The attached Prospectus dated February 25, 2003 (the "Prospectus")
relating to the US$750,000,000 Class A2 Mortgage Backed Floating Rate Notes and
US$15,500,000 Class B1 Mortgage Backed Floating Rate Notes (the "Securities")
issued by Interstar Millenium Series 2003-1G Trust (the "Issuer") was originally
filed on February 25, 2003 by Interstar Securitisation Management Pty Limited
(the "Registrant"), pursuant to Rule 424(b)(4) under the Securities Act of 1933.
It is being re-filed for the sole purpose of including an optional "serial tag"
in the header of the electronic submission to indicate that a reporting entity
separate from the Registrant issued the Securities. No modifications or updates
to the Prospectus have been made for purposes of this filing. The Prospectus
speaks only as of the date it was originally filed.




                                               Filed Pursuant to Rule 424B(4)
                                               Registration File No.: 333-102569


                    INTERSTAR MILLENNIUM SERIES 2003-1G TRUST


           US$750,000,000 CLASS A2 MORTGAGE BACKED FLOATING RATE NOTES
           US$15,500,000 CLASS B1 MORTGAGE BACKED FLOATING RATE NOTES


                                [INTERSTAR LOGO]




                 INTERSTAR SECURITISATION MANAGEMENT PTY LIMITED
                                (ACN 100 346 898)
                                  TRUST MANAGER


                       PERPETUAL TRUSTEES VICTORIA LIMITED
                              (ABN 47 004 027 258)
                                 ISSUER TRUSTEE

     The Class A2 notes and the Class B1 notes, collectively the US$ notes, will
be collateralized by a pool of housing loans secured by properties located in
Australia. The Interstar Millennium Series 2003-1G 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 2003-1G 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 15.



                      INITIAL                                                    UNDERWRITING
                     PRINCIPAL        INITIAL             PRICE TO              DISCOUNTS AND            PROCEEDS TO
                      BALANCE      INTEREST RATE           PUBLIC                COMMISSIONS*          ISSUER TRUSTEE*
                 ---------------- --------------- ------------------------ ----------------------- -----------------------
                                                                                    
Class A2 notes   US$750,000,000   LIBOR+0.27%     US$750,000,000 or 100%   US$1,050,000 or 0.14%   US$750,000,000 or 100%
Class B1 notes   US$15,500,000    LIBOR+0.85%     US$15,500,000 or 100%    US$21,700 or 0.14%      US$15,500,000 or 100%


     Application has been 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 February 27, 2003.

     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 A2 NOTES

                                BARCLAYS CAPITAL

                            DEUTSCHE BANK SECURITIES

                       UNDERWRITER OF THE CLASS B1 NOTES

                                BARCLAYS CAPITAL

                The date of this prospectus is February 25, 2003

- --------------------------------------------------------------------------------
*    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 .........................................................    vii
Summary ........................................................................     1
 Parties to the Transaction ....................................................     1
 Structural Diagram ............................................................     3
 Summary of the Notes ..........................................................     4
 Structural Overview ...........................................................     5
 Credit Enhancements ...........................................................     5
 Liquidity Enhancement .........................................................     6
 Redraws .......................................................................     6
 Hedging Arrangements ..........................................................     7
 Optional Redemption ...........................................................     7
 Prefunding ....................................................................     7
 The Housing Loan Pool .........................................................     9
 Withholding Tax ...............................................................    10
 U.S. Tax Status ...............................................................    10
 Australian Tax Status .........................................................    10
 Legal Investment ..............................................................    10
 ERISA Considerations ..........................................................    10
 Book-Entry Registration .......................................................    10
 Collections ...................................................................    10
 Interest on the Notes .........................................................    11
 Principal on the Notes ........................................................    11
 Allocation of Cash Flows ......................................................    11
Distribution of Income on Each Monthly Payment Date ............................    12
Distribution of Mortgage Principal Repayments, Liquid Authorized Investments and
 Recovery Amounts on Each Monthly Payment Date .................................    14
Risk Factors ...................................................................    15
Capitalized Terms ..............................................................    26
U.S. Dollar Presentation .......................................................    26
The Issuer Trustee, The Trust Manager and the Servicer .........................    27
 The Issuer Trustee ............................................................    27
 The Trust Manager .............................................................    27
 The Servicer ..................................................................    27
 The Sellers ...................................................................    30
 The Backup Servicers ..........................................................    30
Description of the Trust .......................................................    31
 Interstar Millennium Trusts Securitization Program ............................    31
 Interstar Millennium Series 2003-1G Trust .....................................    31
Description of the Assets of the Trust .........................................    32
 Assets of the Trust ...........................................................    32
 The Housing Loans .............................................................    32
 Acquisition of Housing Loans after the Closing Date ...........................    32
 Transfer and Assignment of the Housing Loans ..................................    33
 Representations, Warranties and Eligibility Criteria ..........................    33
 Breach of Representations and Warranties ......................................    36
 Other Features of the Housing Loans ...........................................    36
 Details of the Housing Loan Pool ..............................................    37



                                       i




                                                                                          PAGE
                                                                                         -----
                                                                                      
Housing Loan Information .............................................................   38
 Analysis of the Housing Loan Pool ...................................................   38
 Housing Loans by Occupancy ..........................................................   38
 Housing Loans by LVR (Loan-to-Value Ratio) ..........................................   39
 Housing Loans by Product Types ......................................................   39
 Housing Loans by Geographic Distribution ............................................   40
 Housing Loans by Loan Size ..........................................................   40
 Housing Loans by Postcode Concentration--Top 10 by Loan Amount ......................   41
 Housing Loans by Loan Seasoning .....................................................   41
 Housing Loans by Maturity ...........................................................   41
 Housing Loans by Mortgage Insurer ...................................................   42
 Housing Loans by Mortgage Insurer and LVR Royal & Sun Alliance LMI ..................   42
 Housing Loans by Mortgage Insurer and LVR PMI Mortgage Insurance ....................   43
 Housing Loans by Mortgage Insurer and LVR GE Mortgage Insurance .....................   43
 Housing Loans by Mortgage Insurer and LVR Commonwealth of Australia .................   44
 Housing Loans by Mortgage Insurer and LVR PMI Indemnity .............................   44
 Housing Loans by Current Coupon Rates ...............................................   45
 Housing Loans by Months Remaining to Maturity .......................................   45
Interstar Residential Loan Program ...................................................   46
 Origination Process .................................................................   46
 Approval and Underwriting Process ...................................................   46
 General Features of the Housing Loans ...............................................   48
 Special Features of the Housing Loans ...............................................   48
 Additional Features of the Housing Loans ............................................   49
The Mortgage Insurance Policies ......................................................   50
 General .............................................................................   50
 Certain Provisions of Mortgage Insurance Policies ...................................   50
 Description of the Mortgage Insurers ................................................   51
The Title Insurance Policies .........................................................   54
 Cover ...............................................................................   54
 Period of Cover .....................................................................   54
 Refusal or Reduction in Claim .......................................................   54
 Exclusions ..........................................................................   55
 Description of Title Insurer ........................................................   55
Description of the US$ Notes .........................................................   56
 General .............................................................................   56
 Form of the US$ Notes ...............................................................   56
 Distributions on the Notes ..........................................................   59
 Key Dates and Periods ...............................................................   60
 Calculation of Income ...............................................................   61
 Income ..............................................................................   61
 Application of Mortgage Principal Repayments and Liquid Authorized Investments to
   Available Income ..................................................................   62
 Distribution of Available Income ....................................................   62
 Additional Income Payments ..........................................................   64
 Interest on the Notes ...............................................................   64
 Mortgage Principal Repayments .......................................................   65
 Principal Distributions .............................................................   65
 Charge-offs .........................................................................   67



                                       ii




                                                                                              PAGE
                                                                                             -----
                                                                                          
 Payments Into US$ Account ...............................................................     67
 Payments Out of US$ Account .............................................................     68
 Notices .................................................................................     68
 The Fixed-Floating Rate Swap ............................................................     68
 The Currency Swaps ......................................................................     69
 Currency Swap Provider ..................................................................     73
 Swap Collateral Account .................................................................     73
 Withholding or Tax Deductions ...........................................................     74
 Redemption of the Notes for Taxation or Other Reasons ...................................     74
 Redemption of the Notes Upon an Event of Default ........................................     75
 Optional Redemption of the Notes ........................................................     75
 Final Maturity Date .....................................................................     76
 Final Redemption of the Notes ...........................................................     76
 Termination of the Trust ................................................................     77
 Prescription ............................................................................     77
 Reports to Noteholders ..................................................................     78
 Voting and Consent of Noteholders .......................................................     79
Description of the Transaction Documents .................................................     80
 Trust Accounts ..........................................................................     80
 Modifications ...........................................................................     80
 The Issuer Trustee ......................................................................     81
 The Trust Manager .......................................................................     83
 The Note Trustee ........................................................................     84
 Note Trustee's Annual Report ............................................................     85
 List of Noteholders .....................................................................     85
 Reports .................................................................................     86
 The Security Trust Deed .................................................................     86
 The Check Account and Direct Paperless Entry Facilities Agreement .......................     92
 The Investment Management Agreement .....................................................     92
 The Backup Servicer Agreements ..........................................................     95
The Servicer .............................................................................     97
 Servicing of Housing Loans ..............................................................     97
 Collection and Enforcement Procedures ...................................................     97
 Collection and Foreclosure Process ......................................................     97
 Servicer Delinquency Experience .........................................................     99
Prepayment and Yield Considerations ......................................................    100
 General .................................................................................    100
 Prepayments .............................................................................    100
 Weighted Average Lives ..................................................................    101
Percentage of Initial Principal Amount Outstanding of the Class A2 Notes at the following
 Percentages of Constant Prepayment Rate .................................................    103
Percentage of Initial Principal Amount Outstanding of the Class B1 Notes at the following
 Percentages of Constant Prepayment Rate .................................................    104
Use of Proceeds ..........................................................................    105
Legal Aspects of the Housing Loans .......................................................    105
 General .................................................................................    105
 Nature of Housing Loans as Security .....................................................    105
 Strata Title ............................................................................    105
 Urban Leasehold .........................................................................    106
 Taking Security Over Land ...............................................................    106



                                       iii




                                                                              PAGE
                                                                             -----
                                                                          
 Enforcement of Registered Mortgages .....................................    107
 Penalties and Prohibited Fees ...........................................    107
 Bankruptcy ..............................................................    108
 Environmental ...........................................................    108
 Insolvency Considerations ...............................................    108
 Tax Treatment of Interest on Australian Housing Loans ...................    109
 Consumer Credit Legislation .............................................    109
United States Federal Income Tax Matters .................................    110
 Overview ................................................................    110
 Interest Income on the US$ Notes ........................................    111
 Sale of Notes ...........................................................    111
 Market Discount .........................................................    111
 Premium .................................................................    112
 Backup Withholding ......................................................    112
Australian Tax Matters ...................................................    114
 Payments of Principal, Premiums and Interest ............................    114
 Note Transfers ..........................................................    115
 Profit on Sale by Non-resident Noteholders ..............................    115
 Goods and Services Tax ..................................................    115
 Fixed-Floating Rate Swap and GST ........................................    116
 Currency Swaps and GST ..................................................    116
 Debt and Equity .........................................................    117
 Other Taxes .............................................................    117
 Taxation of the Trust ...................................................    117
 Tax Reform Proposals ....................................................    118
Enforcement of Foreign Judgments in Australia ............................    118
Exchange Controls and Limitations ........................................    119
 Anti-terrorism restrictions .............................................    119
 Prohibited transactions .................................................    119
 Transactions which may be approved by the Reserve Bank of Australia .....    119
ERISA Considerations .....................................................    119
Legal Investment Considerations ..........................................    121
Available Information ....................................................    121
Ratings of the Notes .....................................................    121
Plan of Distribution .....................................................    122
 Underwriting ............................................................    122
 Offering Restrictions ...................................................    123
General Information ......................................................    125
 Listing .................................................................    125
 Authorization ...........................................................    125
 Litigation ..............................................................    125
 Euroclear and Clearstream, Luxembourg ...................................    125
Announcement .............................................................    125
Legal Matters ............................................................    125
Glossary .................................................................    126



                                       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 2003-1G 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".

     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,
New York branch, as note trustee, principal paying agent and calculation agent,
the underwriters, National Australia Bank Limited, as fixed-floating rate swap
provider, Barclays Bank PLC, as currency swap provider, or PMI Mortgage
Insurance Ltd, GE Capital Mortgage Insurance Corporation (Australia) Pty Ltd,
PMI Indemnity Limited, Royal & Sun Alliance Lenders Mortgage Insurance Limited
or the Commonwealth of Australia 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, New York branch, as
note trustee, principal paying agent and calculation agent, National Australia
Bank Limited, as fixed-floating rate swap provider, Barclays Bank PLC, as
currency swap provider, PMI Mortgage Insurance Ltd, GE Capital Mortgage
Insurance Corporation (Australia) Pty Ltd, PMI Indemnity Limited, Royal & Sun
Alliance Lenders Mortgage Insurance Limited or the Commonwealth of Australia as
mortgage insurers and the underwriters do not recommend that any person should
purchase any of the US$ notes and do not accept any 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; should make his
or her own


                                       v


independent investigation of the trust and the US$ notes; and should seek its
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, 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 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.


                                       vi


                             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,
     New York branch, as note trustee, principal paying agent and calculation
     agent, nor 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 Interstar Nominees (B) Pty Limited, or Interstar Nominees (R) Pty
     Limited in their individual capacities and as sellers, 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, New York branch, as note trustee, principal paying agent and
     calculation agent, National Australia Bank Limited, as fixed-floating rate
     swap provider, Barclays Bank PLC, as 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.


                                      vii











                     [This page intentionally left blank.]








                                     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 2003-1G 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 (ACN 100 346 898), of Level 28, 367
                                 Collins Street, Melbourne, Victoria, 3000,
                                 telephone (613) 9612-1111

NOTE TRUSTEE..................   The Bank of New York, New York branch

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

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

PRIMARY BACKUP SERVICER.......   Zurich Capital Markets Asia Limited (ABN 99
                                 095 545 887)

SECONDARY BACKUP SERVICER.....   KPMG Corporate Finance (Aust) Pty Limited
                                 (ABN 43 007 363 215)

SELLERS.......................   Interstar Nominees (B) Pty Limited (ABN 15
                                 075 329 412)
                                 Interstar Nominees (R) Pty Limited (ABN 57 092
                                 315 716)
                                 Interstar Securities (Australia) Pty Limited

PRINCIPAL PAYING AGENT........   The Bank of New York, New York branch

CALCULATION AGENT.............   The Bank of New York, New York branch

RESIDUAL INCOME BENEFICIARY...   Interstar Securities (Australia) Pty Limited

UNDERWRITERS..................   Barclays Capital Inc.
                                 Deutsche Bank 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), Royal
                                 & Sun Alliance Lenders Mortgage Insurance
                                 Limited (ABN 55 001 825 725) and the
                                 Commonwealth of Australia


                                       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........   Barclays Bank PLC

RATING AGENCIES...............   Moody's and S&P


                                       2


                               STRUCTURAL DIAGRAM




                                                                                              
                                                                BORROWERS

           SELLERS
Interstar Nominees (B) Pty Limited
Interstar Nominees (R) Pty Limited and                               A$ Housing
Interstar Nominees (Australia) Pty                                   Loan Payments                           SECURITY TRUSTEE
Limited                                                                                                      Perpetual Trustee
                                                                                                             Company Limited
                                                               COLLECTIONS BANK
                                                              National Australia              First ranking floating charge
                                                                 Bank Limited                 over the assets of the trust


                                                                                                           MORTGAGE INSURERS
                                                                                                          PMI Indemnity Limited
         TRUST MANAGER                 Equitable                                                        PMI Mortgage Insurance Ltd
   Interstar Securitisation            assignment of                                                  GE Capital Mortgage Insurance
    Management Pty Limited             housing loans                                                 Corporation (Australia) Pty Ltd
                                                                                                       Royal & Sun Alliance Lenders
                                                                                                         Mortgage Insurance Limited
                                                                                                         Commonwealth of Australia

 PRIMARY BACKUP
   SERVICER                                                    ISSUER TRUSTEE                 Payments from Mortgage
Zurich Capital                                                Perpetual Trustee               Insurance Policies
Markets Asia            SERVICER                               Victoria Limited
   Limited              Interstar                                                                           TITLE INSURER
                       Securities                       Interstar Millennium Series 2003-                 First American Title
                     (Australia) Pty                               1G Trust                                Insurance Company
                         Limited                                                                        of Australia Pty Limited
  SECONDARY
    BACKUP                                                                                    Payments from
   SERVICER                                                          Payments on the          the Title
KPMG Corporate                                                       US$ notes                Insurance Policy
 Finance (Aust)
  Pty Limited                                                                                                   RESIDUAL
                                                                                                               BENEFICIAL
                                                            CURRENCY SWAP PROVIDER                        Interstar Securities
                                                               Barclays Bank PLC                         (Australia) Pty Limited


                                                                                              Payments on the
                                                                                              Class B2 notes
  FIXED-FLOATING
RATE SWAP PROVIDER
National Australia                                          PRINCIPAL PAYING AGENT
  Bank Limited                                                The Bank of New York,                        CLASS B2 NOTEHOLDERS
                                                                 New York branch



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


                                                                                                              NOTE TRUSTEE
                                                                  US$ NOTE OWNERS                         The Bank of New York,
                                                                                                             New York branch



                                       3


                              SUMMARY OF THE NOTES

     The issuer trustee will also issue Class B2 notes and may issue Class A1
notes collateralized by the same pool of housing loans as the US$ notes. The
Class B2 notes and the Class A1 notes have not been and 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 A2 notes
and the Class B1 notes and the term "US$ noteholders" when used in this
prospectus will mean the holders of any Class A2 notes and/or Class B1 notes.
The term "Class A notes" when used in this prospectus will mean the Class A1
notes and the Class A2 notes and the term "Class B notes" when used in this
prospectus will mean the Class B1 notes and the Class B2 notes. The term "notes"
when used in this prospectus will mean the Class A notes and the Class B notes.



- -------------------------------------------------------------------------------------------------------------
                          CLASS A2                     CLASS B1                     CLASS B2
- -------------------------------------------------------------------------------------------------------------
                                                                           
 Aggregate Initial        US$750,000,000               US$15,500,000                A$73,000,000
 Principal Amount:
- -------------------------------------------------------------------------------------------------------------
 % of Total:              93%                             2%                        5%
- -------------------------------------------------------------------------------------------------------------
 Anticipated Ratings:
   Moody's                Aaa                          Not rated                    Not rated
   S&P                    AAA                          AA-(CreditWatch              AA-(CreditWatch
                                                       Developing)                  Developing)
- -------------------------------------------------------------------------------------------------------------
 Interest rate from the   three-month LIBOR            three-month LIBOR            one-month Australian
 closing date up to but   + 0.27%                      +0.85                        Bank Bill Rate plus a
 excluding the step-up                                                              margin
 margin date
- -------------------------------------------------------------------------------------------------------------
 Interest rate from and   three-month LIBOR            three-month LIBOR            one-month Australian
 including the step-up    + 0.81%                      + 1.70%                      Bank Bill Rate plus a
 margin date                                                                        margin
- -------------------------------------------------------------------------------------------------------------
 Minimum                  US$100,000 and               US$100,000 and               A$10,000 (with initial
 Denominations:           thereafter, minimum          thereafter, minimum          minimum subscription
                          increments of US$1,000       increments of US$1,000       of A$500,000)
- -------------------------------------------------------------------------------------------------------------
 Interest Accrual         actual/360                   actual/360                   actual/365
 Method:
- -------------------------------------------------------------------------------------------------------------
 Monthly/Quarterly        Quarterly Payment            Quarterly Payment            Monthly Payment Dates:
 Payment Dates:           Dates: the 27th day or, if   Dates: the 27th day or, if   the 27th day of each
                          the 27th day is not a        the 27th day is not a        calendar month or, if
                          business day, then the       business day, then the       the 27th day is not a
                          next business day of         next business day of         business day, then the
                          each February, May,          each February, May,          next business day. The
                          August and November.         August and November.         first monthly payment
                          The first quarterly          The first quarterly          date will be in March
                          payment date will be in      payment date will be in      2003.
                          May 2003.                    May 2003.
- -------------------------------------------------------------------------------------------------------------
 Clearance/Settlement:    DTC/Euroclear/               DTC/Euroclear/               Offered in Australia only
                          Clearstream,                 Clearstream,
                          Luxembourg                   Luxembourg
- -------------------------------------------------------------------------------------------------------------
 Initial Cut-Off Date:                             Close of Business February 21, 2003
- -------------------------------------------------------------------------------------------------------------
 Pricing Date:                                        On or about February 24, 2003
- -------------------------------------------------------------------------------------------------------------
 Closing Date:                                              February 27, 2003
- -------------------------------------------------------------------------------------------------------------
 Step-Up Margin Date:                      The quarterly payment date falling in November 2008
- -------------------------------------------------------------------------------------------------------------
 Final Maturity Date:                        The quarterly payment date falling in May 2035
- -------------------------------------------------------------------------------------------------------------
 Pre-Funding Period:      For the period from the closing date through, but excluding, the first quarterly
                          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 securitisation 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 securitisations under
the program. A series notice among the issuer trustee, Interstar Nominees (B)
Pty Limited (ABN 15 075 329 412), Interstar Securities (Australia) Pty Limited
and Interstar Nominees (R) Pty Limited (ABN 57 092 315 716), as sellers,
Interstar Securitisation Management Pty Limited, as trust manager, Interstar
Securities (Australia) Pty Limited, as servicer, The Bank of New York, New York
branch, as note trustee and Perpetual Trustee Company Limited, as security
trustee, will set out the specific details of the Interstar Millennium Series
2003-1G Trust and the notes, which may vary from the terms set forth in the
master trust deed. Each securitisation under the program is a separate
transaction with a separate trust. The assets of the Interstar Millennium Series
2003-1G 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 2003-1G Trust. See "Description of the Trust".

     The Interstar Millennium Series 2003-1G Trust involves the securitisation
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 mortgages over residential property located in
Australia. Each of Interstar Nominees (B) Pty Limited, Interstar Securities
(Australia) Pty Limited and Interstar Nominees (R) Pty Limited, as beneficiaries
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 AND ALLOCATION OF LOSSES

     The Class B notes will be subordinated to the Class A2 notes in their right
to receive interest payments. If the threshold requirements are satisfied,
principal payments will be allocated rateably between the Class A2 notes and the
Class B notes based on their principal balances. However, if the threshold
requirements are not satisfied, the Class B notes will be subordinated in their
right to receive principal payments. In all cases the Class B1 notes and the
Class B2 notes will rank equally in their right to receive principal payments.
No Class A2 note will be issued unless all of the Class B notes are issued.

     The credit support provided by the Class B notes is intended to enhance the
likelihood that the Class A2 notes will receive expected quarterly payments of
interest and principal. The following chart describes the initial credit support
provided by the Class B notes:

                                        INITIAL SUPPORT
    CLASS          CREDIT SUPPORT         PERCENTAGE
- -------------      ----------------     ----------------
     A2            Class B notes             7%


     The initial support percentage in the preceding table is the initial
balance of the Class B notes, in the case of the Class B1 notes the Australian
dollar equivalent, as a percentage of the Australian dollar equivalent of the
principal balance of all of the notes on the closing date.


                                       5


     In certain circumstances, the issuer trustee may issue Class A1 notes. See
"-- Redraws" and "Interstar Residential Loan Program -- Special Features of the
Housing Loans -- Redraws".

     If issued, Class A1 notes will rank equally with the Class A2 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 A2 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 Class A1 notes will rank equally with
the Class A2 notes in their right to receive both interest and principal
payments.

     To the extent that there is a 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 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, Royal & Sun Alliance Lenders Mortgage Insurance Limited
and the Commonwealth of Australia will provide full coverage for the balance
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 senior 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 senior 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
monthly payment dates from excess interest collections, 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 for any redraws it advances to borrowers from
principal collections on the housing loans. 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


                                       6


the housing loans. If, on a monthly payment date, principal collections on the
housing loans for the Collection Period before that monthly 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 Class A1 notes. The trust manager must not give this direction unless
it has received written confirmation from each rating agency that the issue of
the Class A1 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    a fixed-floating rate swap 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 swap. On the closing date, none of the
          housing loans will be fixed rate loans and no fixed-floating rate swap
          will be entered into by the issuer trustee. If, in the future, any
          fixed-rate housing loans are 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.

     o    two currency swaps, one in respect of the Class A2 notes and one in
          respect of the Class B1 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 swap,
          which are denominated in Australian dollars, and, on the other hand,
          the obligation of the trust to pay interest and principal on the Class
          A2 notes and the Class B1 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 swap by reference to the Australian
          bank bill rate and, on the other hand, amounts in respect of interest
          calculated under the Class A2 notes and the Class B1 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 quarterly 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 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 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.

     If the trust manager satisfies the issuer trustee and the note trustee
prior to giving notice to the noteholders that on the next quarterly 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


                                       7


exceed the Australian dollar equivalent of US$191,375,000 or 25% of the
Australian dollar equivalent of the initial outstanding principal amount of the
US$ notes as of the closing date. See "Description of the Assets of the Trust --
Acquisition of Housing Loans after the Closing Date".


                                       8


                             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 DECEMBER 13, 2002


                                                                
Housing Loan Pool Size .........................................    A$1,322,537,613
Total Number of Housing Loans ..................................              7,404
Average Housing Loan Balance ...................................          A$178,625
Maximum Housing Loan Balance ...................................          A$828,000
Minimum Housing Loan Balance ...................................                A$0
Total Valuation of the Properties ..............................    A$2,649,989,148
Maximum Remaining Term to Maturity in months ...................                346
Weighted Average Remaining Term to Maturity in months ..........                342
Weighted Average Seasoning in months ...........................                  2
Weighted Average Original Loan-to-Value Ratio ..................             72.79%
Weighted Average Current Loan-to-Value Ratio ...................             70.37%
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.

     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 sellers 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.

                                       9


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, 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

     In general, the US$ notes will be eligible for purchase by 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. 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 the fixed-floating rate swap and the currency
          swaps;


                                       10


     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 monthly 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 US$ notes will be payable quarterly in arrears on each
quarterly payment date. Interest on the Class B2 notes and the Class A1 notes
will be payable monthly in arrears on each monthly payment date. Amounts
available to make interest payments on the notes will be allocated to pay
interest on the Class A notes before any allocation is made to pay interest on
the Class B notes. Amounts available to make interest payments on the Class A
notes will be allocated rateably between the Class A1 notes and the Class A2
notes based on the amount of Australian dollar interest owed or related swap
amounts. Amounts available to make interest payments on the Class B notes will
be allocated rateably between the Class B1 notes and the Class B2 notes based on
the amount of Australian dollar interest owed or related swap amounts. Interest
on each class of notes is calculated for each interest period as follows:

     o    at the note's interest rate;

     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 Class B2
          notes and the Class A1 notes.

PRINCIPAL ON THE NOTES

     Principal on the US$ notes will be payable on each quarterly payment date.
Principal on the Class B2 notes and the Class A1 notes will be payable on each
monthly payment date. Principal will be paid first on the Class A1 notes, if any
have been issued, until the Class A1 notes have been redeemed in full. If the
threshold requirements have been met, principal payments will then be allocated
rateably among the Class A2 notes and the Class B notes based on their principal
balances or the Australian dollar equivalent of their principal balances. If the
threshold requirements have not been met, principal payments will be paid first
on the Class A2 notes until such time as all the Class A2 notes have been
redeemed in full and then pro rata among the Class B notes based on their
principal balances or the Australian dollar equivalent of 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 Class A1 notes and
Class A2 notes prior to any distributions to the Class B notes.

ALLOCATION OF CASH FLOWS

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


                                       11


                            DISTRIBUTION OF INCOME ON
                            EACH MONTHLY PAYMENT DATE

       Pay to each seller the Accrued Interest Adjustment for that seller


                                 Pay any taxes


         Pay pro rata:
         o   the issuer trustee's fee
         o   any fees payable to the note trustee


         Pay pro rata:
         o   any fees payable pro rata to the paying agents
         o   any fees payable to the calculation agent


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 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
 servicer and the trust manager - which the trust manager or the issuer trustee
 reasonably anticipates will be incurred prior to the next monthly 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
 servicer and the trust manager - not covered by the two boxes above which have
  already been incurred prior to that monthly payment date but which have not
                       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 swap 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 monthly payment
             date to the Class A1 noteholders

         o   (1) the Class A2 A$ Interest Amount for that monthly payment date
             to the currency swap provider for conversion to U.S. dollars and
             any reciprocal payment by the currency swap provider is thereafter
             to be applied towards payment of interest on the Class A2 notes on
             the related quarterly payment date or (2) if the Class A2 currency
             swap is terminated an A$ amount that the trust manager determines
             in good faith to be applied on that monthly payment date in order
             to enable the issuer trustee to meet its obligations to pay
             interest on the Class A2 notes on the related quarterly 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 A2 notes on the related quarterly payment date

         o   to the currency swap provider any break costs payable under the
             Class A2 currency swap other than in respect of the termination of
             the Class A2 currency swap where the currency swap provider is the
             defaulting party


         Pay pro rata and according to the amount of interest payable to each
         class:
         o   (1) the Class B1 A$ Interest Amount for that monthly payment date
             to the currency swap provider for conversion to U.S. dollars and
             any reciprocal payment by the currency swap provider is thereafter
             to be applied towards payment of interest on the Class B1 notes on
             the related quarterly payment date or (2) if the Class B1 currency
             swap is terminated an A$ amount that the trust manager determines
             in good faith to be applied on that monthly payment date in order
             to enable the issuer trustee to meet its obligations to pay
             interest on the Class B1 notes on the related quarterly 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 B1 notes on the related quarterly payment date

         o   any interest for the interest period ending on that monthly payment
             date to the Class B2 noteholders

         o   to the currency swap provider any break costs payable under the
             Class B1 currency swap other than in respect of the termination of
             the Class B1 currency swap where the currency swap provider is the
             defaulting party


                                       12


                  DISTRIBUTION OF INCOME ON
            EACH MONTHLY 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 pro rata fees payable to the sellers


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


                                       13


                DISTRIBUTION OF MORTGAGE PRINCIPAL REPAYMENTS,
               LIQUID AUTHORIZED INVESTMENTS AND RECOVERY AMOUNTS
                          ON EACH MONTHLY PAYMENT DATE


                            Apply in funding redraws


    Apply mortgage principal repayments and liquid authorized investments 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 Class A1 notes


If the Threshold Requirements are satisfied, pro rata:

o   Pay to the currency swap provider (1) prior to the termination of the
    Class A2 currency swap, the Class A2 A$ Equivalent of the Class A2 Currency
    Swap Notional Amount for that monthly payment date and reciprocal payment to
    the currency swap provider is thereafter to be applied to repaying principal
    on the Class A2 notes on the related quarterly payment date or (2) if the
    Class A2 currency swap has been terminated, the note trustee for conversion
    into U.S. dollars at the spot exchange rate to be applied in repaying
    principal on the Class A2 notes on the related quarterly payment date

o   Pay to the currency swap provider (1) prior to the termination of the
    Class B1 currency swap, the Class B1 A$ Equivalent of the Class B1 Currency
    Swap Notional Amount for that monthly payment date and reciprocal payment to
    the currency swap provider is thereafter to be applied to repaying principal
    on the Class B1 notes on the related quarterly payment date or (2) if the
    Class B1 currency swap has been terminated, the note trustee for conversion
    into U.S. dollars at the spot exchange rate to be applied in repaying
    principal on the Class B1 notes on the related quarterly payment date

o   Pay to Class B2 noteholders in payment of the Principal Amount of the Class
    B2 notes

If the Threshold Requirements are not satisfied, in the following order of
priority:

o   Pay to the currency swap provider (1) prior to the termination of the
    Class A2 currency swap, the Class A2 A$ Equivalent of the Class A2 Currency
    Swap Notional Amount for that monthly payment date and reciprocal payment to
    the currency swap provider is thereafter to be applied to repaying principal
    on the Class A2 notes on the related quarterly payment date or (2) if the
    Class A2 currency swap has been terminated, the note trustee for conversion
    into U.S. dollars at the spot exchange rate to be applied in repaying
    principal on the Class A2 notes on the related quarterly payment date, in
    each case until such time as all Class A2 notes have been redeemed in full

o   pro rata:

    o   Pay to the currency swap provider (1) prior to the termination of the
        Class B1 currency swap, the Class B1 A$ Equivalent of the Class B1
        Currency Swap Notional Amount for that monthly payment date and
        reciprocal payment to the currency swap provider is thereafter to be
        applied to repaying principal on the Class B1 notes on the related
        quarterly payment date or (2) if the Class B1 currency swap has been
        terminated, the note trustee for conversion into U.S. dollars at the
        spot exchange rate to be applied in repaying principal on the Class B1
        notes on the related quarterly payment date, in each case until such
        time as all Class B1 notes have been redeemed in full

    o   Pay to Class B2 noteholders in payment of the Principal Amount of the
        Class B2 notes until such time as all Class B2 notes have been redeemed
        in full


      Payment as a distribution to the holder of the residual income unit


                                       14


                                  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   o   The notes are debt obligations of the
THE ASSETS OF THE TRUST                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 wilful
                                       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      o  The rate of principal and interest
ACTUAL RATE AND TIMING OF              payments on pools of housing loans varies
PAYMENTS ON THE HOUSING LOANS          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:

                                       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      o  If borrowers fail to make payments of
ON THE HOUSING LOANS MAY AFFECT        interest and principal under the housing
THE RETURN ON YOUR NOTES               loans when due and the credit
                                       enhancements described in this prospectus
                                       are not


                                       15


                                       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 OF THE HOUSING LOANS    o  Substantial delays could be encountered
MAY CAUSE DELAYS IN PAYMENT AND        in connection with the liquidation of a
LOSSES                                 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, title insurance policy
                                       or 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.


CERTAIN PROVISIONS OF THE MORTGAGE  o  The liability of a mortgage insurer is
INSURANCE POLICIES MAY AFFECT          governed by the terms of the relevant
THE RETURN ON YOUR NOTES               mortgage insurance 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 insurer is
INSURANCE POLICIES MAY AFFECT          governed by the terms of the title
THE RETURN ON YOUR NOTES               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


                                       16


                                       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    o  The amount of credit enhancement provided
NOTES PROVIDES ONLY LIMITED            through the subordination of the Class B
PROTECTION AGAINST LOSSES ON           notes to the Class A2 notes is limited
THE CLASS A2 NOTES                     and could be depleted prior to the
                                       payment in full of the Class A2 notes. If
                                       principal losses incurred by the trust
                                       exceed the principal amount of the Class
                                       B notes, you may suffer losses on your
                                       notes.

YOU MAY NOT BE ABLE TO RESELL       o  The underwriters are not required to
YOUR NOTES                             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.


YOU MAY EXPERIENCE SOME LOSSES ON   o  The issuer trustee will exchange payments
YOUR NOTES DUE TO THE QUARTERLY        it receives from the borrowers on the
PAYMENT OBLIGATIONS OF THE             housing loans in Australian dollars for
CURRENCY SWAP PROVIDER                 U.S. dollars with the currency swap
                                       provider. Under both the Class A2
                                       currency swap and the Class B1 currency
                                       swap, the issuer trustee will be required
                                       to pay the currency swap provider the
                                       Australian dollar interest and principal
                                       amount on each monthly payment date while
                                       the currency swap provider will be
                                       required to pay the U.S. dollar interest
                                       and principal amount to the issuer
                                       trustee on each quarterly payment date.
                                       If the currency swap provider becomes
                                       insolvent or is otherwise unable to meet
                                       its obligations under the Class A2
                                       currency swap or the Class B1 currency
                                       swap before paying the U.S. dollar
                                       interest and principal amount to the
                                       issuer trustee on a quarterly payment
                                       date, you may not be paid the full amount
                                       of payments due to you on the next
                                       quarterly payment date.

THE TERMINATION OF ANY OF THE       o  The issuer trustee will exchange the
SWAPS MAY SUBJECT YOU TO LOSSES        interest payments from any fixed rate
FROM INTEREST RATE OR CURRENCY         housing loans for variable rate payments
FLUCTUATIONS                           based upon the one-month Australian bank
                                       bill rate. If a fixed-floating rate swap
                                       is terminated or the fixed-floating rate
                                       swap provider 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
                                       -- The Fixed-Floating Rate Swap" below.


                                       17


                                    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 both the Class A2 currency
                                       swap and the Class B1 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
                                       pursuant to the Class A2 currency swap
                                       and the Class B1 currency swap. If the
                                       currency swap provider fails to perform
                                       its obligations or if either the Class A2
                                       currency swap or the Class B1 currency
                                       swap is terminated, the issuer trustee
                                       might 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 does not provide
                                       sufficient U.S. dollars to make payments
                                       to you in full.

PREPAYMENTS DURING A COLLECTION     o  If a prepayment is received on a housing
PERIOD MAY RESULT IN YOU NOT           loan during a collection period, interest
RECEIVING YOUR FULL INTEREST           on the housing loan will cease to accrue
PAYMENTS                               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 you the full amount of
                                       interest due to you on the next quarterly
                                       payment date.

THE PROCEEDS FROM THE ENFORCEMENT   o  If the security trustee enforces the
OF THE SECURITY TRUST DEED MAY BE      security interest over the assets of the
INSUFFICIENT TO PAY AMOUNTS DUE        trust after an event of default under the
TO YOU                                 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
                                       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    o  If the trust manager directs the issuer
ISSUER TRUSTEE TO REDEEM THE NOTES     trustee to redeem the notes early as
EARLY, THE YIELD ON YOUR NOTES         described in "Description of the US$
MAY BE LOWER THAN EXPECTED             Notes -- Optional Redemption of the
                                       Notes", the purchase of the housing loans
                                       will result in the early


                                       18


                                       retirement of your notes, which will
                                       shorten their average lives and
                                       potentially lower the yield on your
                                       notes.

THE IMPOSITION OF A WITHHOLDING     o  If a withholding tax is imposed on
TAX WILL REDUCE PAYMENTS TO YOU AND    payments by the issuer trustee or any
MAY LEAD TO AN EARLY REDEMPTION        paying agent of interest on your notes,
OF THE 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 quarterly 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   o  The features of the housing loans,
MAY CHANGE, WHICH COULD AFFECT THE     including their interest rates, may be
TIMING AND AMOUNT OF PAYMENTS TO YOU   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 prepayment than you expected,
                                       which could affect the yield on your
                                       notes.

THERE ARE LIMITS ON THE AMOUNT OF   o  If the interest collections during a
AVAILABLE LIQUIDITY TO ENSURE          collection period and liquid authorized
PAYMENTS OF INTEREST TO YOU            investments are insufficient to cover
                                       fees, expenses and the interest payments
                                       due with respect to the US$ notes on the
                                       next monthly 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 related
                                       quarterly payment date, which will reduce
                                       the yield on your US$ notes.


                                       19


THE USE OF LIQUID AUTHORIZED        o  If liquid authorized investments or
INVESTMENTS OR PRINCIPAL               principal collections are drawn upon to
COLLECTIONS TO COVER LIQUIDITY         cover shortfalls in interest collections,
SHORTFALLS MAY LEAD TO PRINCIPAL       and there is insufficient excess interest
LOSSES                                 collections 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 ON       experiencing a prolonged period of
YOUR NOTES                             expansion with relatively low and stable
                                       interest rates and steadily increasing
                                       property values. 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 on your notes.

CONSUMER PROTECTION LAWS MAY        o  Some of the housing loans are regulated
AFFECT THE TIMING OR AMOUNT OF         by Consumer Credit Legislation. Under
INTEREST OR PRINCIPAL PAYMENTS         that legislation, a borrower may have a
TO YOU                                 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

                                       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.


                                       20




THE CONCENTRATION OF HOUSING LOANS  o  The trust contains a high concentration
IN SPECIFIC GEOGRAPHIC AREAS MAY       of housing loans secured by properties
INCREASE THE POSSIBILITY OF LOSS       located within New South Wales and
ON YOUR NOTES                          Victoria. 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.

YOU WILL NOT RECEIVE PHYSICAL       o  Your ownership of the notes will be
NOTES REPRESENTING YOUR NOTES,         registered electronically through DTC,
WHICH CAN CAUSE DELAYS IN RECEIVING    Euroclear and/or Clearstream, Luxembourg.
DISTRIBUTION AND HAMPER YOUR ABILITY   The lack of physical certificates could:
TO PLEDGE OR RESELL YOUR NOTES

                                       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        o   Each of Interstar Securitisation
ISSUER TRUSTEE AND THE SERVICER ARE     Management Pty Limited, Perpetual
AUSTRALIAN ENTITIES, THERE REMAINS      Trustees Victoria Limited and Interstar
UNCERTAINTY AS TO THE ENFORCEABILITY    Securities (Australia) Pty Limited is an
OF JUDGMENTS OBTAINED BY US$            Australian company and has agreed to
NOTEHOLDERS IN U.S. COURTS BY           submit to the jurisdiction of the New
AUSTRALIAN COURTS                       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".


                                       21


THE ISSUANCE OF CLASS A1 NOTES MAY  o  The issuer trustee may issue Class A1
AFFECT THE TIMING AND AMOUNT OF        notes to fund redraws of previously
PAYMENTS MADE ON THE CLASS A2 NOTES    prepaid principal 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 Class A1 notes will be
                                       senior to the Class A2 notes with respect
                                       to payments of principal and rank equally
                                       with the Class A2 notes with respect to
                                       payments of interest before the
                                       enforcement of the charge pursuant to the
                                       security trust deed and rank equally in
                                       all respects thereafter. 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 the Class
                                       A2 notes is greater if any Class A1 notes
                                       are outstanding at that time.

THE CLASS B1 NOTES ARE              o  Prior to the enforcement of the charge
SUBORDINATED TO THE CLASS A NOTES      under the security trust deed, the Class
AND THEREFORE CLASS B1 NOTEHOLDERS     B1 notes will, in some circumstances, be
MAY NOT BE PAID ALL PRINCIPAL AND      subordinated to the Class A notes in
INTEREST ON THE CLASS B1 NOTES.        their right to receive principal payments
                                       and will be subordinated to 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 B1 notes
                                       will be fully subordinated to the Class A
                                       notes in their right to receive principal
                                       and interest payments. Accordingly, Class
                                       B1 noteholders may not be paid principal
                                       and interest in full in respect of the
                                       Class B1 notes. Therefore you may not
                                       receive your entire investment or the
                                       yield you expected to receive.

PREPAYMENTS COULD RESULT FROM       o  If there is any principal amount
PREFUNDING                             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 quarterly 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    o  The servicer is obligated under the
MANAGE THE INTEREST RATE EXPOSURE      transaction documents to set the interest
MAY AFFECT THE RATE OF PREPAYMENTS     rates on the housing loans at a rate to
AND THE YIELD ON YOUR INVESTMENT       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


                                       22


                                       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 US$
                                       notes.


TERMINATION PAYMENTS RELATING       o  Upon termination of a swap, a termination
TO THE CURRENCY SWAPS OR A             payment will be due either from the
FIXED-FLOATING RATE SWAP ARE SUBJECT   issuer trustee to the swap provider or
TO CREDIT RISKS                        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   o  If the Class A2 currency swap or the
TO THE CURRENCY SWAP PROVIDER MAY      Class B1 currency swap terminates before
REDUCE PAYMENTS ON YOUR US$ NOTES      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
                                       A2 currency swap or the Class B1 currency
                                       swap terminates early under circumstances
                                       where 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 A2 currency swap or the
                                       Class B1 currency swap terminates early
                                       under any other circumstances, any
                                       payment due by the issuer trustee under
                                       the relevant currency swap will have an
                                       equal priority with interest payments on
                                       the relevant US$ notes.

THIS PROSPECTUS PROVIDES            o  This prospectus describes only the
INFORMATION REGARDING ONLY A           characteristics of the housing loan pool
PORTION OF THE HOUSING LOAN POOL,      as of December 13, 2002. While they must
AND ADDITIONAL HOUSING LOANS ADDED     satisfy the criteria specified in this
TO THE HOUSING LOAN POOL COULD         prospectus, the housing loans acquired on
HAVE DIFFERENT CHARACTERISTICS         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 US$ note, you must not
                                       assume that the characteristics of the
                                       housing loan pool, including the
                                       additional housing loans acquired


                                       23


                                       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     o  It is a condition to the issuance of the
INSURE THEIR PAYMENT AND WITHDRAWAL    Class A2 notes that they be rated Aaa by
OF ANY RATINGS MAY AFFECT THE VALUE    Moody's and AAA by S&P and that the Class
OF THE US$ NOTES                       B1 notes be rated at least
                                       AA-(CreditWatch Developing) by S&P.
                                       Preliminarily, S&P has indicated that the
                                       Class B1 notes will be placed on
                                       "CreditWatch Developing" at the time of
                                       issuance as a result of the placement of
                                       the credit rating of one of the mortgage
                                       insurers, Royal & Sun Alliance Lenders
                                       Mortgage Insurance Limited, on
                                       "CreditWatch Developing". CreditWatch
                                       highlights the potential direction of a
                                       rating, focusing on identifiable events
                                       and short-term trends that cause ratings
                                       to be placed under special surveillance
                                       by S&P. Ratings appear on CreditWatch
                                       when such an event or a deviation from an
                                       expected trend occurs and additional
                                       information is needed to evaluate the
                                       rating. The "Developing" designation
                                       means that a rating may be raised,
                                       lowered or affirmed. The rating of the
                                       Class B1 notes is highly correlated to
                                       the rating of the mortgage insurers.
                                       Royal & Sun Alliance Lenders Mortgage
                                       Insurance Limited has entered into
                                       reinsurance arrangements to provide
                                       certain coverage for certain residential
                                       mortgage backed securities, including the
                                       Class B1 notes and the Class B2 notes,
                                       for an initial 6 month period beginning
                                       November 2002. It is possible that, if
                                       S&P downgrades the credit rating of Royal
                                       & Sun Alliance Lenders Mortgage Insurance
                                       Limited, or if the reinsurance
                                       arrangement entered into by Royal & Sun
                                       Alliance Lenders Mortgage Insurance
                                       Limited is not extended beyond the
                                       initial 6 month period or other
                                       arrangements have not been entered into
                                       to maintain the "AA-" rating of the Class
                                       B1 notes, S&P could lower its rating on
                                       the Class B1 notes. See "Ratings of the
                                       Notes" below.

                                       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 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


                                       24


                                       creditworthiness of the swap providers
                                       and the subordination provided by the
                                       Class B notes with respect to the Class A
                                       notes.

FAILURE OF THE SERVICER TO          o  The servicer under the investment
PERFORM ITS OBLIGATIONS MAY            management agreement has been appointed
AFFECT THE TIMING OF PAYMENTS ON       as initial servicer of the housing loans.
YOUR US$ NOTES                         Following a servicer event of default
                                       under the investment management
                                       agreement, the issuer trustee must
                                       immediately terminate the investment
                                       management agreement. Under the primary
                                       backup servicer agreement, if Interstar
                                       Securities (Australia) Pty Limited is
                                       removed as servicer the issuer trustee
                                       must offer to appoint Zurich Capital
                                       Markets Asia Limited as servicer. If
                                       Zurich Capital Markets Asia Limited does
                                       not accept that appointment, under the
                                       secondary backup servicer agreement 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.

CERTAIN HOUSING LOANS MAY NOT       o  The servicer will make certain
HAVE THE CHARACTERISTICS AS SET        representations and warranties to the
OUT IN THE REPRESENTATIONS AND         issuer trustee, to each noteholder and to
WARRANTIES MADE BY THE SERVICER        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 issuer
AVAILABLE TO COVER ANY LOSSES          trustee, takes responsibility for the
SUFFERED BY YOU FOR ANY MISLEADING     prospectus. As a result, in the event
STATEMENT OR OMISSION OF A MATERIAL    that a person suffers loss due to any
MATTER IN THIS PROSPECTUS              information contained in this prospectus
                                       being inaccurate or misleading, or
                                       omitting a material matter or thing, that
                                       person will not have recourse to the
                                       assets of the trust.


                                       25


                                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
126.

                            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$0.5842 = A$1.00, the exchange rate as displayed on the
Bloomberg Service under AUD currency HP on January 15, 2003. 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.


                                       26


             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 4, 333 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$100 billion under
administration.

DIRECTORS

     The directors of the issuer trustee are as follows:



NAME                             BUSINESS ADDRESS              PRINCIPAL ACTIVITIES
- ------------------------------   ---------------------------   ---------------------
                                                         
Phillip Vernon ...............   Level 7, 39 Hunter Street     Director
                                 Sydney, NSW, Australia
Michael Stefanovski ..........   Level 7, 39 Hunter Street     Director
                                 Sydney, NSW, Australia
Gai McGrath ..................   Level 7, 39 Hunter Street     Director
                                 Sydney, NSW, Australia
Rohan Mead ...................   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 Arcturus Management
Pty Limited, (ABN 41 054 485 415), which is ultimately beneficially owned and
controlled by Vernon Spencer, an Australian individual, and his immediate
family.

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


                                       27


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 Arcturus Management Pty
Limited, (ABN 41 054 485 415), which currently is ultimately beneficially owned
and controlled by Vernon Spencer, an Australian individual, and his immediate
family.

     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.
All of these entities are ultimately owned and controlled by Vernon Spencer, an
Australian individual, and his immediate family.

     Interstar Securities (Australia) Pty Limited is a wholly Australian owned,
privately held investment management firm which specializes in the structuring
and ongoing management of residential mortgage loan portfolios and
mortgage-backed securities. The Stargate Corporation group has been actively
involved in the mortgage loan origination and management business for the past
27 years.

     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 120 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$10 billion of rated mortgage-backed securities.

     As at December 31, 2002, Interstar Securities (Australia) Pty Limited
managed a housing loan portfolio of approximately A$8.25 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 owned by
Arcturus Management Pty Limited as trustee of the Arcturus Trust (in that
capacity AMPL).

     AMPL entered into a call option arrangement with ZCM Australia Asset
Holdings (Bermuda) Limited (ZCM). Under the call option, ZCM (or any other
person to whom ZCM directs AMPL to transfer the shares) has the option to
acquire all of the shares in Interstar Holdings on not less than 35 business
days notice at any time up to and including June 30, 2005. The exercise price
for the call option will be determined by reference to the value of the assets
of any funding enterprises (including companies and trusts) which hold
financial assets and which entity or assets are owned, controlled, serviced or
managed by the Interstar Holdings group. In addition to the exercise price,
certain incentive payments may be payable by ZCM to AMPL, provided that the
value of the assets of the relevant funding enterprises reaches certain agreed
targets.

     AMPL has borrowed, or is entitled to borrow, certain amounts from Zurich
Capital Markets Australia Structured Finance Pty Limited (ZCMA), an affiliate
of ZCM. ZCM may direct AMPL to apply the proceeds from the exercise of the call
option first towards the payment of loan principal, interest and other related
amounts which AMPL owes to ZCMA on the date the call option is exercised. If
ZCM exercises the call option, the trust manager and the servicer will become
wholly owned, indirect subsidiaries of the transferee of the shares of
Interstar Holdings.

     ZCM is a limited liability company incorporated in Australia with its
principal place of business at Level 47, 2 Park Street, Sydney, New South Wales
2000. It is a wholly owned indirect subsidiary of Zurich Financial Services
(ZFS). ZFS is the parent company of the Zurich Financial Services Group (the
GROUP). The Group provides customer solutions in the areas of financial
protection (non-life insurance and structured solutions) and asset gathering
(life insurance and asset management). The Group focuses its activities in
North America, the United Kingdom and continental Europe. ZFS, founded in 1872,
is a limited liability corporation headquartered in Zurich, Switzerland. The
Group has offices in more than 60 countries and employs approximately 70,000
people.


                                       28


     The trust manager expects that the call option will be exercised according
to its terms. However, it has not received any such confirmation from ZCM or
any other member of the Group and there can be no assurance that the call
option will be exercised. Neither the trust manager nor the servicer is a party
to the call option, the documents prepared in connection with the call option
or the loan from ZCMA to AMPL.

DIRECTORS

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

     o    VERNON SPENCER has been Executive Chairman 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 Australia, a
          Fellow of the Mortgage Industry Association of Australia, and a former
          Member of The Stock Exchange of Melbourne Limited. He is also
          Immediate Past Chairman of the Board of Directors of SOCIETAS -- The
          International Institute for Real Estate Finance, headquartered in
          Washington, D.C., USA, and has served on the International Committee
          of the Mortgage Bankers Association of America. 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 30 years, and is presently responsible for the
          strategic direction of the Interstar Securities Group.

     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 and wholesale
          funding programs.

     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.

     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.


                                       29


THE SELLERS

INTERSTAR NOMINEES (B) PTY LIMITED

     Interstar Nominees (B) Pty Limited was incorporated on August 21, 1996,
and continues to exist and operate as a limited liability company under the
Corporations Act 2001 of Australia.

     Interstar Nominees (B) Pty Limited has 1 share on issue with a paid amount
of A$1.00. The share is ultimately held by Arcturus Management Pty Limited,
(ABN 41 054 485 415).

     Interstar Nominees (B) Pty Limited is the trustee of the Star Bee Managed
Trust, which is not a trust within the Interstar Millennium Trusts
securitization program. In this capacity, it borrows money from Macquarie Bank
Limited to enable it to fund the acquisition of housing loans.

INTERSTAR NOMINEES (R) PTY LIMITED

     Interstar Nominees (R) Pty Limited was incorporated on April 4, 2000, and
continues to exist and operate as a limited liability company under the
Corporations Act 2001 of Australia.

     Interstar Nominees (R) Pty Limited has 1 share on issue with a paid amount
of A$1.00. The share is ultimately held by Arcturus Management Pty Limited,
(ABN 41 054 485 415).

     Interstar Nominees (R) Pty Limited is the trustee of the Star Arr Managed
Trust, which is not a trust within the Interstar Millennium Trusts
securitization program. In this capacity, it borrows money from Barclays Bank
PLC to enable it to fund the acquisition of housing loans.

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 N Trust and the Interstar Millennium Warehouse R Trust,
each of which is a trust within the Interstar Millennium Trusts securitization
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 (as the case may be) to enable it to fund the acquisition of
housing loans.

THE BACKUP SERVICERS

ZURICH CAPITAL MARKETS ASIA LIMITED

     Zurich Capital Markets Asia Limited (ZCMAL) is a limited liability company
incorporated in Australia with its principal place of business at Level 47, 2
Park Street, Sydney NSW 2000. It is a wholly owned indirect subsidiary of ZFS.
ZCMAL manages operations throughout the Asian region to develop capital markets
and banking operations for Zurich Capital Markets, a subsidiary of ZFS.

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.


                                       30


                           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 2003-1G Trust is a separate and distinct trust from
any other trust established under the master trust deed. The assets of the
Interstar Millennium Series 2003-1G 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 2003-1G
Trust.

INTERSTAR MILLENNIUM SERIES 2003-1G TRUST

     The detailed terms of the Interstar Millennium Series 2003-1G 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 will execute a notice of creation of trust.

     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.


                                       31


                    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, Royal & Sun
               Alliance Lenders Mortgage Insurance Limited and the Commonwealth
               of Australia;

          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
securitization 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 a 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.

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


                                       32


Account must not at any time exceed 25% of the sum of the Class A2
A$ Equivalent of US$750,000,000 and the Class B1 A$ Equivalent of
US$15,500,000, or 25% of the sum of the Class A2 A$ Equivalent of the initial
outstanding principal amount of the Class A2 notes and the Class B1
A$ Equivalent of the initial outstanding principal amount of the Class B1
notes. At any time during the period up to but excluding the first quarterly
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 sellers; 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 quarterly 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 sale notices from the sellers, in their capacities as sellers of
the housing loans, to the issuer trustee.

     Each seller will equitably assign its beneficial interest in the relevant
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 each 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 2003-1G Trust.

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, Royal & Sun Alliance Lenders Mortgage Insurance Limited
          or the Commonwealth of Australia 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;


                                       33


     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:

                    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 relevant seller 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 relevant 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;


                                       34


     o    the housing loan and mortgage are valid and enforceable;

     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 relevant 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 trust manager 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
          May 2033;

     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; and

     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 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    the amount secured or to be secured by the mortgage does not
               exceed A$1,500,000;

          o    in respect of a mortgage:

               o    to secure a housing loan for a principal amount:

                    o    not exceeding A$300,000 -- the loan-to-value ratio in
                         respect of that housing loan does not exceed 95%; and

                    o    exceeding A$300,000 but not exceeding A$500,000 -- the
                         loan-to-value ratio in respect of that housing loan
                         does not exceed 90%; and

                                       35


                    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    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 by an insurer approved by the trust manager; and

     o    the mortgaged property is valued by a valuer approved by the servicer
          unless:

          o    the loan-to-value ratio does not exceed 80%;

          o    the amount outstanding under the housing loan does not exceed:

               o    A$250,000 when secured over a single property within the
                    metropolitan area of Sydney;

               o    A$200,000 when secured over a single property within any
                    other city and metropolitan areas of Australia; or

               o    A$150,000 when secured over a single property within any
                    other areas of Australia.

     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.

BREACH OF REPRESENTATIONS AND WARRANTIES

     If a 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 relevant 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 relevant 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 relevant 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. 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.


                                       36


     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 December 13, 2002. 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 a seller may substitute loans proposed for sale with other
eligible housing loans or add additional eligible housing loans. A seller may
do this if, for example, the loans originally selected are repaid early.

     A 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 table on page 9,
unless a revised prospectus is delivered to prospective investors.


                                       37


                           HOUSING LOAN INFORMATION

                       ANALYSIS OF THE HOUSING LOAN POOL


                                                                          
Total pool size ...........................................................      $1,322,537,613
Total number of loans .....................................................               7,404
Average loan size .........................................................         $178,624.75
Maximum loan size .........................................................         $828,000.00
Total property value (current) ............................................      $2,649,989,148
Weighted Average current LVR ..............................................               70.37%
% of pool with loans  (greater than)  80% LVR .............................               28.28%
Weighted Average Term to Maturity (months) ................................              341.59
Weighted Average Seasoning (months) .......................................                2.17
Maximum Remaining Term to Maturity (months) ...............................                 346
% of pool with loans  (greater than)  $300,000 (by number) ................               14.86%
% of pool with loans  (greater than)  $300,000 (by loan amount) ...........               32.65%
% of pool in arrears (by loan amount):
1-30 days .................................................................                1.18%
31-60 days ................................................................                0.00%
61 + days .................................................................                0.00%
   Total ..................................................................                1.18%


                          HOUSING LOANS BY OCCUPANCY



                                               % OF TOTAL                        % OF        AVERAGE     WGT AVG
                                   NUMBER OF     NO. OF       DOLLAR AMOUNT    TOTAL A$      BALANCE     CURRENT
                                     LOANS        LOANS             A$          AMOUNT         A$          LVR%
                                  ----------- ------------   ---------------  ----------   ----------  -----------
                                                                                     
Owner Occupied -- House .........    4,063        54.88%        657,205,785      49.69%    161,754         66.94%
Owner Occupied -- Unit ..........      557         7.52%         96,921,004       7.33%    174,005         72.01%
Investment -- House .............    1,815        24.51%        380,261,154      28.75%    209,510         72.97%
Investment -- Unit ..............      969        13.09%        188,149,671      14.23%    194,169         76.19%
                                     -----       ------      --------------     ------     -------         -----
   Total ........................    7,404       100.00%      1,322,537,613     100.00%    178,625         70.37%
                                     =====       ======      ==============     ======     =======         =====



                                       38


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



                                                            % OF TOTAL                        % OF       AVERAGE     WGT AVG
                                                NUMBER OF     NO. OF       DOLLAR AMOUNT    TOTAL A$     BALANCE     CURRENT
                                                  LOANS        LOANS             A$          AMOUNT         A$         LVR%
                                               ----------- ------------   ---------------  ----------   ---------  -----------
                                                                                                 
(less than)  =20% ............................      623         8.41%         27,455,684       2.08%      44,070       13.76%
(greater than)  20% and  (less than)  =25%....      191         2.58%         16,289,955       1.23%      85,288       22.53%
(greater than)  25% and  (less than)  =30%....      179         2.42%         19,306,437       1.46%     107,857       27.51%
(greater than)  30% and  (less than)  =35%....      198         2.67%         23,857,022       1.80%     120,490       32.54%
(greater than)  35% and  (less than)  =40%....      228         3.08%         29,385,461       2.22%     128,884       37.79%
(greater than)  40% and  (less than)  =45%....      259         3.50%         37,152,924       2.81%     143,448       42.52%
(greater than)  45% and  (less than)  =50%....      259         3.50%         42,153,676       3.19%     162,756       47.60%
(greater than)  50% and  (less than)  =55%....      237         3.20%         40,304,408       3.05%     170,061       52.74%
(greater than)  55% and  (less than)  =60%....      317         4.28%         56,225,022       4.25%     177,366       57.65%
(greater than)  60% and  (less than)  =65%....      469         6.33%         84,338,209       6.38%     179,826       62.81%
(greater than)  65% and  (less than)  =70%....      421         5.69%         81,984,878       6.20%     194,738       67.60%
(greater than)  70% and  (less than)  =75%....      616         8.32%        133,979,131      10.13%     217,499       73.12%
(greater than)  75% and  (less than)  =80%....    1,661        22.44%        356,068,066      26.91%     214,370       79.00%
(greater than)  80% and  (less than)  =85%....      667         9.01%        149,909,885      11.34%     224,752       81.06%
(greater than)  85% and  (less than)  =90%....    1,079        14.57%        224,126,855      16.95%     207,717       89.37%
                                                  -----       ------         -----------     ------      -------       -----
   Total .....................................    7,404       100.00%      1,322,537,613     100.00%     178,625       70.37%
                                                  =====       ======       =============     ======      =======       =====


                        HOUSING LOANS BY PRODUCT TYPES



                                                    % OF TOTAL                        % OF       AVERAGE     WGT AVG
                                        NUMBER OF     NO. OF       DOLLAR AMOUNT    TOTAL A$     BALANCE     CURRENT
                                          LOANS        LOANS             A$          AMOUNT         A$         LVR%
                                       ----------- ------------   ---------------  ----------   ---------  -----------
                                                                                         
Variable -- Principal & Interest .....    3,905        52.74%        716,029,708      54.14%     183,362       70.47%
Variable -- Interest Only ............    2,784        37.60%        544,804,126      41.19%     195,691       71.34%
Variable -- Line of Credit ...........      715         9.66%         61,703,779       4.67%      86,299       60.50%
Fixed ................................        0         0.00%                  0       0.00%           0        0.00%
                                          -----       ------         -----------     ------      -------       -----
   Total .............................    7,404       100.00%      1,322,537,613     100.00%     178,625       70.37%
                                          =====       ======       =============     ======      =======       =====


                                       39


                   HOUSING LOANS BY GEOGRAPHIC DISTRIBUTION



                                      % OF TOTAL                        % OF       AVERAGE     WGT AVG
                          NUMBER OF     NO. OF       DOLLAR AMOUNT    TOTAL A$     BALANCE     CURRENT
                            LOANS        LOANS             A$          AMOUNT         A$         LVR%
                         ----------- ------------   ---------------  ----------   ---------  -----------
                                                                           
NSW (Metro) ............    2,921        39.46%        639,142,522      48.33%     218,809       69.44%
NSW (Regional) .........      469         6.33%         78,565,261       5.94%     167,517       70.36%
NSW (Country) ..........      184         2.49%         27,304,641       2.06%     148,395       70.57%
ACT (Metro) ............      109         1.47%         17,256,873       1.30%     158,320       71.24%
ACT (Regional) .........        0         0.00%                  0       0.00%           0        0.00%
ACT (Country) ..........        0         0.00%                  0       0.00%           0        0.00%
VIC (Metro) ............    1,217        16.42%        227,397,825      17.20%     186,851       69.99%
VIC (Regional) .........       59         0.80%          6,044,438       0.46%     102,448       71.08%
VIC (Country) ..........      367         4.96%         49,578,440       3.75%     135,091       70.31%
QLD (Metro) ............      518         7.00%         79,564,340       6.02%     153,599       74.48%
QLD (Regional) .........      504         6.81%         75,771,173       5.73%     150,340       73.44%
QLD (Country) ..........       57         0.77%          6,481,722       0.49%     113,714       72.60%
SA (Metro) .............      745        10.06%         82,167,301       6.21%     110,292       71.03%
SA (Regional) ..........        0         0.00%                  0       0.00%           0        0.00%
SA (Country) ...........       72         0.97%          7,432,328       0.56%     103,227       72.01%
WA (Metro) .............        0         0.00%                  0       0.00%           0        0.00%
WA (Regional) ..........        0         0.00%                  0       0.00%           0        0.00%
WA (Country) ...........      176         2.38%         25,134,592       1.90%     142,810       70.89%
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) .............        6         0.08%            696,157       0.05%     116,026       68.52%
NT (Regional) ..........        0         0.00%                  0       0.00%           0        0.00%
NT (Country) ...........        0         0.00%                  0       0.00%           0        0.00%
                            -----       ------         -----------     ------      -------       -----
   Total ...............    7,404       100.00%      1,322,537,613     100.00%     178,625       70.37%
                            =====       ======       =============     ======      =======       =====


                          HOUSING LOANS BY LOAN SIZE



                                                                        % OF TOTAL                     % OF     AVERAGE    WGT AVG
                                                            NUMBER OF     NO. OF     DOLLAR AMOUNT   TOTAL A$   BALANCE    CURRENT
                                                              LOANS        LOANS           A$         AMOUNT       A$        LVR%
                                                           ----------- ------------ --------------- ---------- --------- -----------
                                                                                                       
(less than)  =100,000 ...................................     2,160        29.18%      115,074,359      8.70%    53,275      49.84%
(greater than)  100,000 and  (less than)  = 150,000 .....     1,301        17.56%      164,467,705     12.44%   126,416      66.10%
(greater than)  150,000 and  (less than)  = 200,000 .....     1,263        17.06%      220,254,553     16.65%   174,390      69.95%
(greater than)  200,000 and  (less than)  = 250,000 .....       867        11.71%      195,153,886     14.76%   225,091      73.10%
(greater than)  250,000 and  (less than)  = 300,000 .....       713         9.63%      195,772,159     14.81%   274,575      74.58%
(greater than)  300,000 and  (less than)  = 350,000 .....       438         5.91%      141,790,127     10.72%   323,722      74.63%
(greater than)  350,000 and  (less than)  = 400,000 .....       273         3.69%      102,154,368      7.72%   374,192      75.76%
(greater than)  400,000 and  (less than)  = 500,000 .....       304         4.11%      137,849,762     10.42%   453,453      74.99%
(greater than)  500,000 and  (less than)  = 750,000 .....        82         1.11%       47,661,298      3.60%   581,235      70.46%
(greater than)  750,000 and  (less than)  = 950,000 .....         3         0.04%        2,359,396      0.18%   786,465      69.76%
(greater than)  950,000 .................................         0         0.00%                0      0.00%         0       0.00%
                                                              -----       ------       -----------    ------    -------      -----
   Total .................................................    7,404       100.00%    1,322,537,613    100.00%   178,625      70.37%
                                                              =====       ======     =============    ======    =======      =====



                                       40


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



                                                     % OF TOTAL                         % OF       AVERAGE      WGT AVG
                                         NUMBER        NO. OF       DOLLAR AMOUNT     TOTAL A$     BALANCE      CURRENT
                           POST CODE    OF LOANS        LOANS             A$           AMOUNT         A$          LVR%
                          ----------   ----------   ------------   ---------------   ----------   ---------   -----------
                                                                                         
Liverpool South ......... 2170              82           1.11%      16,094,711           1.22%    196,277         74.96%
Cabramatta .............. 2166              87           1.18%      14,731,444           1.11%    169,327         75.89%
Manahan ................. 2200              58           0.78%      13,446,761           1.02%    231,841         72.67%
Arndell Park ............ 2148              64           0.86%      12,396,901           0.94%    193,702         77.47%
Carnes Hill ............. 2171              46           0.62%      11,976,700           0.91%    260,363         69.91%
Bradbury ................ 2560              76           1.03%      11,906,148           0.90%    156,660         72.63%
Greystanes .............. 2145              48           0.65%      11,485,712           0.87%    239,286         72.24%
Bella Vista ............. 2153              51           0.69%      10,673,401           0.81%    209,282         65.18%
Ashcroft ................ 2168              52           0.70%      10,386,637           0.79%    199,743         76.99%
Ten Mile Hollow ......... 2250              49           0.66%       8,991,535           0.68%    183,501         73.52%
                                            --           ----       ----------           ----     -------         -----
   Total ................                  613           8.28%     122,089,949           9.23%    199,168         73.31%
                                           ===           ====      ===========           ====     =======         =====


                        HOUSING LOANS BY LOAN SEASONING



                                                                     % OF TOTAL                     % OF     AVERAGE    WGT AVG
                                                         NUMBER OF     NO. OF     DOLLAR AMOUNT   TOTAL A$   BALANCE    CURRENT
                                                           LOANS        LOANS           A$         AMOUNT       A$        LVR%
                                                        ----------- ------------ --------------- ---------- --------- -----------
                                                                                                    
(less than)  = 3 months ..............................     6,360        85.91%    1,135,177,409     85.83%   178,487      71.00%
(greater than)  3 and  (less than)  = 6 months .......       814        10.99%      148,471,523     11.22%   182,397      66.99%
(greater than)  6 and  (less than)  = 12 months ......        99         1.34%       19,093,438      1.44%   192,863      68.61%
(greater than)  12 and  (less than)  = 18 months .....        60         0.81%       10,583,251      0.80%   176,388      66.85%
(greater than)  18 and  (less than)  = 24 months .....         4         0.05%          744,601      0.06%   186,150      53.88%
(greater than)  24 and  (less than)  = 36 months .....        22         0.30%        2,877,642      0.22%   130,802      50.70%
(greater than)  36 and  (less than)  = 48 months .....        43         0.58%        5,383,562      0.41%   125,199      57.12%
(greater than)  48 and  (less than)  = 60 months .....         1         0.01%           94,634      0.01%    94,634      70.10%
(greater than)  60 months ............................         1         0.01%          111,553      0.01%   111,553      31.42%
                                                           -----       ------     -------------    ------    -------      -----
   Total ..............................................    7,404       100.00%    1,322,537,613    100.00%   178,625      70.37%
                                                           =====       ======     =============    ======    =======      =====


                           HOUSING LOANS BY MATURITY



                                        % OF TOTAL                        % OF       AVERAGE     WGT AVG
                            NUMBER OF     NO. OF       DOLLAR AMOUNT    TOTAL A$     BALANCE     CURRENT
                              LOANS        LOANS             A$          AMOUNT         A$        LVR%
                           ----------- ------------   ---------------  ----------   ---------  ----------
                                                                             
October 15, 2020 .........        2         0.03%             97,851       0.01%      48,926       8.82%
October 15, 2022 .........        8         0.11%            822,776       0.06%     102,847      36.90%
October 15, 2023 .........       35         0.47%          4,517,039       0.34%     129,058      55.75%
October 15, 2028 .........      437         5.90%         66,401,085       5.02%     151,948      61.45%
October 15, 2030 .........    1,507        20.35%        242,766,141      18.36%     161,092      69.42%
October 15, 2031 .........     5415        73.14%      1,007,932,721      76.21%     186,137      71.28%
                              -----       ------       -------------     ------      -------      -----
   Total .................    7,404       100.00%      1,322,537,613     100.00%     178,625      70.37%
                              =====       ======       =============     ======      =======      =====



                                       41


                       HOUSING LOANS BY MORTGAGE INSURER



                                                   % OF TOTAL                        % OF       AVERAGE     WGT AVG
                                      NUMBER OF      NO. OF       DOLLAR AMOUNT    TOTAL A$     BALANCE     CURRENT
                                        LOANS         LOANS             A$          AMOUNT         A$         LVR%
                                     -----------  ------------   ---------------  ----------   ---------  -----------
                                                                                        
Royal & Sun Alliance LMI ...........    2,722         36.76%        507,003,558      38.34%     186,261       70.47%
PMI Mortgage Insurance .............       23          0.31%          4,559,321       0.34%     198,231       66.56%
GE Mortgage Insurance ..............    4,002         54.06%        687,714,288      52.00%     171,843       70.49%
Commonwealth of Australia. .........        1          0.01%             34,212       0.00%      34,212        6.98%
PMI Indemnity ......................      656          8.86%        123,226,234       9.32%     187,845       69.40%
                                        -----        ------         -----------     ------      -------       -----
   Total ...........................    7,404        100.00%      1,322,537,613     100.00%     178,625       70.37%
                                        =====        ======       =============     ======      =======       =====


                   HOUSING LOANS BY MORTGAGE INSURER AND LVR
                           ROYAL & SUN ALLIANCE LMI



                                                             % OF TOTAL                        % OF       AVERAGE     WGT AVG
                                                 NUMBER OF     NO. OF       DOLLAR AMOUNT    TOTAL A$     BALANCE     CURRENT
                                                   LOANS        LOANS             A$          AMOUNT         A$         LVR%
                                                ----------- ------------   ---------------  ----------   ---------  -----------
                                                                                                  
(less than)  =20% .............................      187         6.86%         9,050,427        1.79%      48,398       13.89%
(greater than)  20% and  (less than)  =25% ....       60         2.20%         5,547,404        1.09%      92,457       22.69%
(greater than)  25% and  (less than)  =30% ....       62         2.28%         6,955,683        1.37%     112,188       27.65%
(greater than)  30% and  (less than)  =35% ....       71         2.61%         7,649,739        1.51%     107,743       32.80%
(greater than)  35% and  (less than)  =40% ....       87         3.20%        12,129,358        2.39%     139,418       37.66%
(greater than)  40% and  (less than)  =45% ....      103         3.78%        14,329,288        2.83%     139,119       42.34%
(greater than)  45% and  (less than)  =50% ....      100         3.67%        16,888,934        3.33%     168,889       47.62%
(greater than)  50% and  (less than)  =55% ....       87         3.20%        14,558,403        2.87%     167,338       52.92%
(greater than)  55% and  (less than)  =60% ....      127         4.67%        22,049,119        4.35%     173,615       57.59%
(greater than)  60% and  (less than)  =65% ....      175         6.43%        32,680,256        6.45%     186,744       62.72%
(greater than)  65% and  (less than)  =70% ....      167         6.14%        30,909,766        6.10%     185,088       67.49%
(greater than)  70% and  (less than)  =75% ....      260         9.55%        59,115,941       11.66%     227,369       73.21%
(greater than)  75% and  (less than)  =80% ....      647        23.77%       141,564,726       27.91%     218,802       78.99%
(greater than)  80% and  (less than)  =85% ....      231         8.49%        53,719,247       10.60%     232,551       80.87%
(greater than)  85% and  (less than)  =90% ....      358        13.15%        79,855,267       15.75%     223,059       89.36%
                                                   -----       ------        -----------      ------      -------       -----
   Total ......................................    2,722       100.00%       507,003,558      100.00%     186,261       70.47%
                                                   =====       ======        ===========      ======      =======       =====



                                       42


                   HOUSING LOANS BY MORTGAGE INSURER AND LVR
                            PMI MORTGAGE INSURANCE



                                                               % OF TOTAL                        % OF       AVERAGE     WGT AVG
                                                   NUMBER OF     NO. OF       DOLLAR AMOUNT    TOTAL A$     BALANCE     CURRENT
                                                     LOANS        LOANS             A$          AMOUNT         A$         LVR%
                                                  ----------- ------------   ---------------  ----------   ---------  -----------
                                                                                                    
(less than)  =20% ..............................        2          8.69%          179,070         3.93%      89,535       11.29%
(greater than)  20% and  (less than)  =25% .....        1          4.35%          169,127         3.71%     169,127       22.25%
(greater than)  25% and  (less than)  =30% .....        1          4.35%           58,969         1.29%      58,969       26.80%
(greater than)  30% and  (less than)  =35% .....        1          4.35%          139,912         3.07%     139,912       31.80%
(greater than)  35% and  (less than)  =40% .....        0          0.00%                0         0.00%           0        0.00%
(greater than)  40% and  (less than)  =45% .....        0          0.00%                0         0.00%           0        0.00%
(greater than)  45% and  (less than)  =50% .....        2          8.70%          352,019         7.72%     176,010       48.89%
(greater than)  50% and  (less than)  =55% .....        2          8.69%          270,662         5.94%     135,331       53.07%
(greater than)  55% and  (less than)  =60% .....        1          4.35%          333,415         7.31%     333,415       57.49%
(greater than)  60% and  (less than)  =65% .....        0          0.00%                0         0.00%           0        0.00%
(greater than)  65% and  (less than)  =70% .....        0          0.00%                0         0.00%           0        0.00%
(greater than)  70% and  (less than)  =75% .....        2          8.70%          424,278         9.31%     212,139       73.87%
(greater than)  75% and  (less than)  =80% .....        8         34.78%        1,546,116        33.91%     193,265       78.20%
(greater than)  80% and  (less than)  =85% .....        2          8.70%          918,923        20.15%     459,462       80.19%
(greater than)  85% and  (less than)  =90% .....        1          4.34%          166,830         3.66%     166,830       89.69%
                                                       --        ------         ---------       ------      -------       -----
   Total ........................................      23        100.00%        4,559,321       100.00%     198,231       66.56%
                                                       ==        ======         =========       ======      =======       =====


                   HOUSING LOANS BY MORTGAGE INSURER AND LVR
                             GE MORTGAGE INSURANCE



                                                             % OF TOTAL                        % OF       AVERAGE     WGT AVG
                                                 NUMBER OF     NO. OF       DOLLAR AMOUNT    TOTAL A$     BALANCE     CURRENT
                                                   LOANS        LOANS             A$          AMOUNT         A$         LVR%
                                                ----------- ------------   ---------------  ----------   ---------  -----------
                                                                                                  
(less than)  =20% .............................      353         8.82%        14,494,004        2.11%      41,060       13.98%
(greater than)  20% and  (less than)  =25% ....      109         2.72%         8,790,009        1.28%      80,642       22.51%
(greater than)  25% and  (less than)  =30% ....       99         2.47%        10,161,901        1.48%     102,645       27.57%
(greater than)  30% and  (less than)  =35% ....      112         2.80%        13,710,422        1.99%     122,414       32.38%
(greater than)  35% and  (less than)  =40% ....      123         3.07%        14,489,784        2.11%     117,803       37.89%
(greater than)  40% and  (less than)  =45% ....      131         3.27%        18,848,224        2.74%     143,880       42.67%
(greater than)  45% and  (less than)  =50% ....      139         3.47%        21,530,515        3.13%     154,896       47.53%
(greater than)  50% and  (less than)  =55% ....      134         3.35%        22,419,354        3.26%     167,309       52.63%
(greater than)  55% and  (less than)  =60% ....      159         3.97%        28,363,404        4.12%     178,386       57.73%
(greater than)  60% and  (less than)  =65% ....      261         6.52%        44,026,657        6.40%     168,685       62.92%
(greater than)  65% and  (less than)  =70% ....      218         5.45%        42,201,899        6.14%     193,587       67.69%
(greater than)  70% and  (less than)  =75% ....      301         7.52%        61,248,130        8.91%     203,482       73.10%
(greater than)  75% and  (less than)  =80% ....      879        21.97%       181,991,159       26.45%     207,043       78.99%
(greater than)  80% and  (less than)  =85% ....      373         9.32%        82,570,884       12.01%     221,370       81.11%
(greater than)  85% and  (less than)  =90% ....      611        15.28%       122,867,942       17.87%     201,093       89.38%
                                                   -----       ------        -----------      ------      -------       -----
   Total ......................................    4,002       100.00%       687,714,288      100.00%     171,843       70.49%
                                                   =====       ======        ===========      ======      =======       =====



                                       43


                   HOUSING LOANS BY MORTGAGE INSURER AND LVR
                           COMMONWEALTH OF AUSTRALIA



                                                               % OF TOTAL                      % OF      AVERAGE    WGT AVG
                                                   NUMBER OF     NO. OF     DOLLAR AMOUNT    TOTAL A$    BALANCE    CURRENT
                                                     LOANS        LOANS           A$          AMOUNT        A$       LVR%
                                                  ----------- ------------ --------------- ------------ --------- ----------
                                                                                                
(less than)  =20% ..............................         1        100.00%       34,212         100.00%   34,212       6.98%
(greater than)  20% and  (less than)  =25% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  25% and  (less than)  =30% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  30% and  (less than)  =35% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  35% and  (less than)  =40% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  40% and  (less than)  =45% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  45% and  (less than)  =50% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  50% and  (less than)  =55% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  55% and  (less than)  =60% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  60% and  (less than)  =65% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  65% and  (less than)  =70% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  70% and  (less than)  =75% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  75% and  (less than)  =80% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  80% and  (less than)  =85% .....         0          0.00%            0           0.00%        0       0.00%
(greater than)  85% and  (less than)  =90% .....         0          0.00%            0           0.00%        0       0.00%
                                                       ---        ------        ------         ------    ------       ----
   Total ........................................        1        100.00%       34,212         100.00%   34,212       6.98%
                                                       ===        ======        ======         ======    ======       ====


                   HOUSING LOANS BY MORTGAGE INSURER AND LVR
                                 PMI INDEMNITY



                                                             % OF TOTAL                        % OF       AVERAGE     WGT AVG
                                                NUMBER OF      NO. OF       DOLLAR AMOUNT    TOTAL A$     BALANCE     CURRENT
                                                  LOANS         LOANS             A$          AMOUNT         A$         LVR%
                                               -----------  ------------   ---------------  ----------   ---------  -----------
                                                                                                  
(less than)  =20% ............................      80          12.19%         3,697,972        3.00%      46,225       12.72%
(greater than)  20% and  (less than)  =25% ...      21           3.20%         1,783,415        1.45%      84,925       22.14%
(greater than)  25% and  (less than)  =30% ...      17           2.59%         2,129,884        1.73%     125,287       26.83%
(greater than)  30% and  (less than)  =35% ...      14           2.13%         2,356,949        1.91%     168,354       32.71%
(greater than)  35% and  (less than)  =40% ...      18           2.74%         2,766,317        2.24%     153,684       37.78%
(greater than)  40% and  (less than)  =45% ...      25           3.81%         3,975,414        3.23%     159,017       42.46%
(greater than)  45% and  (less than)  =50% ...      18           2.74%         3,382,207        2.74%     187,900       47.76%
(greater than)  50% and  (less than)  =55% ...      14           2.13%         3,055,988        2.48%     218,285       52.65%
(greater than)  55% and  (less than)  =60% ...      30           4.57%         5,479,084        4.45%     182,636       57.53%
(greater than)  60% and  (less than)  =65% ...      33           5.03%         7,631,297        6.19%     231,251       62.59%
(greater than)  65% and  (less than)  =70% ...      36           5.49%         8,873,213        7.20%     246,478       67.57%
(greater than)  70% and  (less than)  =75% ...      53           8.08%        13,190,782       10.70%     248,883       72.74%
(greater than)  75% and  (less than)  =80% ...     127          19.38%        30,966,066       25.14%     243,827       79.10%
(greater than)  80% and  (less than)  =85% ...      61           9.30%        12,700,830       10.31%     208,210       81.61%
(greater than)  85% and  (less than)  =90% ...     109          16.62%        21,236,816       17.23%     194,833       89.33%
                                                   ---         ------         ----------      ------      -------       -----
   Total .....................................     656         100.00%       123,226,234      100.00%     187,845       69.40%
                                                   ===         ======        ===========      ======      =======       =====



                                       44


                     HOUSING LOANS BY CURRENT COUPON RATES



                                                               % OF TOTAL                     % OF     AVERAGE    WGT AVG
                                                   NUMBER OF     NO. OF     DOLLAR AMOUNT   TOTAL A$   BALANCE    CURRENT
                                                     LOANS        LOANS           A$         AMOUNT       A$        LVR%
                                                  ----------- ------------ --------------- ---------- --------- -----------
                                                                                              
(less than)  =5.00% .............................        9         0.12%        2,727,951      0.21%  303,106       78.38%
(greater than)  5.00% and  (less than)  =5.50% ..       42         0.57%        8,121,606      0.61%  193,372       75.15%
(greater than)  5.50% and  (less than)  =6.00% ..    1,384        18.69%      277,779,707     21.00%  200,708       69.22%
(greater than)  6.00% and  (less than)  =6.50% ..    3,117        42.10%      583,299,235     44.10%  187,135       73.44%
(greater than)  6.50% and  (less than)  =7.00% ..      954        12.88%      131,141,379      9.92%  137,465       69.30%
(greater than)  7.00% and  (less than)  =7.50% ..    1,277        17.25%      229,054,639     17.32%  179,369       65.47%
(greater than)  7.50% and  (less than)  =8.00% ..      483         6.52%       67,555,567      5.11%  139,867       66.37%
(greater than)  8.00% and  (less than)  =8.50% ..       80         1.08%       13,052,603      0.99%  163,158       72.30%
(greater than)  8.50% and  (less than)  =9.00% ..       11         0.15%         2,355,15      0.18%  214,105       65.53%
(greater than)  9.00% ...........................       47         0.63%        7,449,774      0.56%  158,506       67.68%
                                                     -----       ------       -----------    ------   -------       -----
   Total ........................................    7,404       100.00%    1,322,537,613    100.00%  178,625       70.37%
                                                     =====       ======     =============    ======   =======       =====


                 HOUSING LOANS BY MONTHS REMAINING TO MATURITY



                                                                  % OF TOTAL                     % OF     AVERAGE    WGT AVG
                                                      NUMBER OF     NO. OF     DOLLAR AMOUNT   TOTAL A$   BALANCE    CURRENT
                                                        LOANS        LOANS           A$         AMOUNT       A$       LVR%
                                                     ----------- ------------ --------------- ---------- --------- ----------
                                                                                                 
(greater than)  204 and  (less than)  = 216 months..        2         0.03%           97,851      0.01%    48,926      8.82%
(greater than)  216 and  (less than)  = 228 months..        0         0.00%                0      0.00%         0      0.00%
(greater than)  228 and  (less than)  = 240 months..        8         0.11%          822,775      0.06%   102,847     36.90%
(greater than)  240 and  (less than)  = 252 months..       35         0.47%        4,517,039      0.34%   129,058     55.75%
(greater than)  252 and  (less than)  = 264 months..        0         0.00%                0      0.00%         0      0.00%
(greater than)  264 and  (less than)  = 276 months..        0         0.00%                0      0.00%         0      0.00%
(greater than)  276 and  (less than)  = 288 months..        0         0.00%                0      0.00%         0      0.00%
(greater than)  288 and  (less than)  = 300 months..        0         0.00%                0      0.00%         0      0.00%
(greater than)  300 and  (less than)  = 312 months..      437         5.90%       66,401,086      5.02%   151,948     61.45%
(greater than)  312 and  (less than)  = 324 months..        0         0.00%                0      0.00%         0      0.00%
(greater than)  324 and  (less than)  = 336 months..    1,507        20.35%      242,766,141     18.36%   161,092     69.42%
(greater than)  336 and  (less than)  = 348 months..    5,415        73.14%    1,007,932,721     76.21%   186,137     71.28%
                                                        -----       ------     -------------    ------    -------     -----
   Total ...........................................    7,404       100.00%    1,322,537,613    100.00%   178,625     70.37%
                                                        =====       ======     =============    ======    =======     =====



                                       45


                      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 sellers as described above. The mortgage brokers will receive an
originator's fee for approved loans, which will equal a portion of the interest
payments on the housing loans, throughout the term of such approved 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 and credit history
details and ensuring these details satisfy Interstar Securities (Australia) Pty
Limited's underwriting criteria. 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 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


                                       46


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

     Where a valuation is not required, a copy of the stamped executed contract
of sale confirming actual purchase price of the property must be provided prior
to settlement.

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

     Verification of an applicant's information is central to the approval
process. The mortgage broker obtains such information as tax returns, employer
confirmation letter, credit checks and 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 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.

     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.


                                       47


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"            Amortizing principal and interest repayment (P&I) loans with an
Access Account                 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"        Amortizing "P&I" loans with an interest rate fixed for a specific initial
Access Account                 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"           Non-amortizing loans requiring interest only repayments by the
Access Account                 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"           Non-amortizing loans requiring interest only repayments by the
Access Account                 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"     Amortizing line of credit "P&I" loans with an interest rate variable at
Access Account                 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"              A combined facility which:
Access Account

                               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

                               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 then the issuer trustee


                                       48


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.

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.


                                       49


                        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, the Commonwealth of
Australia, PMI Mortgage Insurance Ltd or Royal & Sun Alliance Lenders Mortgage
Insurance Limited. 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;

     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.

                                       50


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.

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 INDEMNITY LIMITED -- FORMERLY CGU LENDERS MORTGAGE INSURANCE LIMITED

     PMI Indemnity Limited, previously named CGU Lenders Mortgage Insurance
Limited, was formed in 1971 as a monoline insurer to provide mortgage lenders
with protection against loss arising from borrower default on residential
mortgages. As of December 31, 2001, PMI Indemnity Limited insures approximately
225,253 mortgage loans in excess of A$25.1 billion. The business address of PMI
Indemnity Limited is Level 23, 50 Bridge Street, Sydney, New South Wales,
Australia.

     On September 14, 2001, the acquisition by PMI Mortgage Insurance Australia
(Holdings) Pty Ltd of CGU Lenders Mortgage Insurance Limited was completed. CGU
Lenders Mortgage Insurance Limited changed its name to PMI Indemnity Limited on
September 14, 2001.

     PMI Indemnity Limited's ability to meet claims under its mortgage
insurance policies is, in addition to its capital and reserves, supported by
reinsurance contracts with international reinsurance companies. These contracts
are reviewed annually and the level of cover provided complies with the
Australian Prudential Regulation Authority's conditions of authorization.

     As of December 31, 2001, PMI Indemnity Limited had total assets of A$171
million, shareholders equity of A$89 million and statutory reserves -- claims
equalization reserve -- of A$34 million. PMI


                                       51


Indemnity Limited has a financial strength rating of Aa3 by Moody's, AA by
Fitch, and AA- by S&P. Since September 14, 2001, PMI Indemnity Limited's
obligations to its policyholders have been managed by PMI Mortgage Insurance
Ltd. PMI Indemnity Limited ceased, except for increased advances on current
insurance in force, writing new business on July 1, 2002. Insurance in force as
at July 1, 2002 will be maintained.

PMI MORTGAGE INSURANCE LTD

     PMI Mortgage Insurance Ltd (PMI), previously known as MGICA Ltd., has been
providing lenders' mortgage insurance in Australia since 1965 and in New
Zealand since 1988. As of December 31, 2001, PMI insures approximately 408,750
mortgage loans in excess of A$46.6 billion. The business address of PMI is
Level 23, 50 Bridge Street, Sydney, New South Wales Australia.

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

     As of December 31, 2001, PMI had total assets of A$434 million,
shareholders' equity of A$226.4 million and statutory reserves -- claims
equalization reserve -- of A$66 million. PMI has a financial strength rating by
S&P of AA, by Fitch of AA and by Moody's of Aa3.

GE CAPITAL MORTGAGE INSURANCE CORPORATION (AUSTRALIA) PTY LTD AND COMMONWEALTH
OF AUSTRALIA

     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 Australia 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. Along with GE Mortgage Insurance Pty Ltd, 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, 2001, GE Mortgage Insurance Pty Ltd had total assets of
A$212.5 million, shareholders' equity of A$94.7 million and statutory reserves
- -- claims equalization reserve -- of A$19.8 million. GE Mortgage Insurance Pty
Ltd currently has a claims paying ability rating of AAA by S&P and Fitch and
Aa1 by Moody's.

     As of December 31, 2001, GE Capital Mortgage Insurance Corporation
(Australia) Pty Ltd had total assets of A$375.2 million, shareholders' equity
of A$172.2 million and statutory reserves -- claims


                                       52


equalization reserve -- of A$8.8 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 Commonwealth of Australia currently has a local currency rating of AAA
by S&P and Fitch and Aaa 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.

ROYAL & SUN ALLIANCE LENDERS MORTGAGE INSURANCE LIMITED

     Following the merger of Sun Alliance Australia and Royal Insurance
Australia in 1992, Sun Alliance Mortgage Insurance Limited became known as
Royal & Sun Alliance Lenders Mortgage Insurance Limited. It has been operating
in the lenders' mortgage insurance market in Australia since 1989.

     Following the merger, Royal & Sun Alliance Lenders Mortgage Insurance
Limited operates within a Strategic Business Unit of the General Insurances
Division of the Royal & Sun Alliance Australia group. Royal & Sun Alliance
Lenders Mortgage Insurance Limited is a subsidiary of Royal & Sun Alliance
Insurance Australia Limited, which is one of the 5 largest insurers in
Australia.

     As of December 31, 2001, Royal & Sun Alliance Lenders Mortgage Insurance
Limited held assets of A$464 million and it had shareholders' equity of A$270
million, including statutory reserves -- claims equalization reserve -- of A$48
million. Royal & Sun Alliance Lenders Mortgage Insurance Limited has a claims
paying ability rating of A+ "developing" by S&P, A+ "evolving" by Fitch and A2
"uncertain" by Moody's.

     The business address of Royal & Sun Alliance Lenders Mortgage Insurance
Limited is 465 Victoria Avenue, Chatswood, New South Wales, Australia.

     On November 7, 2002 Royal & Sun Alliance announced plans for an initial
public offering involving the majority of its Asia Pacific operations during
the first half of 2003. On December 12, 2002 it issued a press release in
Australia, confirming that its Australian and New Zealand operations would be
involved in the initial public offering and that its other operations in the
Asia Pacific would not.

     Neither the trust manager nor the servicer is aware of or in a position to
determine the likelihood of the initial public offering occurring or the impact
(if any) that the initial public offering may have on Royal & Sun Alliance
Lenders Mortgage Insurance Limited.

     Even if the initial public offering does not occur, there can be no
guarantee that Royal & Sun Alliance Lenders Mortgage Insurance Limited or its
assets will not otherwise be sold. Neither the trust manager nor the servicer
is aware of, or is in a position to determine the likelihood of the initial
public offering or the impact (if any) that the initial public offering may
have on Royal & Sun Alliance Lenders Mortgage Insurance Limited.


                                       53


                         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.

     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.


                                       54


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;

     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$3.75 billion and approximately 22,597 employees worldwide in
2001. 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.


                                       55


                         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 US$ notes. The summary
does not purport to be complete and is subject to the terms and conditions of
the transaction documents, the fixed-floating rate swap 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    a limited-purpose trust company organized under the New York Banking
          Law;

     o    a "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, 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,


                                       56


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
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


                                       57


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.

     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.


                                       58


DEFINITIVE NOTES


     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

     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 quarterly 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 the fixed-floating rate swap 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 monthly basis on each monthly
payment date. On each quarterly 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 quarterly 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
quarterly payment date or transferred to a US$ account maintained by the
US$ noteholder with a bank in New York City.


                                       59


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 monthly payment date, the
                                 period from, and including, the date which is 6
                                 business days before the date that is one
                                 calendar month preceding that monthly payment
                                 date to, but excluding, the date which is 6
                                 business days before that monthly 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 March
                                     19, 2003.

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

INTEREST PERIOD...............   with respect to the Class A2 A$ Interest
                                 Amount, the Class B1 A$ Interest Amount, the
                                 Class A1 notes and the Class B2 notes, each
                                 period from and including a monthly payment
                                 date to and excluding the next monthly payment
                                 date. However, the first and last Interest
                                 Periods for each of the Class A2 A$ Interest
                                 Amount, the Class B1 A$ Interest Amount, the
                                 Class A1 notes and the Class B2 notes are as
                                 follows:

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

                                 o   last: period from and including the monthly
                                     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.

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

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

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

DETERMINATION DATE............   with respect to a monthly or quarterly
                                 payment date, the date which is 4 business days
                                 before that monthly or quarterly payment date.

QUARTERLY PAYMENT DATE........   the 27th day or, if the 27th day is not a
                                 business day, then the next business day of
                                 each of February, May, August and


                                       60


                                 November. The first quarterly payment date
                                 will be in May 2003.

MONTHLY PAYMENT DATE..........   the 27th day or, or if the 27th day is not a
                                 business day, then the next business day of
                                 each calendar month. The first monthly payment
                                 date will be in March 2003.


EXAMPLE CALENDAR

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

COLLECTION PERIOD.............   February 21st to March 20th

MONTHLY INTEREST PERIOD.......   February 27th to March 26th

DETERMINATION DATE............   March 23rd

MONTHLY PAYMENT DATE..........   March 27th

COLLECTION PERIOD.............   March 21st to April 20th

MONTHLY INTEREST PERIOD.......   March 27th to April 26th

DETERMINATION DATE............   April 23rd

MONTHLY PAYMENT DATE..........   April 27th

COLLECTION PERIOD.............   April 21st to May 20th

MONTHLY INTEREST PERIOD.......   April 27th to May 26th

DETERMINATION DATE............   May 23rd

QUARTERLY INTEREST PERIOD.....   February 27th to May 26th

MONTHLY PAYMENT DATE/
QUARTERLY PAYMENT DATE........   May 27th

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 swap 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;


                                       61


     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 Class A2 A$ Equivalent of the
outstanding principal amount of the Class A2 notes, the Class B1 A$ Equivalent
of the outstanding principal amount of the Class B1 notes, the outstanding
principal amount of any Class A1 notes and the outstanding principal amount of
the Class B2 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 the notes and will, to the extent necessary, be
replenished on each monthly 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 monthly 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 monthly 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 monthly 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 each
          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;

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


                                       62


          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 trust manager and the servicer -- not
               covered by the two previous bullet points above which have
               already been incurred prior to the monthly 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 each fixed-floating rate swap other than any break costs in
               respect of the termination of a fixed-floating rate swap;

          o    interest on any Class A1 notes for the Interest Period ending on
               that monthly payment date to the Class A1 noteholders;

          o    (1) the Class A2 A$ Interest Amount for that monthly payment
               date, to the currency swap provider and any reciprocal payment by
               the currency swap provider is thereafter to be applied towards
               payment of interest on the Class A2 notes on the related
               quarterly payment date, and (2) in the event of the termination
               of the Class A2 currency swap, an A$ amount the trust manager
               determines in good faith to be applied on that monthly payment
               date in order to enable the issuer trustee to meet its
               obligations to pay interest on the Class A2 notes on the related
               quarterly payment date, to the note trustee for purchase of U.S.
               dollars at the prevailing spot exchange rate in New York City to
               be applied towards payment of interest on the Class A2 notes on
               the related quarterly payment date; and

          o    to the currency swap provider, any break costs payable to the
               currency swap provider under the Class A2 currency swap other
               than in respect of the termination of the Class A2 currency swap
               where the currency swap provider is the defaulting party, as such
               term is defined in the Class A2 currency swap;

     o    sixth, pro rata and according to the amount of interest payable to
          each class:

          o    (1) the Class B1 A$ Interest Amount for that monthly payment
               date, to the currency swap provider and any reciprocal payment by
               the currency swap provider is thereafter to be applied towards
               payment of interest on the Class B1 notes on the related
               quarterly payment date, and (2) in the event of the termination
               of the Class B1 currency swap, an A$ amount the trust manager
               determines in good faith to be applied on that monthly payment
               date in order to enable the issuer trustee to meet its
               obligations to pay interest on the Class B1 notes on the related
               quarterly payment date, to the note trustee for purchase of U.S.
               dollars at the prevailing spot exchange rate in New York City to
               be applied towards payment of interest on the Class B1 notes on
               the related quarterly payment date;

          o    interest on the Class B2 notes for the Interest Period ending on
               that monthly payment date to the Class B2 noteholders; and

          o    to the currency swap provider, any break costs payable to the
               currency swap provider under the Class B1 currency swap other
               than in respect of the termination of the Class B1 currency swap
               where the currency swap provider is the defaulting party, as such
               term is defined in the Class B1 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.


                                       63


ADDITIONAL INCOME PAYMENTS

     On each monthly 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 Amount
          is reduced to zero.

     o    third, to reduce any Carryover Charge-offs that have not been reduced
          on prior monthly 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

          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, pro rata any fees payable to the sellers; and

     o    sixth, pro rata the balance, if any, 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 monthly payment date under the
second and third bullet points above is called the RECOVERY AMOUNT for that
monthly 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 the related Interest Period will be equal to LIBOR on
the related rate reset date plus a margin of 0.27% in respect of the Class A2
notes and a margin of 0.85% in respect of the Class B1 notes. If the issuer
trustee has not redeemed all of either class of the US$ notes by the Step-Up
Margin Date then the interest rate for each related Interest Period commencing
on or after that date for such class of US$ Note will be equal to LIBOR on the
related rate reset date plus a margin of 0.81% in respect of the Class A2 notes
and a margin of 1.70% in respect of the Class B1 notes.

     The STEP-UP MARGIN DATE means the quarterly payment date falling in
November 2008.

     Up to, and including, the Step-Up Margin Date, the interest rate for the
Class B2 notes for a particular Interest Period will be equal to the Bank Bill
Rate on the first day of that Interest Period plus a margin of 0.88%. If the
issuer trustee has not redeemed all of the Class B2 notes by the Step-Up Margin
Date then the interest rate for a particular Interest Period commencing on or
after that date will be equal to the Bank Bill Rate on the first day of that
Interest Period plus a margin of 1.76%.

     The interest rate for the Class A1 notes will be as specified on the date
the Class A1 notes are issued. No Class A1 notes may be issued unless the
rating agencies have confirmed that the issue of the Class A1 notes will not
result in a reduction or withdrawal of the rating of any note outstanding.


                                       64


     With respect to any monthly payment date or quarterly 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 A2 A$ Interest Amount,
          the Class B1 A$ Interest Amount, the Class A1 notes and the Class B
          notes.

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


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.


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 quarterly payment
          date after the closing date which is to be treated as a Mortgage
          Principal Payment 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 Payment 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 monthly 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 monthly payment date, any
Liquid Authorized Investments and any Recovery Amounts for the corresponding
monthly 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;

                                       65


     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, subject to the Prescribed Minimum Level of Liquid Authorized
          Investments, to Class A1 noteholders in payment of the Principal
          Amount of the Class A1 notes until such time as the Class A1 notes
          have been redeemed in full,

     o    fourth, subject to the Prescribed Minimum Level of Liquid Authorized
          Investments,

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

               o    (1) prior to the termination of the Class A2 currency swap,
                    to the currency swap provider the Class A2 A$ Equivalent of
                    the Class A2 Currency Swap Notional Amount for the monthly
                    payment date, and any reciprocal payment by the currency
                    swap provider is thereafter to be applied towards payment of
                    the Principal Amount of the Class A2 notes on the related
                    quarterly payment date, and (2) in the event of the
                    termination of the Class A2 currency swap, to the note
                    trustee for purchase of U.S. dollars at the spot exchange
                    rate in New York City, to be applied towards payment of the
                    Principal Amount of the Class A2 notes on the related
                    quarterly payment date, in each case until such time as all
                    of the Class A2 notes have been redeemed in full;

               o    (1) prior to the termination of the Class B1 currency swap,
                    to the currency swap provider the Class B1 A$ Equivalent of
                    the Class B1 Currency Swap Notional Amount for the monthly
                    payment date, and any reciprocal payment by the currency
                    swap provider is thereafter to be applied towards payment of
                    the Principal Amount of the Class B1 notes on the related
                    quarterly payment date, and (2) in the event of the
                    termination of the Class B1 currency swap, to the note
                    trustee for purchase of U.S. dollars at the spot exchange
                    rate in New York City, to be applied towards payment of the
                    Principal Amount of the Class B1 notes on the related
                    quarterly payment date, in each case until such time as all
                    of the Class B1 notes have been redeemed in full;

               o    to the Class B2 noteholders in payment of the Principal
                    Amount of the Class B2 notes;

               provided that, each such amounts in the preceding three bullet
               points 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 monthly
               payment date, in the following order of priority:

               o    (1) prior to the termination of the Class A2 currency swap,
                    to the currency swap provider the Class A2 A$ Equivalent of
                    the Class A2 Currency Swap Notional Amount for the monthly
                    payment date, and any reciprocal payment by the currency
                    swap provider is thereafter to be applied towards payment of
                    the Principal Amount of the Class A2 notes on the related
                    quarterly payment date, and (2) in the event of the
                    termination of the Class A2 currency swap, to the note
                    trustee for purchase of U.S. dollars at the spot exchange
                    rate in New York City, to be applied towards payment of the
                    Principal Amount of the Class A2 notes on the related
                    quarterly payment date, in each case until such time as all
                    the Class A2 notes have been redeemed in full;

               o    pro rata:

                         o    (1) prior to the termination the Class B1 currency
                              swap, to the currency swap provider of the Class
                              B1 A$ Equivalent of the Class B1 Currency Swap
                              Notional Amount for the monthly payment date, and
                              any reciprocal payment by the currency swap
                              provider is thereafter to be applied towards
                              payment of the Principal Amount of the Class B1
                              notes on the related quarterly payment date, and
                              (2) in the event of the termination of the Class
                              B1 currency swap, to the note trustee for purchase
                              of U.S. dollars at the spot exchange rate in New
                              York City, to be applied towards payment of the
                              Principal Amount of the


                                       66


                              Class B1 notes on the related quarterly payment
                              date, in each case until such time as all Class B1
                              notes have been redeemed in full;

                         o    to the Class B2 noteholders in payment of the
                              Principal Amount of the Class B2 notes until such
                              time as the Class B2 notes have been redeemed in
                              full; and

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

     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 if each of the following conditions
are satisfied:

     o    there are no Carryover Charge-offs;

     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 the
          time; and

     o    an amount equal to the aggregate of:

          o    the Class B1 A$ Equivalent of the Principal Amount of all Class
               B1 notes outstanding; plus

          o    the Principal Amount of all Class B2 notes outstanding at the
               time;

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

          o    the Initial Principal Amount of all Class B2 notes on the closing
               date; plus

          o    the Class A2 A$ Equivalent of the Initial Principal Amount of all
               Class A2 notes on the closing date; plus

          o    the Class B1 A$ Equivalent of the Initial Principal Amount of all
               Class B1 notes on the closing date.

     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 monthly payment date, the Aggregate Principal Loss Amount for
the related Collection Period exceeds the amount allocated or available for
allocation on that monthly 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 monthly payment date. The trust manager will notify the
issuer trustee and the note trustee of the amount of any Charge-offs for any
monthly payment date. The total of the Charge-offs from prior monthly 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 quarterly payment date
amounts denominated in US$. The issuer trustee


                                       67


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
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 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 quarterly payment date pro
rata between the relevant notes and to the extent payments relating to the
following amounts were made to the currency swap provider:

     o    interest on the Class A2 notes and the Class B1 notes;

     o    principal on the Class A2 notes and the Class B1 notes, until their
          outstanding principal balance is reduced to zero.


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 Class A2 noteholders specifying a quarterly 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 Class A2 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.


THE FIXED-FLOATING RATE SWAP

     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, if any
fixed-rate housing loans are 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
monthly 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 monthly payment date an amount calculated by reference to the Bank Bill
Rate.

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


                                       68


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:

     o    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 short term credit rating of P-1 by Moody's and a long term
          credit rating of at least A2 by Moody's; or

     o    if the fixed-floating rate swap is not novated within 30 days of the
          downgrade, cash collateralize its obligations.

     Where the fixed-floating rate swap provider must comply with the second
bullet point above, 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 the
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.

     The issuer trustee will have the right to terminate the 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
the fixed-floating rate swap will be denominated in Australian dollars. The
payments to the issuer trustee under the


                                       69


fixed-floating rate swap 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
A2 currency swap to hedge its interest rate and currency exposure in relation
to the Class A2 notes and the Class B1 currency swap to hedge its interest rate
and currency exposure in relation to the Class B1 notes. The currency swaps
will be governed by the laws of England and Wales.

     The Class A2 currency swap and the Class B1 currency swap will both 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 A2 notes and the Class B1 notes,
respectively.

     Under the Class A2 currency swap and the Class B1 currency swap, the
issuer trustee will pay to the currency swap provider on each monthly payment
date an amount in Australian dollars equal to the lesser of (1) 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 Class A1 notes, if any -- see "--Principal Distributions"
above -- and (2) (a) the Class A2 A$ Equivalent of the Class A2 Currency Swap
Notional Amount with respect to the Class A2 currency swap, or (b) the Class B1
A$ Equivalent of the Class B1 Currency Swap Notional Amount with respect to the
Class B1 currency swap for that monthly payment date. The currency swap
provider will pay directly to the US$ account of the principal paying agent on
the related quarterly payment date an amount denominated in United States
dollars which is equivalent to such Australian dollar payment. Under the Class
A2 currency swap, the equivalent United States dollar payment will be
calculated using an exchange rate of US$0.5708 = A$1.00. Under the Class B1
currency swap, the equivalent United States dollar payment will be calculated
using an exchange rate of US$0.5984 = A$1.00. Both exchange rates will be fixed
for the term of the currency swaps.

     In addition, under the Class A2 currency swap and the Class B1 currency
swap on each monthly payment date the issuer trustee will pay to the currency
swap provider the Class A2 A$ Interest Amount and the Class B1 A$ Interest
Amount, respectively, for that monthly payment date. The currency swap provider
will pay directly to the US$ account of the principal paying agent on the
related quarterly 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 currency swap. However, the issuer
trustee will not be required to pay grossed-up amounts to the currency swap
provider under a currency swap.

     If on any monthly 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 quarterly payment to be made by the currency swap provider with respect to
such Australian dollar floating rate monthly 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 A2 A$ Equivalent
and the Class B1 A$ Equivalent, as applicable, of that U.S. dollar amount.


TERMINATION BY THE CURRENCY SWAP PROVIDER

     With respect to each of the Class A2 currency swap and the Class B1
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;

                                       70


     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;

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


TERMINATION BY THE ISSUER TRUSTEE

     There are a number of circumstances in which the issuer trustee has the
right to terminate the Class A2 currency swap or the Class B1 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.


                                       71


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 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 long term credit rating by Moody's to not lower than A3; or

     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    in the situation described in the first bullet point above only, (A)
          deposit and maintain in the swap collateral account, which will be a
          US$ account with an Approved Bank in the name of the issuer trustee,
          sufficient funds to ensure that the amount on deposit in such account
          is not less than the full amount owed by the currency swap provider as
          set forth in the relevant currency swap, or (B) acquire in the name of
          or transfer to the issuer trustee eligible investments which will
          mature on or prior to the next quarterly payment date with an
          aggregate face amount equal to the full amount owed by the currency
          swap provider as set forth in the currency swap; or

     o    in the situation described in the second bullet point above:

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

and until such time as a replacement currency swap or alternative arrangement
has been entered into in accordance with the immediately preceding 2 bullet
points above, the currency swap provider shall deposit such amounts in the swap
collateral account or acquire in the name of or transfer to the issuer trustee
eligible investments as set forth in clauses (A) and (B) of the sixth preceding
bullet point.

     If, at any time, the currency swap provider's obligations under the Class
A2 currency swap or the Class B1 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 swap collateral account pursuant to such currency swap.

     The issuer trustee, at the direction of the trust manager, may only invest
amounts on deposit in a swap collateral account in eligible investments that
will mature on or before the next quarterly payment date. All accrued interest
or any other income derived from the acquisition or transfer of any eligible
investments or any amounts on deposit in a swap collateral account will be
payable monthly to the party providing such eligible investments or who has
deposited such amount in the swap collateral account. Such amounts will only be
payable to such party to the extent that the payment will not reduce the
balance of the swap collateral account to an amount less than the required
amount set forth in the relevant currency swap.


TERMINATION PAYMENTS

     On the date of termination of the Class A2 currency swap or the Class B1
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


                                       72


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 A2 currency swap or the Class B1 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;

     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 the 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 Barclays Bank PLC.

     The short-term unsecured debt obligations of Barclays Bank PLC are rated
A-1+ by S&P, P-1 by Moody's and F1+ by Fitch Ratings Limited and the long-term
unsecured debt obligations of Barclays Bank PLC are rated AA by S&P, Aa1 by
Moody's and AA+ by Fitch Ratings Limited.

     The annual report on Form 20-F for the year ended December 31, 2001 and
the interim report on Form 6-K for the semi-annual period ended June 30, 2002
of Barclays PLC and Barclays Bank PLC are on file with the Securities and
Exchange Commission. Barclays will provide without charge to each person to
whom this prospectus is delivered, on the request of that person, a copy of the
Form 20-F and Form 6-K referred to in the previous sentence. Written requests
should be directed to: Barclays Bank PLC, 54 Lombard Street, London, EC3P 4AH,
England, Attention: Barclays Group Corporate Secretariat.

     Neither the Class A2 notes nor the Class B1 notes will be obligations of
Barclays Bank PLC, Barclays PLC or any of their affiliates.


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


                                       73


     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

     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,

          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 quarterly 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 quarterly 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.


                                       74


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 quarterly 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 quarterly 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
Class A2 notes, the Class B1 notes or the Class B2 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, each 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 4 business
days before the relevant quarterly 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 quarterly payment date falling on or after the Step-Up
Margin Date, being the November 2008 quarterly 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;

     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; and

                                       75


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

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

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


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 quarterly payment date falling in
May 2035.


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 quarterly 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;

                                       76


     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 each 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 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.


SELLERS' 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 each 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
relevant 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 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


                                       77


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 note
becomes void in its entirety, no claim may be made in respect of it.


REPORTS TO NOTEHOLDERS

     On each monthly payment date, the trust manager will, in respect of the
Collection Period ending before that monthly 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 monthly payment date occurring during that Collection
          Period;

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

     o    the aggregate of all principal payments to be made in respect of each
          class of notes on the corresponding monthly 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 the Class A2 notes for the interest period
          ending on the day before the next quarterly payment date;

     o    the interest rate for the Class B1 notes for the interest period
          ending on the day before the next quarterly 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 monthly payment date;

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

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

     Unless and until definitive 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 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 2004.


                                       78


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.


                                       79


                   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, the primary
backup servicer agreement and the secondary 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, the primary
backup servicer agreement and the secondary 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 primary backup
servicer agreement and the secondary backup servicer agreement are 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 owned or controlled by any government, including,
          without limitation, an alteration, addition or modification which is
          appropriate or expedient as a consequence of the enactment of a
          statute or regulation or an amendment to any statute or regulation or
          ruling by the Australian Commissioner or Deputy 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 any 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.


                                       80


     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, 2003, 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

     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
September 30, 2003, 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 and the security trustee are collectively entitled to a
fee for each Collection Period equal to 0.055% 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 monthly payment date.


                                       81


     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.

     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 -- except in relation to the assets of the trust -- liquidator,
administrator or similar person to the issuer trustee 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 willful 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


                                       82


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
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.


                                       83


TRUST MANAGER'S FEES, EXPENSES AND INDEMNIFICATION

     The trust manager is entitled to a fee for each collection period equal to
0.055% 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 monthly payment date.

     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, New York branch 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 will not extend to any loss,
liability or expense arising from any fraud, negligence or wilful 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,


                                       84


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;

     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 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.


                                       85


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, 39 Hunter 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 sellers 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 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 Class A noteholders if, in the security
trustee's opinion, there is a conflict between the interests of the Class A
noteholders and the interests of the Class B noteholders or other Mortgagees.


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:


                                       86


     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
          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    a fixed-floating rate swap or either of the currency swaps is
          terminated and a replacement fixed-floating rate swap or currency swap
          on terms that will not lead to a withdrawal or downgrade of the rating
          of any notes, is not put in place;

     o    all or any part of any transaction document, other than a
          fixed-floating rate swap or the currency swaps, is terminated or is or
          becomes void, illegal, invalid, unenforceable or of 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


                                       87


          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    the Noteholder Mortgagees alone for as long as amounts outstanding
          under the notes are 75% or more of the total Secured Monies; 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.


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 THE 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.


                                       88


     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$ 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,


                                       89


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 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 willful 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 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 or the calculation agent;

          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
          each 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 B1 currency swap;

          o    monetary liabilities of the issuer trustee to the Class A
               noteholders; and

          o    monetary liabilities owing in relation to any redraws;

     o    seventh, to pay pro rata:

          o    any monetary liabilities of the issuer trustee to Class B
               noteholders; and

          o    any monetary liabilities of the issuer trustee to the currency
               swap provider under the Class B1 currency swap;


                                       90


     o    eighth, 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    ninth, 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    tenth, 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.


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;

     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.


                                       91


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.

     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;


                                       92


     o    exercising a high degree of skill and care in respect thereof; and

     o    in compliance with all relevant legislation.

     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 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 ranks 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;

     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;


                                       93


     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 monthly 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.


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;

     o    it becomes unlawful for the servicer to perform the services under the
          investment management agreement.


                                       94


     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;

     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 AGREEMENTS


THE PRIMARY BACKUP SERVICER AGREEMENT

     The issuer trustee, the primary backup servicer and the servicer have
entered into the primary backup servicer agreement. Under the primary 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 must promptly notify the primary backup servicer of such removal or
retirement and offer the appointment as servicer of the trust to the primary
backup servicer. Within 5 days of such notice, the primary backup servicer will
notify the issuer trustee whether it will accept such appointment.

     If the primary backup servicer accepts the issuer trustee's appointment as
servicer, then the primary backup servicer will act as servicer of the trust
from the date of appointment until such time as the primary backup servicer is
removed or retires in accordance with the primary backup servicer agreement.
The issuer trustee cannot appoint the primary 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 primary backup servicer has been appointed, it will be bound by
and must observe the rights, obligations 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 primary backup servicer as servicer, Interstar Securities (Australia)
Pty Limited


                                       95


will immediately provide to the primary 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
primary 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
primary backup servicer to fulfill its duties, obligations and discretions as
servicer. The issuer trustee may remove the primary backup servicer as servicer
after providing the primary backup servicer with written notice and in
accordance with the provisions of the investment management agreement.


     Prior to its appointment as servicer, the primary backup servicer will be
entitled to receive a backup servicer standby fee from the servicer as agreed
from time to time between the servicer and the primary backup servicer and
notified to the issuer trustee. In the event that the servicer fails to pay the
primary backup servicer the backup servicer standby fee, then subject to the
primary backup servicer giving written notice to the issuer trustee, the issuer
trustee can deduct such amount from any amount payable to the servicer as a
servicer's fee. After its appointment as servicer, the primary backup servicer
will be entitled to receive the servicer's fee.


     If the primary backup servicer is unable or declines the issuer trustee's
offer to be appointed as servicer, the issuer trustee will have the option to
appoint the secondary backup servicer as servicer under the secondary backup
servicer agreement.


     The primary backup servicer agreement will be governed by the laws of the
State of Victoria.


THE SECONDARY BACKUP SERVICER AGREEMENT


     The issuer trustee, the secondary backup servicer and the servicer have
entered into the secondary backup servicer agreement. The provisions of the
secondary backup servicer agreement are similar to the provisions described
above in the primary backup servicer agreement, except that the secondary
backup servicer is obliged to become servicer at the request of the issuer
trustee. The secondary backup servicer agreement will be governed by the laws
of the State of Victoria.


                                       96


                                 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.

     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.


                                       97


     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.


                                       98


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
PORTFOLIO AT:                         1998                   1998                   1999
- ---------------------------- ---------------------- ---------------------- ----------------------
                                                                  
Outstanding Balance ........  $ 1,096,782,349.81     $ 1,258,820,846.88     $ 1,500,609,532.07
Number of Loans
 Outstanding ...............               8,112                  9,440                 11,328
Percentage of Delinquent
 Loans*
31 - 60 Days ...............                0.38%                  0.40%                  0.55%
61 - 90 Days ...............                0.20%                  0.23%                  0.38%
91 Days Plus ...............                0.12%                  0.17%                  0.18%
Total Delinquencies over
 30 Days ...................                0.70%                  0.80%                  1.11%




                                  SEPTEMBER 30             MARCH 31             SEPTEMBER 30             MARCH 31
PORTFOLIO AT:                         1999                   2000                   2000                   2001
- ---------------------------- ---------------------- ---------------------- ---------------------- ----------------------
                                                                                      
Outstanding Balance ........  $ 1,968,607,661.73     $ 2,609,611,105.11     $ 3,344,250,484.60     $ 4,020,835,770.89
Number of Loans
 Outstanding ...............              14,498                 18,579                 23,091                 27,406
Percentage of Delinquent
 Loans*
31 - 60 Days ...............                0.54%                  0.43%                  0.35%                  0.33%
61 - 90 Days ...............                0.31%                  0.24%                  0.16%                  0.14%
91 Days Plus ...............                0.15%                  0.13%                  0.10%                  0.06%
Total Delinquencies over
 30 Days ...................                1.00%                  0.80%                  0.61%                  0.53%




                                  SEPTEMBER 30             MARCH 31             SEPTEMBER 30
PORTFOLIO AT:                         2001                   2002                   2002
- ---------------------------- ---------------------- ---------------------- ----------------------
                                                                  
Outstanding Balance ........  $ 4,820,490,560.20     $ 5,864,319,193.21     $ 7,436,170,410.31
Number of Loans
 Outstanding ...............              32,114                 38,133                 46,825
Percentage of Delinquent
 Loans*
31 - 60 Days ...............                0.28%                  0.40%                  0.58%
61 - 90 Days ...............                0.12%                  0.19%                  0.18%
91 Days Plus ...............                0.06%                  0.10%                  0.12%
Total Delinquencies over
 30 Days ...................                0.46%                  0.70%                  0.89%





                                             MARCH 31   SEPTEMBER 30   MARCH 31   SEPTEMBER 30   MARCH 31
SIX MONTH PERIOD ENDING:                       1998         1998         1999         1999         2000
- ------------------------------------------- ---------- -------------- ---------- -------------- ----------
                                                                                 
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:                         2000         2001         2001         2002         2002
- ------------------------------------------- -------------- ---------- -------------- ---------- -------------
                                                                                 
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.

                                       99


                      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.


     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.


                                      100


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 of the mortgage loans will tend to shorten the
weighted average life of the US$ notes, while redraws will tend to extend the
weighted average life 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 life 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. None of the sellers 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:

     o    the initial cut-off date is the close of business on February 21,
          2003;

     o    closing date for the notes is February 27, 2003;

     o    on the closing date the issuer trustee will purchase housing loans
          with an aggregate principal balance of A$1,322,537,613;

     o    housing loans will be purchased by the issuer trustee during the
          pre-funding period with an aggregate amount of A$44,095,555 and will
          be purchased in full on March 27, 2003;

     o    the characteristics of the housing loans purchased during the
          pre-funding period will have the same blended loan characteristics as
          the housing loan pool described in "Description of the Assets of the
          Trust", save for its total size;

     o    payments on the US$ notes are made on each quarterly payment date,
          regardless of the day on which payment actually occurs, commencing in
          May 27, 2003, 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 fifteenth day
          of each month, with no defaults or arrears;

     o    there are no redraws, principal increases, substitutions or payment
          holidays with respect to the housing loans and, accordingly, no Class
          A1 notes will be issued;

     o    housing loans bearing a variable rate of interest maintain the rate
          set as at December 13, 2002;


                                      101


     o    borrowers in relation to any interest only housing loans in the
          portfolio are assumed to pay no principal for a period of five years
          and will pay principal and interest thereafter;

     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 B2 notes, the Class A2 A$ Equivalent of
          the outstanding Principal Amount of the Class A2 notes and the Class
          B1 A$ Equivalent of the outstanding Principal Amount of the Class B1
          notes;

     o    all prepayments are received on the fifteenth day of each month and
          include the full month's interest on the prepayment;

     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 quarterly 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;

     o    the exchange rate is US$0.5842=A$1.0000.

     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.


                                      102


PERCENTAGE OF INITIAL PRINCIPAL AMOUNT OUTSTANDING OF THE CLASS A2 NOTES AT THE
              FOLLOWING PERCENTAGES OF CONSTANT PREPAYMENT RATE*






DATE                                       0.0%       10.0%       15.0%       17.5%       20.0%       25.0%       30.0%
- -------------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------
                                                                                          
Closing Date .........................     100.0%      100.0%      100.0%      100.0%      100.0%      100.0%      100.0%
February 27, 2004 ....................      99.2%       89.3%       84.4%       81.9%       79.4%       74.5%       69.5%
February 27, 2005 ....................      98.4%       79.8%       71.2%       67.0%       63.0%       55.4%       48.3%
February 27, 2006 ....................      97.6%       71.2%       60.0%       54.8%       50.0%       41.2%       33.5%
February 27, 2007 ....................      96.7%       63.5%       50.5%       44.8%       39.6%       30.6%       23.2%
February 27, 2008 ....................      95.6%       56.5%       42.5%       36.6%       31.4%       22.7%       16.1%
February 27, 2009 ....................      93.8%       49.9%       35.4%       29.6%       24.6%       16.7%       11.1%
February 27, 2010 ....................      91.9%       44.0%       29.5%       23.9%       19.3%       12.3%        7.6%
February 27, 2011 ....................      89.9%       38.7%       24.5%       19.3%       15.1%        9.0%        5.2%
February 27, 2012 ....................      87.7%       34.0%       20.3%       15.5%       11.8%        6.6%        3.5%
February 27, 2013 ....................      85.3%       29.8%       16.8%       12.5%        9.2%        4.8%        2.3%
February 27, 2014 ....................      82.9%       26.0%       13.9%       10.0%        7.1%        3.5%        1.5%
February 27, 2015 ....................      80.2%       22.7%       11.4%        8.0%        5.5%        2.5%        0.9%
February 27, 2016 ....................      77.4%       19.7%        9.4%        6.3%        4.3%        1.7%        0.5%
February 27, 2017 ....................      74.3%       17.0%        7.6%        5.0%        3.2%        1.2%        0.3%
February 27, 2018 ....................      71.1%       14.6%        6.2%        4.0%        2.4%        0.8%        0.1%
February 27, 2019 ....................      67.7%       12.5%        5.0%        3.1%        1.8%        0.5%        0.0%
February 27, 2020 ....................      64.0%       10.7%        4.0%        2.3%        1.3%        0.2%        0.0%
February 27, 2021 ....................      60.1%        9.0%        3.2%        1.8%        0.9%        0.1%        0.0%
February 27, 2022 ....................      55.9%        7.6%        2.5%        1.3%        0.6%        0.0%        0.0%
February 27, 2023 ....................      51.4%        6.3%        1.9%        0.9%        0.4%        0.0%        0.0%
February 27, 2024 ....................      46.7%        5.1%        1.4%        0.6%        0.2%        0.0%        0.0%
February 27, 2025 ....................      41.6%        4.1%        1.0%        0.4%        0.1%        0.0%        0.0%
February 27, 2026 ....................      36.2%        3.2%        0.7%        0.2%        0.0%        0.0%        0.0%
February 27, 2027 ....................      30.5%        2.3%        0.4%        0.1%        0.0%        0.0%        0.0%
February 27, 2028 ....................      24.3%        1.6%        0.2%        0.0%        0.0%        0.0%        0.0%
February 27, 2029 ....................      17.9%        1.0%        0.0%        0.0%        0.0%        0.0%        0.0%
February 27, 2030 ....................      11.3%        0.4%        0.0%        0.0%        0.0%        0.0%        0.0%
February 27, 2031 ....................       4.7%        0.0%        0.0%        0.0%        0.0%        0.0%        0.0%
February 27, 2032 ....................       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) ..........      5.62        4.28        3.74        3.50        3.27        2.87        2.52
To Maturity (Years) ..................     18.96        7.82        5.65        4.91        4.32        3.44        2.83


- ----------
*     Totals may not sum exactly due to rounding.


                                      103


PERCENTAGE OF INITIAL PRINCIPAL AMOUNT OUTSTANDING OF THE CLASS B1 NOTES AT THE
              FOLLOWING PERCENTAGES OF CONSTANT PREPAYMENT RATE*






DATE                                       0.0%       10.0%       15.0%       17.5%       20.0%       25.0%       30.0%
- -------------------------------------- ----------- ----------- ----------- ----------- ----------- ----------- -----------
                                                                                          
Closing Date .........................     100.0%      100.0%      100.0%      100.0%      100.0%      100.0%      100.0%
February 27, 2004 ....................      99.2%       89.3%       84.4%       81.9%       79.4%       74.5%       69.5%
February 27, 2005 ....................      98.4%       79.8%       71.2%       67.0%       63.0%       55.4%       48.3%
February 27, 2006 ....................      97.6%       71.2%       60.0%       54.8%       50.0%       41.2%       33.5%
February 27, 2007 ....................      96.7%       63.5%       50.5%       44.8%       39.6%       30.6%       23.2%
February 27, 2008 ....................      95.6%       56.5%       42.5%       36.6%       31.4%       22.7%       16.1%
February 27, 2009 ....................      93.8%       49.9%       35.4%       29.6%       24.6%       16.7%       11.1%
February 27, 2010 ....................      91.9%       44.0%       29.5%       23.9%       19.3%       12.3%        7.6%
February 27, 2011 ....................      89.9%       38.7%       24.5%       19.3%       15.1%        9.0%        5.2%
February 27, 2012 ....................      87.7%       34.0%       20.3%       15.5%       11.8%        6.6%        3.6%
February 27, 2013 ....................      85.3%       29.8%       16.8%       12.5%        9.2%        4.8%        3.6%
February 27, 2014 ....................      82.9%       26.0%       13.9%       10.0%        7.1%        3.6%        3.6%
February 27, 2015 ....................      80.2%       22.7%       11.4%        8.0%        5.5%        3.6%        3.6%
February 27, 2016 ....................      77.4%       19.7%        9.4%        6.3%        4.3%        3.6%        3.6%
February 27, 2017 ....................      74.3%       17.0%        7.6%        5.0%        3.6%        3.6%        3.6%
February 27, 2018 ....................      71.1%       14.6%        6.2%        4.0%        3.6%        3.6%        3.6%
February 27, 2019 ....................      67.7%       12.5%        5.0%        3.6%        3.6%        3.6%        3.2%
February 27, 2020 ....................      64.0%       10.7%        4.0%        3.6%        3.6%        3.6%        2.1%
February 27, 2021 ....................      60.1%        9.0%        3.6%        3.6%        3.6%        3.6%        1.4%
February 27, 2022 ....................      55.9%        7.6%        3.6%        3.6%        3.6%        3.4%        0.9%
February 27, 2023 ....................      51.4%        6.3%        3.6%        3.6%        3.6%        2.3%        0.6%
February 27, 2024 ....................      46.7%        5.1%        3.6%        3.6%        3.6%        1.6%        0.4%
February 27, 2025 ....................      41.6%        4.1%        3.6%        3.6%        3.6%        1.1%        0.2%
February 27, 2026 ....................      36.2%        3.6%        3.6%        3.6%        3.1%        0.7%        0.1%
February 27, 2027 ....................      30.5%        3.6%        3.6%        3.6%        2.1%        0.4%        0.1%
February 27, 2028 ....................      24.3%        3.6%        3.6%        2.8%        1.3%        0.3%        0.0%
February 27, 2029 ....................      17.9%        3.6%        3.6%        1.7%        0.8%        0.1%        0.0%
February 27, 2030 ....................      11.3%        3.6%        2.0%        0.9%        0.4%        0.1%        0.0%
February 27, 2031 ....................       4.7%        3.5%        0.7%        0.3%        0.1%        0.0%        0.0%
February 27, 2032 ....................       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) ..........      5.62        4.28        3.74        3.50        3.27        2.87        2.52
To Maturity (Years) ..................     18.98        7.94        5.88        5.18        4.61        3.72        3.08


- ----------
*     Totals may not sum exactly due to rounding.

                                      104


                                USE OF PROCEEDS

     The proceeds from the sale of the US$ notes, after being exchanged
pursuant to the currency swaps, will amount to A$1,339,862,366 and will be
used by the issuer trustee, in most part, to acquire from each seller that
seller's beneficial interest in the housing loans and related mortgages, to
make a deposit in the prefunding account and to acquire Liquid Authorized
Investments. See "Description of the Assets of the Trust -- Acquisition of
Housing Loans after the Closing Date" and "Description of the US$ 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 original certificate is retained by the
registry, and in most States a duplicate certificate is issued to the owner.
Any dealing with the relevant land is carried out by pro forma instruments
which become effective on registration.

     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 leases, 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.

     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 stairwells, entrance lobbies and the
like, are known as "common


                                      105


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
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
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 a
duplicate certificate of title which mirrors the original certificate of title
held at the relevant land registry office. Although the certificate is not a
document of title as such, the procedure for replacement is sufficiently
onerous to act as a deterrent against most mortgagor fraud. 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.


                                      106


     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
          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.


                                      107


     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 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.

INSOLVENCY CONSIDERATIONS

     The current transaction is designed to mitigate insolvency risk. For
example, the assignment of the beneficial interest of each seller in the
housing loans to the issuer trustee should ensure that the housing


                                      108


loans are not assets available to the liquidator or creditors of each seller in
the event of an insolvency of that 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 US$ notes in full, some or all of the US$ 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.

     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.


                                      109


                   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, 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 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 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".

     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,
the issuer trustee and the trust will not be subject to United States federal
income tax.

     In the opinion of Mayer, Brown, Rowe & Maw, 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.


                                      110


     The discussion below assumes that all payments on the US$ notes are
denominated in U.S. dollars and that the notes are not indexed securities or
strip notes. Additionally, the discussion assumes that the interest formula for
the US$ notes meets the requirements for "qualified stated interest" under
Treasury regulations, called the "OID Regulations," relating to original issue
discount. Under the OID Regulations, 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 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 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.


MARKET DISCOUNT

     In the opinion of Mayer, Brown, Rowe & Maw, 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


                                      111


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.

     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, 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 is of the opinion that, backup withholding taxes
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 tax rate of 30%, in effect for payments
made during the years 2002 and 2003, will be reduced to 29% for payments made
during the years 2004 and 2005, and 28% for payments made during the years 2006
through 2010. For payments made after 2010, the backup withholding tax 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



                                      112


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.

                                      113






                            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.

     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.

     These conditions are:

     o    the issuer trustee is a company that is a resident of Australia when
          it issues the notes and when interest, as defined in section 128A(1AB)
          of the Tax Act, is paid; and

     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.

     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 associate of the issuer trustee, within the meaning of
section 128F(9) of the Tax Act, other than in the capacity of a dealer, manager
or underwriter in relation to a placement of the notes. However, the Australian
government on September 19, 2002 tabled in parliament as Taxation Laws
Amendment Bill (No. 6) 2002, legislation effective from August 29, 2001, to
treat interest payments to the following associates as being eligible for the
exemption if the issue of the debenture otherwise satisfies the requirements of
section 128F:

     o    an Australian resident that does not acquire the debenture in carrying
          on business at or through a permanent establishment in a country
          outside Australia;

     o    an Australian resident that acquires the debenture in carrying on
          business at or through a permanent establishment in a country outside
          Australia if the interest is received in the capacity of a clearing
          house, paying agent, custodian, funds manager or responsible entity of
          a registered scheme;

     o    a non-resident that acquires the debenture in carrying on business at
          or through a permanent establishment in Australia; and

     o    a non-resident that acquires the debenture in carrying on business
          outside Australia if the interest is received in the capacity of a
          clearing house, paying agent, custodian or funds manager.

     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 trustee with a tax file number or Australian
Business Number pursuant to the "Pay-As-You-Go" provisions of the tax
legislation.


                                      114


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.


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 the notes provided that:

     o    the notes are not held as part of a business carried on, at or through
          a permanent establishment in Australia; and

     o    the profits do not have an Australian source.

     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 security 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. The Australian government on
          September 19, 2002 tabled in parliament as Taxation Laws Amendment
          Bill (No. 6) 2002, legislation that 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 is expected to apply to
          transfers that occur on or after 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 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.


                                      115


     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 of the noteholders. In either case GST is not charged in respect of the
supply. Payments made to noteholders would not constitute a separate supply for
GST purposes.

     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.


FIXED-FLOATING RATE SWAP 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.


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:

                                      116


     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

     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.

     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 unitholder, where the unitholder is presently entitled to
the net income of the trust. Where the net income is paid to a unitholder, it
will be assessable to the unitholder 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.


                                      117


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.

     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 trust.


TAX CONSOLIDATION

     The Australian federal government has released various bills and
legislation in relation to some aspects of a new tax consolidation regime to
apply from July 1, 2002.

     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 bills and
legislation provide 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
contingent risk that the members of a consolidated group may be liable to
contribute to a consolidated group's income tax liabilities.

     It is not the current intention of the issuer trustee or the trust manager
that an election to consolidate the trust be made and thus there is no
intention that the trust form part of a tax consolidated group. On the basis
that this remains the case, then the contingent risk identified above will not
arise.


                 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.


                                      118


     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.


                       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 Government of Iraq or its agencies and UNITA
(the United Union for the Total Independence of Angola), its senior officials
and their immediate families, and individuals associated with the regime of
former President of Yugoslavia Slobodan Milosevic 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.



                             ERISA CONSIDERATIONS

     Subject to the considerations discussed in this section, the US$ notes are
eligible for purchase by employee benefit plans.

     Section 406 of 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


                                      119


"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.

     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 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 B1 notes because they are subordinated to the Class A2
notes.

     However, without regard to whether the US$ notes are treated as an equity
interest for these purposes, 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, a backup servicer,
the trust manager, the note trustee, a 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 your purchase and holding of the note will not result in a
non-exempt prohibited transaction under 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 plan assets, the possibility of
exemptive relief from the prohibited transaction rules and other issues and
their potential consequences.

                                      120


                        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; and at the SEC's regional offices at Citicorp Center, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661, and 7 World Trade Center, Suite
1300, New York, New York 10048. 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 A2 notes will be conditioned on obtaining a
rating of AAA by S&P and Aaa by Moody's. The issuance of the Class B1 notes and
the Class B2 notes will be conditioned on obtaining a rating of AA-
(CreditWatch Developing) by S&P. Royal & Sun Alliance Lenders Mortgage
Insurance Limited's credit rating was lowered to "A+/Developing" from "AA-"
last year. Royal & Sun Alliance Lenders Mortgage Insurance Limited subsequently
entered into reinsurance arrangements to provide coverage for certain
residential mortgaged backed securities, including the Class B1 notes and the
Class B2 notes, which are collateralized by mortgages insured by Royal & Sun
Alliance Lenders Mortgage Insurance Limited. While the rating of the reinsurer
is sufficient to maintain the "AA-" rating on the Class B notes, the Class B
notes will be placed on "CreditWatch Developing" since the reinsurance policy
only provides coverage for an initial period of 6 months beginning November
2002. Therefore, it is possible that if the term of the reinsurance policy is
not extended beyond the initial 6 month period or other arrangements have not
been entered into to maintain the "AA-" rating of the Class B notes, S&P could
lower the rating on the Class B notes.

     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
B notes with respect to the Class A2 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
securitization, the foreign currency rating of a country reflects, in general,
a rating agency's view


                                      121


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 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 A2 NOTES
   UNDERWRITERS OF THE CLASS A2 NOTES             (US$)
- ---------------------------------------   --------------------
Barclays Capital Inc ..................       $680,000,000
Deutsche Bank Securities Inc. .........       $ 70,000,000
Total .................................       $750,000,000


                                        PRINCIPAL AMOUNT OF
                                          CLASS B1 NOTES
 UNDERWRITERS OF THE CLASS B1 NOTES            (US$)
- ------------------------------------   --------------------
Barclays Capital Inc ...............        $15,500,000

     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 A2 notes and the Class B1
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 A2 notes .........        0.084%         0.0208%
Class B1 notes .........        0.084%         0.0208%


     The trust manager estimates that the out-of-pocket expenses for this
offering will be approximately US$996,300.

     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$1,071,700. The underwriting discounts and commissions will be paid
separately by Interstar Securities (Australia) Pty Limited and not from the
proceeds of the issuance of the US$ 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;


                                      122


     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.

     In the ordinary course of its business, the underwriters and some of their
affiliates have in the past and may in the future engage in commercial and
investment banking activities with the trust manager and its affiliates.


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 exempted 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.

     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 transmission 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 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 invited
          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,


                                      123


          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;

     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; and

     o    the US$ notes will not be acquired by an associate of the issuer
          trustee within the meaning of section 128F of the Tax Act, other than
          in the capacity of a dealer, trust manager or underwriter in relation
          to a placement of the US$ notes, as identified on a list provided by
          the trust manager.


     In addition, each underwriter 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 aware of,
or 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 were
being, or would later be acquired, directly or indirectly, by an associate of
the issuer trustee for the purposes of section 128F of the Tax Act.


     Each underwriter has agreed that it must offer the US$ notes for which
they subscribe 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 an investor, 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 to be an associate of any of the others; or

     o    as a result of 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    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.


                                      124


                              GENERAL INFORMATION


LISTING

     Applications have been 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 February 21,
2003.


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 016295051 and ISIN
US46070XAA37 for the Class A2 notes and Common Code number 016295124 and ISIN
US46070XAB10 for the Class B1 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, 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 Securitization Management Pty Limited. KPMG will pass upon the
Australian tax matters with respect to the US$ notes for Interstar
Securitisation Management Pty Limited. Orrick, Herrington & Sutcliffe, London,
United Kingdom will act as United States legal counsel to the underwriters.

                                      125


                                   GLOSSARY

ACCRUED INTEREST ADJUSTMENT...   means, in relation to a seller, the amount
                                 equal to any interest and fees accrued on the
                                 housing loans purchased from that 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 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 monthly 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


                                      126


                                      expenses of the trust which may be
                                      payable prior to that monthly 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 62.

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 30 day bill 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 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 67.

CHARGE-OFF....................   see page 67.

CLASS A2 A$ EQUIVALENT........   means, in relation to an amount denominated
                                 or to be denominated in US$:

                                 o   prior to the termination of the Class A2
                                     currency swap, the amount converted to and
                                     denominated in A$ at the rate of exchange
                                     set forth in the Class A2 currency swap for
                                     the exchange of United States dollars for
                                     Australian dollars; and

                                      127


                                 o   after the termination of the Class A2
                                     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 A2 notes to be
                                     paid from or by reference to such amount.

CLASS A2 A$ INTEREST AMOUNT...   means, in relation to a monthly 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 A2 currency swap
                                     that will increase after the Step-Up Margin
                                     Date;

                                 o   on the Class A2 A$ Equivalent of the Class
                                     A2 Currency Swap Notional Amount for that
                                     monthly payment date; and

                                 o   on the basis of the actual number of days
                                     in the relevant payment period and a year
                                     of 365 days.


CLASS A2 CURRENCY SWAP NOTIONAL
AMOUNT........................   means as follows:

                                 o   in relation to a monthly payment date which
                                     is 2 monthly payment dates immediately
                                     preceding a quarterly payment date, the
                                     aggregate Principal Amount of the Class A2
                                     notes as at the first day of the Interest
                                     Period for that quarterly payment date;

                                 o   in relation to a monthly payment date which
                                     is 1 monthly payment date immediately
                                     preceding a quarterly payment date, an
                                     amount equal to:

                                     o   the aggregate Principal Amount of the
                                         Class A2 notes as at the first day of
                                         the Interest Period for that quarterly
                                         payment date; minus

                                     o   the Class A2 US$ Equivalent of the
                                         amounts distributed to the currency
                                         swap provider or the note trustee in
                                         respect of principal on the Class A2
                                         notes on the immediately preceding
                                         monthly payment date;

                                 o   in relation to a monthly payment date which
                                     is also a quarterly payment date, an amount
                                     equal to:

                                     o   the aggregate Principal Amount of the
                                         Class A2 notes as at the first day of
                                         the Interest Period for that quarterly
                                         payment date; minus

                                     o   the Class A2 US$ Equivalent of the
                                         amounts distributed to the currency
                                         swap provider or the note trustee in
                                         respect of principal on the Class A2
                                         notes on the two immediately preceding
                                         monthly payment dates.

CLASS A2 US$ EQUIVALENT.......   means, in relation to an amount denominated
                                 or to be denominated in A$:


                                      128


                                 o   prior to the termination of the Class A2
                                     currency swap, the amount converted to and
                                     denominated in US$ at the rate of exchange
                                     set forth in the Class A2 currency swap for
                                     the exchange of Australian dollars for
                                     United States dollars; and

                                 o   after the termination of the Class A2
                                     currency swap, the amount that, when
                                     converted into A$ at the then prevailing
                                     spot exchange rate in New York City for US$
                                     purchases of A$, will equal the A$ amount
                                     needed to be converted into US$ to pay
                                     principal or interest, as applicable, on
                                     the Class A2 notes.

CLASS B1 A$ EQUIVALENT........   means, in relation to an amount denominated
                                 or to be denominated in US$:

                                 o   prior to the termination of the Class B1
                                     currency swap, the amount converted to and
                                     denominated in A$ at the rate of exchange
                                     set forth in the Class B1 currency swap for
                                     the exchange of United States dollars for
                                     Australian dollars; and

                                 o   after the termination of the Class B1
                                     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 B1 notes to be
                                     paid from or by reference to such amount.

CLASS B1 A$ INTEREST AMOUNT...   means, in relation to a monthly 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 B1 currency swap
                                     that will increase after the Step-Up Margin
                                     Date;

                                 o   on the Class B1 A$ Equivalent of the Class
                                     B1 Currency Swap Notional Amount for that
                                     monthly payment date; and

                                 o   on the basis of the actual number of days
                                     in the relevant payment period and a year
                                     of 365 days.


CLASS B1 CURRENCY SWAP NOTIONAL
AMOUNT........................   means as follows:

                                  o in relation to a monthly payment date which
                                    is 2 monthly payment dates immediately
                                    preceding a quarterly payment date, the
                                    aggregate Principal Amount of the Class B1
                                    notes as at the first day of the Interest
                                    Period for that quarterly payment date;

                                  o in relation to a monthly payment date which
                                    is 1 monthly payment date immediately
                                    preceding a quarterly payment date, an
                                    amount equal to:

                                      129


                                     o   the aggregate Principal Amount of the
                                         Class B1 notes as at the first day of
                                         the Interest Period for that quarterly
                                         payment date; minus

                                     o   the Class B1 US$ Equivalent of the
                                         amounts distributed to the currency
                                         swap provider or the note trustee in
                                         respect of principal on the Class B1
                                         notes on the immediately preceding
                                         monthly payment date;

                                 o   in relation to a monthly payment date which
                                     is also a quarterly payment date, an amount
                                     equal to:

                                     o   the aggregate Principal Amount of the
                                         Class B1 notes as at the first day of
                                         the Interest Period for that quarterly
                                         payment date; minus

                                     o   the Class B1 US$ Equivalent of the
                                         amounts distributed to the currency
                                         swap provider or the note trustee in
                                         respect of principal on the Class B1
                                         notes on the two immediately preceding
                                         monthly payment dates.

CLASS B1 US$ EQUIVALENT.......   means in relation to an amount denominated or
                                 to be denominated in A$:

                                 o   prior to the termination of the Class B1
                                     currency swap, the amount converted to and
                                     denominated in US$ at the rate of exchange
                                     set forth in the Class B1 currency swap for
                                     the exchange of Australian dollars for
                                     United States dollars; and

                                 o   after the termination of the Class B1
                                     currency swap, the amount that, when
                                     converted into A$ at the then prevailing
                                     spot exchange rate in New York City for US$
                                     purchases of A$, will equal the A$ amount
                                     needed to be converted into US$ to pay
                                     principal or interest, as applicable, on
                                     the Class B1 notes.

CODE..........................   see page 110.

COLLECTION PERIOD.............   see page 60.

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 60.

                                      130


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 61.

INCOME SHORTFALL..............   see page 62.

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:

                                 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;


                                      131


                                 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, under any applicable
                                     legislation; or

                                 o   anything analogous to an event referred to
                                     in the six preceding paragraphs or having a
                                     substantially similar effect occurs with
                                     respect to the relevant corporation.

INTEREST PERIOD...............   see page 60.

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 A2
                                     currency swap or the Class B1 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 which
                                 appears on the Telerate Page 3750 as of 11.00
                                 am, 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 Definitions of
                                 the International Swaps and Derivatives
                                 Association, Inc. (ISDA) incorporating the 2000
                                 ISDA definitions, as amended and updated as at
                                 the closing date (the ISDA DEFINITIONS).
                                 USD-LIBOR-REFERENCE BANKS means that the rate
                                 for an


                                      132


                                 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 a
                                     bank which has a short term rating of A-1+
                                     from S&P and P-1 from Moody's which is
                                     approved by the trust manager in writing;

                                 o   cash and/or deposits with an Approved Bank,
                                     or the acquisition of certificates of
                                     deposit or any other debt security issued
                                     by a bank which has a short term rating of
                                     A-1+ from S&P and P-1 from Moody's which is
                                     approved by the trust manager in writing;

                                 o   loan securities issued, secured or
                                     guaranteed by the Government of Australia
                                     or any State or Territory within the
                                     Commonwealth of Australia; and

                                 o   any other Authorized Investments approved
                                     by the rating agencies.

                                      133


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 67.

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, both at the time the borrower
                                 entered into the relevant housing loan
                                 agreement.

MATERIAL ADVERSE EFFECT.......   means an event which will materially and
                                 adversely affect the amount or the timing of a
                                 payment to a noteholder.

MONTHLY PAYMENT DATE..........   see page 61.

MORTGAGE PRINCIPAL
 REPAYMENTS ..................   see page 65.

MORTGAGEES....................   see page 86.

NOTEHOLDER MORTGAGEES.........   means the Class B2 noteholders, the Class A1
                                 noteholders and the note trustee, on behalf of
                                 the Class A2 noteholders and the Class B1
                                 noteholders.

PREFUNDING ACCOUNT............   see page 32.

PRESCRIBED MINIMUM LEVEL......   see page 62.

PRIMARY EXPENSES..............   see page 62.

PRINCIPAL AMOUNT..............   means, on any date in relation to a note, the
                                 Initial Principal Amount of that note minus the
                                 aggregate of


                                      134


                                 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.

QUARTERLY PAYMENT DATE........   see page 60.

RECOVERY AMOUNT...............   see page 64.

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 A2 currency swap or the Class
                                 B1 currency swap.

SERVICER TRANSFER EVENT.......   see page 94.

STEP-UP MARGIN DATE...........   means the quarterly payment date falling in
                                 November 2008.

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 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 67.

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 A2
                                     currency swap or the Class B1 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;

                                      135


                                 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 A2 currency swap or
                                     the Class B1 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 A2 currency swap or
                                     the Class B1 currency swap, or a document
                                     provided under or in connection with a
                                     transaction document, any fixed-floating
                                     rate swap, the Class A2 currency swap or
                                     the Class B1 currency swap is not true in a
                                     material respect or is misleading when
                                     repeated and is not remedied to 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 88.

                                      136



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




                   INTERSTAR MILLENNIUM SERIES 2003-1G TRUST


                 CLASS A2 MORTGAGE BACKED FLOATING RATE NOTES


                  CLASS B1 MORTGAGE BACKED FLOATING RATE NOTES


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

                                   PROSPECTUS

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




                      UNDERWRITERS OF THE CLASS A2 NOTES



                               BARCLAYS CAPITAL


                           DEUTSCHE BANK SECURITIES



                       UNDERWRITER OF THE CLASS B1 NOTES



                               BARCLAYS CAPITAL



     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 May 25, 2003, 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.



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