taking or
                                          compulsory acquisition of the land in
                                          relation to such housing loan by any
                                          government agency.

Liquidity Purposes................   see page 82.

Low Doc Loan......................   see page 55.

LVR...............................   means in relation to a housing loan, the
                                     ratio, expressed as a percentage, which the
                                     outstanding amount of the housing loan
                                     secured or to be secured by the related
                                     mortgage bears to the value of the land
                                     mortgaged or to be mortgaged at the date of
                                     the valuation of the subject property.

Material Adverse Effect...........   means an event which will materially and
                                     adversely affect the amount or the timing
                                     of a payment to a noteholder.

Mortgage Principal Repayments.....   see page 78.

Mortgagees........................   see page 104.


                                       163



Noteholder Mortgagees.............   means the Redraw noteholders and the note
                                     trustee, on behalf of the Class A
                                     noteholders and the Class AB noteholders.

Payment Date......................   see page 72.

Prefunding Account................   see page 38.

Prescribed Minimum Level..........   see page 73.

Primary Expenses..................   see page 74.

Principal Amount..................   means, on any date in relation to a note,
                                     the Initial Principal Amount of that note
                                     minus the aggregate of repayments of
                                     principal made in respect of the note on or
                                     before that date.

Principal Losses..................   means, for any Collection Period, the
                                     amount of those Liquidation Losses which is
                                     attributable to principal, calculated on
                                     the basis that all Liquidation Proceeds
                                     actually received by or on behalf of the
                                     issuer trustee in relation to a housing
                                     loan are applied first against interest,
                                     fees and other enforcement expenses
                                     relating to that housing loan and then
                                     against the principal relating to that
                                     housing loan.

Recovery Amount...................   see page 77.

Secured Monies....................   means all money which the issuer trustee is
                                     or at any time may become actually or
                                     contingently liable to pay to or for the
                                     account of any Mortgagee for any reason
                                     whatsoever under or in connection with a
                                     transaction document, any fixed-floating
                                     rate swap, the Class A currency swap, the
                                     Class AB currency swap or the Class B
                                     currency swap.

Servicer Transfer Event...........   see page 116.

Step-Up Margin Date...............   means the payment date falling in March
                                     2009.

Tax Act...........................   see page 139.

Termination Date..................   with respect to the trust shall be the
                                     earlier to occur of:

                                     o    the date which is 80 years after the
                                          date of creation of the trust;

                                     o    the termination of the trust under
                                          statute or general law;

                                     o    full and final enforcement by the
                                          security trustee of


                                       164



                                          its rights under the security trust
                                          deed after the occurrence of an event
                                          of default under the security trust
                                          deed; or

                                     o    at any time after all creditors of the
                                          trust have been repaid in full, the
                                          business day immediately following
                                          that date.

Threshold Requirements............   see page 81.

Trust Manager's Default...........   means:

                                     o    the trust manager fails to make any
                                          payment required by it within the time
                                          period specified in a transaction
                                          document, any fixed-floating rate
                                          swap, the Class A currency swap, the
                                          Class AB currency swap or the Class B
                                          currency swap, and that failure is not
                                          remedied within 5 business days of
                                          receipt from the issuer trustee of
                                          notice of that failure;

                                     o    an Insolvency Event has occurred and
                                          is continuing in relation to the trust
                                          manager;

                                     o    the trust manager breaches any
                                          obligation or duty imposed on the
                                          trust manager under the master trust
                                          deed, any other transaction document,
                                          any fixed-floating rate swap, the
                                          Class A currency swap, the Class AB
                                          currency swap or the Class B currency
                                          swap, or any other deed, agreement or
                                          arrangement entered into by the trust
                                          manager under the master trust deed in
                                          relation to the trust, the issuer
                                          trustee reasonably believes that such
                                          breach has a Material Adverse Effect
                                          and the breach is not remedied within
                                          30 days' notice being given by the
                                          issuer trustee to the trust manager,
                                          except in the case of reliance by the
                                          trust manager on the information
                                          provided by, or action taken by, the
                                          servicer, or if the trust manager has
                                          not received information from the
                                          servicer which the trust manager
                                          requires to comply with the obligation
                                          or duty; or

                                     o    a representation, warranty or
                                          statement by or on behalf of the trust
                                          manager in a transaction document, any
                                          fixed-floating rate swap, the Class A
                                          currency swap, the Class AB currency
                                          swap or the Class B currency swap, or
                                          a document provided under or in
                                          connection with a transaction
                                          document, any fixed-floating rate
                                          swap, the Class A currency swap, the
                                          Class AB currency swap or the Class B
                                          currency swap is not true in a
                                          material respect or is misleading when
                                          repeated and is not remedied to


                                       165



                                          the issuer trustee's reasonable
                                          satisfaction within 90 days after
                                          notice from the issuer trustee where,
                                          as determined by the issuer trustee,
                                          it has a Material Adverse Effect.

Unpaid Balance....................   means, at any time, the unpaid principal
                                     amount of the housing loan plus the unpaid
                                     amount of all finance charges, interest
                                     payments and other amounts accrued on or
                                     payable under or in connection with the
                                     housing loan or the related mortgage at
                                     that time.

Voting Mortgagees.................   see page 107.


                                       166



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

                    Interstar Millennium Series 2004-2G Trust

                   Class A Mortgage Backed Floating Rate Notes

                  Class AB Mortgage Backed Floating Rate Notes

                   Class B Mortgage Backed Floating Rate Notes

                                   ----------

                                   Prospectus

                                   ----------

   Underwriters of the Class A notes, the Class AB notes and the Class B notes

                    Barclays Capital              JPMorgan

     You should rely only on the information contained in this prospectus. No
one has been authorized to provide you with any other, or different,
information.

     This document may only be used where it is legal to sell these securities.
The information in this document may be accurate only on the date of this
document.

     Until ____________, 2004, all dealers that effect transactions in these
securities, whether or not participating in this offering, may be required to
deliver a prospectus. This is in addition to the dealer's obligation to deliver
a prospectus when acting as an underwriter and with respect to unsold allotments
or subscriptions.

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




                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 31. Other Expenses of Issuance and Distribution*

     The following table sets forth the estimated expenses in connection with
the issuance and distribution of the notes being registered under this
registration statement, other than underwriting discounts and commissions:

SEC Registration Fee .............................................   $    253.40
Printing and Engraving ...........................................   $ 20,000.00
Legal Fees and Expenses ..........................................   $350,000.00
Trustee Fees and Expenses ........................................   $ 40,000.00
Rating Agency Fees ...............................................   $200,000.00
Accounting Fees & Expenses .......................................   $ 20,000.00
Miscellaneous ....................................................   $ 50,000.00
                                                                     -----------
Total ............................................................   $683,253.40
                                                                     ===========
- ----------
*    All amounts except the SEC Registration Fee are estimates of expenses
     incurred in connection with the issuance and distribution of the Notes.

Item 33. Recent Sales of Unregistered Securities.

     The following information relates to securities of the registrant issued or
sold by the registrant that were not registered under the Securities Act:

     The registrant was incorporated on April 26, 2002. One fully paid share of
A$1.00 was allotted to Interstar Securities (Australia) Pty Limited.

Item 34. Indemnification of Directors and Officers.

     Pursuant to Constitution of the Registrant, every director, agent, auditor,
secretary and other officer for the time being of the Registrant shall be
indemnified out of the assets of the Registrant against any liability incurred
by him as such director, agent, auditor, secretary or other officer in defending
any proceedings whether civil or criminal in which judgment is given in his
favor or in which he is acquitted or in connection with any application under
the Corporations Act 2001 in which relief is granted to him by the court in
respect of any negligence, default, breach of duty or breach of trust. However,
the right of indemnity against the Registrant may, in certain circumstances, be
limited by the Corporations Act 2001.

Item 36. Exhibits and Financial Statement Schedules.

 1.1  Form of Underwriting Agreement.**

 3.1  Constitution.*


                                      II-1



 4.1  Master Trust Deed.*

 4.2  Form of the Series Notice.**

 4.3  Form of the Security Trust Deed.**

 4.4  Form of the Note Trust Deed.**

 4.5  Form of the Agency Agreement.**

 5.1  Opinion of Mayer, Brown, Rowe & Maw as to legality of the Notes.**

 8.1  Opinion of Mayer, Brown, Rowe & Maw as to certain tax matters (included in
      Exhibit 5.1 hereof).**

 8.2  Opinion of KPMG as to certain tax matters.*

10.1  The Investment Management Agreement.*

10.2  Form of the Fixed-Floating Rate Swap.**

10.3  Form of the Currency Swap.**

10.4  Backup Servicer Agreement.**

23.1  Consent of Mayer, Brown, Rowe & Maw (included in Exhibit 5.1 hereof).**

23.2  Consent of KPMG (included in Exhibit 8.2 hereof).*

24.1  Power of Attorney (included on signature pages).**

25.1  Statement of Eligibility of Note Trustee.**

99.1  Opinion of Allens Arthur Robinson as to Enforceability of U.S. Judgments
      under Australian Law.*

*Previously filed.

**To be filed by amendment.

Item 37. Undertakings.

     The undersigned registrant hereby undertakes that for purposes of
determining any liability under the Securities Act of 1933, the information
omitted from the form of prospectus filed as part of this registration statement
in reliance upon Rule 430A and contained in a form of prospectus filed by the
registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act
shall be deemed to be part of this registration statement as of the time it was
declared effective.

     For the purposes of determining any liability under the Securities Act of
1933, each post-effective amendment that contains a form of prospectus shall be
deemed to be a new registration


                                      II-2



statement relating to the securities offered therein, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering
thereof.

     Insofar as indemnification for liabilities arising under the Act may be
permitted to directors, officers and controlling persons of the Registrant
pursuant to the foregoing provisions, or otherwise, the Registrant has been
advised that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Registrant of expenses incurred
or paid by a director, officer or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.


                                      II-3


                                   SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the Registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-11 and has duly caused this Pre-Effective
Amendment No. 1 to Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of New York, New York, on
the 24th day of February, 2004.

                                          Interstar Securitization
                                          Management Pty Limited


                                          By:  /s/Diane Citron
                                               ---------------------------------
                                             Name:  Diane Citron
                                             Title: Attorney-in-Fact pursuant to
                                                    Power of Attorney dated
                                                    February 12, 2004


                                      II-4



     Pursuant to the requirements of the Securities Act of 1933, this
Pre-Effective Amendment No. 1 to Registration Statement has been signed by the
following persons in the capacities and on the dates indicated.

        Signature                         Title                     Date
        ---------                         -----                     ----


*/s/ Diane Citron               Director                       February 12, 2004
- -----------------------------

*/s/ Diane Citron               Director                       February 12, 2004
- -----------------------------

*/s/ Diane Citron               Principal Executive Officer    February 12, 2004
- -----------------------------


*/s/ Diane Citron               Principal Financial Officer    February 12, 2004
- -----------------------------


*/s/ Diane Citron               Principal Accounting Officer   February 12, 2004
- -----------------------------


By: */s/ Diane Citron
    -----------------------------
    Diane Citron
    Attorney-in-Fact pursuant to
    Power-of-Attorney dated
    February 12, 2004


                                      II-5



   SIGNATURE OF AGENT FOR SERVICE OF PROCESS

     Pursuant to the requirements of Section 6(a) of the Securities Act of 1933,
the undersigned hereby certifies that it is the agent for service of process in
the United States of the Registrant with respect to the Pre-Effective Amendment
No. 1 to Registration Statement and signs this Pre-Effective Amendment No. 1 to
Registration Statement solely in such capacity and for the limited purpose of
said Section 6(a).


                                         /s/ Renee Haggerty
                                         ---------------------------------------
                                         Name: Renee Haggerty
                                         Address: CT Corporation
                                                  111 8th Avenue
                                                  New York, NY 10011
                                                  Telephone: (212) 590-9100


                                      II-6



                                 EXHIBITS INDEX



                                                                                            Sequential
     Exhibit                                                                                   Page
       No.     Description of Exhibit                                                         Number
     -------   ----------------------                                                       ----------
                                                                                      
       1.1     Form of Underwriting Agreement.**

       3.1     Constitution.*

       4.1     Master Trust Deed.*

       4.2     Form of the Series Notice.**

       4.3     Form of the Security Trust Deed.**

       4.4     Form of the Note Trust Deed.**

       4.5     Form of the Agency Agreement.**

       5.1     Opinion of Mayer, Brown, Rowe & Maw as to legality of the Notes.**

       8.1     Opinion of Mayer, Brown, Rowe & Maw as to certain tax matters (included in
               Exhibit 5.1 hereof).**

       8.2     Opinion of KPMG as to certain tax matters.*

      10.1     The Investment Management Agreement.*

      10.2     Form of the Fixed-Floating Rate Swap.**

      10.3     Form of the Currency Swap.**

      10.4     Backup Servicer Agreement. **

      23.1     Consent of Mayer, Brown, Rowe & Maw (included in Exhibit 5.1 hereof).**

      23.2     Consent of KPMG (included in Exhibit 8.2 hereof).*

      24.1     Power of Attorney (included on signature pages).**

      25.1     Statement of Eligibility of Note Trustee.**

      99.1     Opinion of Allens Arthur Robinson as to Enforceability of U.S. Judgments
               under Australian Law.*


*Previously filed.
**To be filed by amendment.


                                      II-7