================================================================================
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
(Mark one)
[X]     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
        ACT OF 1934
                  For the fiscal year ended December 31, 1998
                                                        OR
[ ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
        EXCHANGE ACT OF 1934

      For the transition period from: _________________to ________________

                           Commission File No. 0-21341

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

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

        THE FORUM, SUITE 1000
  1675 PALM BEACH LAKES BOULEVARD
      WEST PALM BEACH, FLORIDA                                      33401
      ------------------------                                      -----
  (Address of principal executive office)                         (Zip Code)

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

           Securities registered pursuant to Section 12(b) of the Act:

COMMON STOCK, $.01 PAR VALUE                 NEW YORK STOCK EXCHANGE (NYSE)
    (Title of each class)                      (Name of each exchange on
                                                  which registered)

   Securities registered pursuant to Section 12 (g) of the Act:  Not applicable.

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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best  of  the  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [X]

Aggregate  market  value  of  the  Common  Stock,   $.01  par  value,   held  by
nonaffiliates  of the registrant,  computed by reference to the closing price as
reported on the NYSE as of the close of business on March 9, 1999:  $262,679,977
million (for purposes of this calculation  affiliates include only directors and
executive officers of the registrant).

Number of shares of Common  Stock,  $.01 par value,  outstanding  as of March 9,
1999: 60,800,357 shares

DOCUMENTS   INCORPORATED  BY  REFERENCE:   Portions  of  the  Annual  Report  to
Shareholders  for fiscal  year  ended  December  31,  1998 are  incorporated  by
reference into Part II, Items 5-8.

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




                           OCWEN FINANCIAL CORPORATION
                          1998 FORM 10-K ANNUAL REPORT
                                TABLE OF CONTENTS

                                                                            PAGE

                                     PART I

Item 1.     Business..........................................................4
              General.........................................................4
              Segments........................................................5
              Discount Loan Acquisition and Resolution Activities.............7
              Investment in Unconsolidated Entities..........................12
              Lending Activities.............................................13
              Loan Servicing Activities......................................19
              Asset Quality..................................................20
              Investment Activities..........................................26
              Sources of Funds...............................................35
              Computer Systems and Use of Technology.........................39
              Economic Conditions............................................40
              Competition....................................................40
              Subsidiaries...................................................40
              Employees......................................................41
              Regulation.....................................................41
              The Company....................................................42
              The Bank.......................................................43
              Federal Taxation...............................................47
              State Taxation.................................................47
Item 2.     Properties.......................................................48
              Offices........................................................48

Item 3.     Legal Proceedings................................................48

Item 4.     Submission of Matters to a Vote of Security Holders..............48

                                     PART II

Item 5.     Market for the Registrant's Common Equity and
                Related Stockholder Matters..................................48

Item 6.     Selected Consolidated Financial Data.............................48

Item 7.     Management's Discussion and Analysis of Financial Condition
                and Results of Operations....................................48

Item 7A.    Quantitative and Qualitative Disclosures About Market Risk.......49

Item 8.     Financial Statements.............................................49


                                       2


                           OCWEN FINANCIAL CORPORATION
                          1998 FORM 10-K ANNUAL REPORT
                                TABLE OF CONTENTS
                                   (CONTINUED)

                                                                            PAGE

Item 9.     Changes in and Disagreements with Accountants on Accounting
                and Financial Disclosure......................................49

                                    PART III

Item 10.    Directors and Executive Officers of Registrant....................49

Item 11.    Executive Compensation............................................52

Item 12.    Security Ownership of Certain Beneficial Owners and Management....55

Item 13.    Certain Relationships and Related Transactions....................56

                                     PART IV

Item 14.    Exhibits, Financial Statement Schedules, 
                and Reports on Form 8-K.......................................57

            Signatures........................................................59

FORWARD-LOOKING STATEMENTS

         IN THE NORMAL  COURSE OF BUSINESS,  THE  COMPANY,  IN AN EFFORT TO HELP
KEEP ITS  SHAREHOLDERS  AND THE PUBLIC INFORMED ABOUT THE COMPANY'S  OPERATIONS,
MAY FROM TIME TO TIME  ISSUE OR MAKE  CERTAIN  STATEMENTS,  EITHER IN WRITING OR
ORALLY, THAT ARE OR CONTAIN FORWARD-LOOKING  STATEMENTS, AS THAT TERM IS DEFINED
IN THE U.S. FEDERAL  SECURITIES  LAWS.  GENERALLY,  THESE  STATEMENTS  RELATE TO
BUSINESS   PLANS  OR  STRATEGIES,   PROJECTED  OR   ANTICIPATED   BENEFITS  FROM
ACQUISITIONS  MADE  BY OR TO BE  MADE  BY  THE  COMPANY,  PROJECTIONS  INVOLVING
ANTICIPATED  REVENUES,  EARNINGS,  PROFITABILITY  OR OTHER  ASPECTS OF OPERATING
RESULTS  OR OTHER  FUTURE  DEVELOPMENTS  IN THE  AFFAIRS  OF THE  COMPANY OR THE
INDUSTRY IN WHICH IT CONDUCTS BUSINESS. THESE FORWARD-LOOKING STATEMENTS,  WHICH
ARE  BASED ON  VARIOUS  ASSUMPTIONS  (SOME OF WHICH  ARE  BEYOND  THE  COMPANY'S
CONTROL), MAY BE IDENTIFIED BY REFERENCE TO A FUTURE PERIOD OR PERIODS OR BY THE
USE  OF   FORWARD-LOOKING   TERMINOLOGY   SUCH   AS   "ANTICIPATE,"   "BELIEVE,"
"COMMITMENT,"   "CONSIDER,"   "CONTINUE,"  "COULD,"   "ENCOURAGE,"   "ESTIMATE,"
"EXPECT,"  "INTEND,"  "IN THE EVENT OF," "MAY,"  "PLAN,"  "PRESENT,"  "PROPOSE,"
"PROSPECT,"  "UPDATE,"  "WHETHER,"  "WILL,"  "WOULD," FUTURE OR CONDITIONAL VERB
TENSES,  SIMILAR  TERMS,  VARIATIONS  ON SUCH TERMS OR  NEGATIVES OF SUCH TERMS.
ALTHOUGH THE COMPANY  BELIEVES  THE  ANTICIPATED  RESULTS OR OTHER  EXPECTATIONS
REFLECTED  IN  SUCH   FORWARD-LOOKING   STATEMENTS   ARE  BASED  ON   REASONABLE
ASSUMPTIONS, IT CAN GIVE NO ASSURANCE THAT THOSE RESULTS OR EXPECTATIONS WILL BE
ATTAINED.  ACTUAL RESULTS COULD DIFFER  MATERIALLY  FROM THOSE INDICATED IN SUCH
STATEMENTS DUE TO RISKS,  UNCERTAINTIES AND CHANGES WITH RESPECT TO A VARIETY OF
FACTORS,  INCLUDING, BUT NOT LIMITED TO, THOSE DISCUSSED BELOW. THE COMPANY DOES
NOT UNDERTAKE,  AND SPECIFICALLY  DISCLAIMS ANY OBLIGATION,  TO RELEASE PUBLICLY
THE RESULTS OF ANY REVISIONS WHICH MAY BE MADE TO ANY FORWARD-LOOKING STATEMENTS
TO  REFLECT  THE   OCCURRENCE  OF  ANTICIPATED   OR   UNANTICIPATED   EVENTS  OR
CIRCUMSTANCES AFTER THE DATE OF SUCH STATEMENTS.

                                       3



                                     PART I

ITEM 1.  BUSINESS

General

         Ocwen  Financial  Corporation  ("OCN" or the  "Company") is a specialty
financial  services  company which  conducts  business  primarily  through Ocwen
Federal  Bank  FSB  (the  "Bank"),  a  federally-chartered  savings  bank  and a
wholly-owned  subsidiary of the Company, and, to a lesser extent,  through other
non-bank subsidiaries.

         The Company is a Florida  corporation  which was  organized in February
1988 in connection with its acquisition of the Bank. During the early 1990s, the
Company  sought to take  advantage  of the general  decline in asset  quality of
financial  institutions  in many areas of the  country  and the large  number of
failed savings  institutions  during this period by establishing  its discounted
loan  acquisition  and  resolution  program.  This  program  commenced  with the
acquisition of discounted single-family residential loans for resolution in 1991
and  was  expanded  to  cover  the  acquisition  and  resolution  of  discounted
multi-family residential and commercial real estate loans in 1994.

         During  the  early  1990s,   the  Company  also  acquired   assets  and
liabilities of three failed savings  institutions  and merged  Berkeley  Federal
Savings Bank ("Old Berkeley"), a troubled financial institution,  into the Bank.
The Company  subsequently  sold  substantially all of the assets and liabilities
acquired in  connection  with these  acquisitions.  The Company is a  registered
savings and loan holding  company  subject to regulation by the Office of Thrift
Supervision  (the "OTS").  The Bank is subject to  regulation by the OTS, as its
chartering authority, and by the Federal Deposit Insurance Corporation ("FDIC"),
as a  result  of  its  membership  in the  Savings  Association  Insurance  Fund
("SAIF"),  which insures the Bank's deposits up to the maximum extent  permitted
by law. The Bank is also subject to certain regulation by the Board of Governors
of the Federal  Reserve  System  ("Federal  Reserve  Board") and  currently is a
member  of the  Federal  Home  Loan Bank  ("FHLB")  of New  York,  one of the 12
regional banks which comprise the FHLB System.

         The  Company's  strategy  focuses on what it believes to be the current
trend toward the growth in the sale or outsourcing of servicing of nonperforming
and  underperforming  loans by financial  institutions and government  agencies,
particularly  in the event  that  credit  quality  for a product  line  (such as
subprime mortgage loans)  deteriorates.  The Company's  strategy also focuses on
leveraging  its  technology  infrastructure  and core  expertise  to expand  its
activities  into related  business  lines both for itself and on a fee basis for
others.

         On November 6, 1997,  the  Company  acquired  AMOS,  Inc.  ("AMOS"),  a
Connecticut-based  company engaged primarily in the development of mortgage loan
servicing  software.  AMOS'  products are  Microsoft(R)  Windows(R)-based,  have
client/server  architecture and feature real-time processing, are designed to be
year 2000  compliant,  feature a  scalable  database  platform  and have  strong
workflow   capabilities.   On  January  20,  1998,  the  Company   acquired  DTS
Communications,  Inc. ("DTS"),  a real estate technology  company located in San
Diego,  California.  DTS has developed  technology tools to automate real estate
transactions.   DTS  has  been  recognized  by  Microsoft  Corporation  for  the
Microsoft(R)   component-based   architecture  to  facilitate   electronic  data
interchange. Both AMOS and DTS are wholly-owned subsidiaries of Ocwen Technology
Xchange, Inc. ("OTX").

         OTX's  principal   products  are  REALTrans(SM)  and  OTX(TM)  Mortgage
Software Suite.  REALTrans(SM)  is a web-based  application that facilitates the
electronics  purchase of real estate  products and  services  via the  Internet.
Products currently supported include title insurance,  appraisals, escrow, field
services, inspections,  warranty, broker price opinions, and real property data.
This  application  allows  users  remote  access  to send,  receive,  and  track
information  from any location.  The user is able to track the status of orders,
and  send  and  receive  messages,  as  well  as  documents.  In  addition,  the
REALTrans(SM)  application  includes several forms that can be completed online,
thereby  facilitating  the sending of actual data, not just images of documents,
REALTrans(SM)  provides data integrity because all data are backed up and stored
at a  secure  off-site  facility.  The  Company  is  making  its  advanced  loan
resolution  technology,  the OTX(TM) Mortgage Software Suite, available to third
parties through the marketing of software licenses. OTX also provides consulting
services related to its software and Internet products.

         The Company  entered the United  Kingdom  ("UK")  subprime  residential
mortgage  market  in  1998  through  the  acquisition  of  36.07%  of the  total
outstanding  common  stock of Norland  Capital  Group  plc,  doing  business  as
Kensington Mortgage Company ("Kensington"),  on February 25, 1998. Kensington is
a leading originator of subprime residential  mortgages in the U.K. On April 24,
1998,  the Company,  through its  wholly-owned  subsidiary  Ocwen UK plc ("Ocwen
UK"), acquired substantially all of the assets, and certain liabilities,  of the
U.K. operations of Cityscape  Financial Corp.  ("Cityscape UK"). As consummated,
the Company acquired  Cityscape UK's mortgage loan portfolio and its residential
subprime mortgage loan origination and servicing businesses.

                                       4


         The Company's  domestic  subprime  residential  lending  activities are
conducted  primarily through Ocwen Financial  Services,  Inc.  ("OFS"),  a 97.8%
owned subsidiary.  OFS acquired both the subprime residential lending operations
previously  conducted by the Bank and substantially all of the assets of Admiral
Home Loan ("Admiral"), the Company's primary correspondent mortgage banking firm
for subprime  single-family  residential loans, in a transaction which closed on
May 1, 1997.

         On May 5, 1998,  the  Company,  through  its  wholly-owned  subsidiary,
Investor's  Mortgage  Insurance  Holding  Company  ("IMI"),  acquired  1,473,733
partnership units of Ocwen Partnership L.P. ("OPLP"),  the operating  subsidiary
partnerships  of Ocwen Asset  Investment  Corp.  ("OAC").  This  purchase was in
addition to the 160,000 units owned at December 31, 1997,  and the 175,000 units
acquired on February 17,  1998,  for which the Company  exchanged  shares of OAC
stock,  increasing  the total number of units owned by IMI to 1,808,733 or 8.71%
of the total partnership units outstanding at December 31, 1998. OAC specializes
in the  acquisition  and  management  of real estate and mortgage  assets and is
managed by Ocwen Capital Corporation  ("OCC"), a wholly-owned  subsidiary of OCN
formed in 1997. At December 31, 1998,  the Company  owned  1,540,000 or 8.12% of
the outstanding common stock of OAC.

SEGMENTS

         The  Company's  primary  business  is the  acquisition,  servicing  and
resolution of  subperforming  and  nonperforming  mortgage loans and the related
development of loan servicing  technology and software for the mortgage and real
estate industries. Within its business, The Company's primary activities consist
of its single family residential and multi-family residential,  small commercial
and large  commercial  discount  loan  acquisition  and  resolution  activities,
servicing of  residential  and commercial  mortgage  loans for others,  lending,
investments in a wide variety of mortgage-related  securities and investments in
low-income housing tax credit interests.



                                                         Net Interest       Net (Loss)         Total
DECEMBER 31, 1998                                           Income           Income            Assets
                                                         -----------       -----------      -----------
                                                                                           
Discount loans:                                                      (Dollars in thousands)
   Single family residential loans...................... $    21,568       $    14,394      $   613,769
   Large commercial real estate loans...................      35,220            28,103          591,612
   Small commercial real estate loans...................      23,149             8,195          259,609
                                                         -----------       -----------      -----------
                                                              79,937            50,692        1,464,990
                                                         -----------       -----------      -----------
Mortgage loan servicing:
   Domestic.............................................       6,604             8,066           56,302
   Foreign (U.K.).......................................         147             4,771           11,974
                                                         -----------       -----------      -----------
                                                               6,751            12,837           68,276
                                                         -----------       -----------      -----------

Investment in low-income housing tax credits............      (8,246)            9,119          220,234

Commercial real estate lending..........................      16,066            13,588           74,439

OTX                                                                5            (9,623)          21,659

Subprime single family residential lending:
   Domestic.............................................      14,080           (20,524)         156,997
   Foreign (U.K.).......................................      11,898             7,475          286,224
                                                         -----------       -----------      -----------
                                                              25,978           (13,049)         443,221
                                                         -----------       -----------      -----------

Investment securities...................................        (214)          (59,186)         382,201

Equity investment in OAC................................          --            (8,701)          39,088

Other...................................................       2,524             3,123          593,971
                                                         -----------       -----------      -----------
                                                         $   122,801       $    (1,200)     $ 3,308,079
                                                         ===========       ===========      ===========


                                       5





                                                              Net Interest       Net (Loss)          Total
      DECEMBER 31, 1997                                          Income            Income           Assets
                                                                ----------       ----------        ----------
                                                                                                 
      Discount loans:                                                      (Dollars in thousands)
        Single family residential loans................         $   24,870       $   23,349        $  844,146
        Large commercial real estate loans.............             33,142           24,474           585,035
        Small commercial real estate loans.............             19,257            5,349           308,543
                                                                ----------       ----------        ----------
                                                                    77,269           53,172         1,737,724
                                                                ----------       ----------        ----------
      Mortgage loan servicing:
        Domestic.......................................              2,629            3,972            11,160
        Foreign (U.K.).................................                 --               --                --
                                                                ----------       ----------        ----------
                                                                     2,629            3,972            11,160
                                                                ----------       ----------        ----------

      Investment in low income housing tax credits.....             (5,080)           9,087           168,748

      Commercial real estate lending...................             25,794           12,405           230,682

      OTX .............................................                (33)              --             5,116

      Subprime single family residential lending:
        Domestic.......................................              5,205           (2,166)          225,814
        Foreign (U.K.).................................                 --               --                --
                                                                ----------       ----------        ----------
                                                                     5,205           (2,166)          225,814
                                                                ----------       ----------        ----------

      Investment securities............................              2,698            3,587           344,231

      Equity investment in OAC.........................                 --               --                --

      Other............................................              7,760           (1,125)          345,690
                                                             -------------    --------------    -------------
                                                             $     116,242    $      78,932     $   3,069,165
                                                             =============    =============     =============


                                       6





                                                                        Net Interest       Net (Loss)          Total
                DECEMBER 31, 1996                                          Income            Income           Assets
                                                                        ----------        ----------        ----------
                                                                                                          
               Discount loans:                                                     (Dollars in thousands)
                 Single family residential loans................        $   12,122        $   16,827        $  650,261
                 Large commercial real estate loans.............            17,565            15,480           516,622
                 Small commercial real estate loans.............            14,851             1,398           283,466
                                                                        ----------        ----------        ----------
                                                                            44,538            33,705         1,450,349
                                                                        ----------        ----------        ----------
               Mortgage loan servicing:
                 Domestic.......................................             1,685            (2,558)            5,020
                 Foreign (U.K.).................................                --                --                --
                                                                        ----------        ----------        ----------
                                                                             1,685            (2,558)            5,020
                                                                        ----------        ----------        ----------

               Investment in low-income housing tax credits.....            (4,962)           11,577            93,309

               Commercial real estate lending...................            12,305             3,617           402,582

               Subprime single family residential lending:
                 Domestic.......................................             4,486             3,131           128,878
                 Foreign (U.K.).................................                --                --                --
                                                                        ----------        ----------        ----------
                                                                             4,486             3,131           128,878
                                                                        ----------        ----------        ----------

               Investment securities............................             8,632               987           342,801

               Other............................................            11,050              (317)           60,746
                                                                     -------------     -------------     -------------
                                                                     $      77,734     $      50,142     $   2,483,685
                                                                     =============     =============     =============


DISCOUNT LOAN ACQUISITION AND RESOLUTION ACTIVITIES

         The  Company  believes  that,  under  appropriate  circumstances,   the
acquisition of  nonperforming  and  underperforming  mortgage loans at discounts
offers significant  opportunities to the Company.  Discount loans generally have
collateral coverage which is sufficiently in excess of the purchase price of the
loan,  such that  successful  resolutions can produce total returns which are in
excess of an equivalent investment in performing mortgage loans.

         The Company  began its discount  loan  operations in 1991 and initially
focused on the  acquisition  of single  family  residential  loans.  In 1994 the
Company  expanded this  business to include the  acquisition  and  resolution of
discount  multi-family  residential and commercial real estate loans  (together,
unless the context otherwise requires, "commercial real estate loans"). Prior to
entering the discount loan business,  management of the Company had  substantial
loan resolution  experience through former subsidiaries of the Company which had
been  engaged in the  business  of  providing  private  mortgage  insurance  for
residential  loans.  This  experience  assisted  the Company in  developing  the
procedures, facilities and systems to evaluate and acquire discount loans and to
resolve such loans in a timely and profitable manner.  Management of the Company
believes  that the  resources  utilized  by the Company in  connection  with the
acquisition,  servicing and  resolution  of discount  real estate  loans,  which
include  proprietary  technology and software,  allow the Company to effectively
manage an extremely  data-intensive business and that, as discussed below, these
resources have applications in other areas.  See "Business-Computer Systems and
Use of Technology."

         COMPOSITION OF THE DISCOUNT LOAN  PORTFOLIO.  At December 31, 1998, the
Company's  net discount loan  portfolio  amounted to $1.03 billion or 31% of the
Company's  total  assets.  Substantially  all of  the  Company's  discount  loan
portfolio is secured by first mortgage liens on real estate.

                                       7



         The  following  table  sets  forth  the  composition  of the  Company's
discount loan portfolio by type of loan at the dates indicated:



                                                                          December 31,
                                      ----------------------------------------------------------------------------------
                                           1998             1997             1996              1995              1994
                                      ------------      ------------     ------------     -------------     ------------
                                                                     (Dollars in Thousands)

                                                                                                      
   Single family residential loans    $    597,100      $    900,817     $    504,049      $    376,501     $    382,165
   Multi-family residential loans          244,172           191,302          341,796           176,259          300,220
   Commercial real estate loans(1)         449,010           701,035          465,801           388,566          102,138
   Other loans...................           10,144             1,865            2,753             2,203              911
                                      ------------      ------------     ------------     -------------     ------------
     Total discount loans........        1,300,426         1,795,019        1,314,399           943,529          785,434
   Unaccreted discount (2).......         (252,513)         (337,350)        (241,908)         (273,758)        (255,974)
   Allowance for loan losses.....          (21,402)          (23,493)         (11,538)               --               --
                                      ------------      ------------     ------------      ------------     ------------
   Discount loans, net...........     $  1,026,511      $  1,434,176     $  1,060,953      $    669,771     $    529,460
                                      ============      ============     ============      ============     ============


(1)      The balance at December 31, 1998  consisted of $154.1  million of loans
         secured by office buildings, $100.4 million of loans secured by hotels,
         $21.2 million of loans secured by retail properties or shopping centers
         and $173.3 million of loans secured by other properties. The balance at
         December  31,  1997  consisted  of $363.7  million of loans  secured by
         office  buildings,  $98.9  million of loans  secured by hotels,  $106.8
         million of loans secured by retail  properties or shopping  centers and
         $131.6  million of loans  secured by other  properties.  The balance at
         December  31,  1996  consisted  of $202.1  million of loans  secured by
         office  buildings,  $46.0  million of loans  secured by hotels,  $138.6
         million of loans secured by retail  properties or shopping  centers and
         $79.1 million of loans secured by other properties.

(2)      The balance at December 31, 1998  consisted of $161.6 million on single
         family  residential  loans,  $20.8 million on multi family  residential
         loans,  $69.8 million on commercial  real estate loans and $0.3 million
         on other loans respectively. The balance at December 31, 1997 consisted
         of $170.7 million on single family  residential loans, $46.0 million on
         multi-family  residential  loans,  $120.5  million on  commercial  real
         estate loans and $0.2 million on other loans, respectively. The balance
         at  December  31,  1996  consisted  of $92.2  million on single  family
         residential  loans,  $71.8 million on multi-family  residential  loans,
         $77.6 million on commercial real estate loans and $0.3 million on other
         loans, respectively.

         The  properties  which secure the Company's  discount loans are located
throughout  the United  States.  At December 31, 1998,  the five states with the
greatest  concentration of properties securing the Company's discount loans were
California,  New York,  Illinois,  Michigan  and New  Jersey,  which had  $211.5
million,  $144.0  million,  $111.2  million,  $104.8  million and $84.4  million
principal amount of discount loans (before unaccreted  discount),  respectively.
The Company believes that the relatively  dispersed  geographic  distribution of
its discount loan portfolio can reduce the risks  associated with  concentrating
such  loans  in  limited  geographic  areas,  and  that,  due to its  expertise,
technology and software,  and  procedures,  the geographic  distribution  of its
discount loan  portfolio  does not place  significantly  greater  burdens on the
Company's ability to resolve such loans.

         Discount   loans   may  have  net  book   values   up  to  the   Bank's
loan-to-one-borrower  limitation. See "Business Regulation-The Bank-Loan-to-One-
Borrower."

         ACQUISITION OF DISCOUNT  LOANS.  In early years,  the Company  acquired
discount  loans  from the  FDIC and the  Resolution  Trust  Corporation  ("RTC")
primarily  in auctions of pools of loans  acquired by them from the large number
of financial  institutions  which failed  during the late 1980s and early 1990s.
Although the RTC no longer is in existence and the banking and thrift industries
have recovered from the problems  experienced in the late 1980s and early 1990s,
governmental  agencies,   particularly  the  Department  of  Housing  and  Urban
Development  ("HUD"),  continue to be potential  sources of discount loans.  The
Company  obtains a  substantial  amount of discount  loans from various  private
sector  sellers,  such  as  banks,  savings  institutions,  mortgage  companies,
subprime lenders and insurance  companies.  At December 31, 1998,  approximately
74% of the loans in the Company's discount loan portfolio had been acquired from
the private sector, as compared to 58% at December 31, 1997, 77% at December 31,
1996, and 90% at December 31, 1995.

         Overall,  the  percentage of discount  loans in the Company's  discount
loan portfolio  acquired from private sector sellers has decreased since 1995 as
a result of the Company's  acquisition of a substantial amount of discount loans
from HUD. During the year ended December 31, 1997, the Company and a co-investor
were the successful bidder to purchase from HUD 24,773 single family residential
loans with an aggregate unpaid principal balance of $1.55 billion and a purchase
price of $1.34 billion.  The Company  acquired $771.6 million of these loans and
the right to service all of such loans.  In 1996,  the Company and a co-investor
were the successful bidder to purchase from HUD 4,591 single family  residential
loans  with an  aggregate  unpaid  principal  balance  of $258.1  million  and a
purchase price of $204.0 million.  The Company  acquired $112.2 million of these
loans and the right to service all of such  loans.  In 1996,  the  Company  also
acquired  from  HUD  discount  multi-family  residential  loans  with an  unpaid
principal balance of

                                       8


$225.0 million.  The foregoing  acquisitions were in addition to the acquisition
of $741.2 million gross principal amount of single family residential loans from
HUD by BCBF, LLC (the "LLC"), a limited  liability  company formed in March 1996
by the Bank and BlackRock Capital Finance L.P. ("BlackRock"). See "Investment in
Unconsolidated Entities - Investment in Joint Ventures."

         Since  1996,  the  Company has  acquired  over $2.04  billion of single
family  residential  loans  and  $1.96  billion  of  distressed  commercial  and
multi-family  residential loans from the private sector and government agencies,
making it the largest  purchaser of such assets in the United  States.  In 1998,
the Company acquired $1.1 billion of unpaid principal balance of discount loans,
of which $0.6 billion were residential loans with the balance being commercial.

         HUD loans are acquired by HUD pursuant to various  assignment  programs
of the Federal  Housing  Administration  ("FHA").  Under  programs of the FHA, a
lending institution may assign an FHA-insured loan to HUD because of an economic
hardship on the part of the borrower  which  precludes  the borrower from making
the scheduled principal and interest payment on the loan. FHA-insured loans also
are  automatically  assigned to HUD upon the 20th  anniversary  of the  mortgage
loan.  In most  cases,  loans  assigned  to HUD after  this  20-year  period are
performing under the original terms of the loan. Once a loan is assigned to HUD,
the FHA insurance has been paid and the loan is no longer insured.  As a result,
none of the HUD loans are insured by the FHA.

         A majority of the $771.6  million of loans acquired by the Company from
HUD  during  the year  ended  December  31,  1997  are  subject  to  forbearance
agreements  after the servicing  transfer date.  During the forbearance  period,
borrowers are required to make a monthly payment which is based on their ability
to pay and which  may be less than the  contractual  monthly  payment.  Once the
forbearance  period  is over,  the  borrower  is  required  to make at least the
contractual payment regardless of ability to pay. Virtually all of the foregoing
loans acquired from HUD reached the end of the forbearance  period by the end of
1998.  Prior  purchases of loans from HUD by the Company (and the LLC) primarily
included loans that were beyond the forbearance period.

         Discount real estate loans  generally  are acquired in pools,  although
discount commercial real estate loans may be acquired individually.  These pools
generally are acquired in auctions or competitive bid circumstances in which the
Company  faces   substantial   competition.   Although  many  of  the  Company's
competitors  have  access to  greater  capital  and have other  advantages,  the
Company  believes  that it has a competitive  advantage  relative to many of its
competitors  as a result of its  experience in managing and  resolving  discount
loans,  its large  investment  in the  computer  systems,  technology  and other
resources which are necessary to conduct its  business,  its national reputation
and  the  strategic  relationships  and  contacts  which  it  has  developed  in
connection with these activities.

         The  Company  generally  acquires  discount  loans  solely  for its own
portfolio.  From time to time, however, the Company and one or more co-investors
may submit a joint bid to acquire a pool of  discount  loans in order to enhance
the prospects of submitting a successful bid. If successful, the Company and the
co-investors  generally  allocate  ownership of the acquired  loans in an agreed
upon manner,  although in certain  instances the Company and the co-investor may
continue to have a joint interest in the acquired loans. In addition,  from time
to time the Company and a co-investor may acquire discount loans through a joint
venture.  See  "Investment  in  Unconsolidated  Entities -  Investment  in Joint
Ventures."

         Prior to making an offer to purchase a portfolio of discount loans, the
Company conducts an extensive  investigation  and evaluation of the loans in the
portfolio.  Evaluations of potential  discount loans are conducted  primarily by
the Company's  employees who specialize in the analysis of nonperforming  loans,
often with further  specialization  based on geographic  or  collateral-specific
factors.  The Company's employees regularly use third parties,  such as brokers,
who are  familiar  with a  property's  type  and  location,  to  assist  them in
conducting an evaluation of the value of a collateral property, and depending on
the circumstances, particularly in the case of commercial real estate loans, may
use  subcontractors,  such as local counsel and  engineering  and  environmental
experts,  to assist in the evaluation and  verification  of information  and the
gathering of other  information  not  previously  made  available by a potential
seller.

         The Company  determines  the amount to be offered to acquire  potential
discount  loans by using a  proprietary  modeling  system  and loan  information
database  which focuses on the  anticipated  recovery  amount and the timing and
cost of the resolution of the loans. The amount offered by the Company generally
is at a  discount  from both the  stated  value of the loan and the value of the
underlying  collateral which the Company  estimates is sufficient to generate an
acceptable return on its investment.

         RESOLUTION OF DISCOUNT  LOANS.  After a discount loan is acquired,  the
Company utilizes its information technology software systems to resolve the loan
as  expeditiously  as possible in  accordance  with  specified  procedures.  The
various  resolution  alternatives  generally  include  the  following:  (i)  the
borrower  brings the loan current in accordance with original or modified terms,
(ii) the borrower repays the loan or a negotiated  amount of the loan, (iii) the
borrower

                                       9


agrees to deed the property to the Company in lieu of foreclosure, in which case
it is classified as real estate owned and held for sale by the Company,  or (iv)
the  Company  forecloses  on the  loan  and  the  property  is  acquired  at the
foreclosure sale either by a third party or by the Company,  in which case it is
classified  as real estate owned and held for sale by the Company.  In addition,
in the case of single  family  residential  loans,  assistance  is  provided  to
borrowers in the form of forbearance  agreements under which the borrower either
makes a monthly  payment less than or equal to the original  monthly  payment or
makes a monthly payment more than the contractual monthly payment to make up for
arrearages.

         In appropriate  cases,  the Company works with borrowers to resolve the
loan in advance of foreclosure.  One method is through  forbearance  agreements,
which generally allow the borrower to pay the contractual monthly payment plus a
portion of the arrearage each month, and other means. Although this strategy may
result in an initial  reduction in the yield on a discounted  loan,  the Company
believes that it is  advantageous  because it (i) generally  results in a higher
resolution value than foreclosure;  (ii) reduces the amount of real estate owned
acquired by foreclosure or by deed-in-lieu  thereof and related risks, costs and
expenses;  (iii)  enhances  the  ability of the  Company to sell the loan in the
secondary market,  either on a whole loan basis or through  securitizations  (in
which case the Company  may  continue  to earn fee income  from  servicing  such
loans); and (iv) permits the borrower to retain ownership of the home and, thus,
enhances  relations  between the Company  and the  borrower.  As a result of the
Company's current loan resolution strategy of emphasizing forbearance agreements
and other  resolutions in advance of  foreclosure,  the Company has been able to
resolve 72% of its residential discount loans before foreclosure, as compared to
a 23% industry average.

         The  general  goal of the  Company's  asset  resolution  process  is to
maximize,  in a timely  manner,  cash recovery on each loan in the discount loan
portfolio.  The Company generally  anticipates a longer period (approximately 12
to 30 months) to resolve  discount  commercial  real estate loans than  discount
single family residential loans because of their complexity and the wide variety
of issues that may occur in connection with the resolution of such loans.

         The Credit  Committee of the Board of  Directors  of the Bank  actively
monitors  the asset  resolution  process to identify  discount  loans which have
exceeded their expected  foreclosure period and real estate owned which has been
held longer than  anticipated.  Plans of action are  developed for each of these
assets to remedy the cause for delay and are reviewed by the Credit Committee.

         SALE OF DISCOUNT LOANS.  From time to time the Company sells performing
discount  loans  either  on  a  whole  loan  basis  or  indirectly  through  the
securitization of such loans and sale of the mortgage-related  securities backed
by them.  During the years ended  December 31, 1998,  1997 and 1996, the Company
sold  $696.1  million,  $518.9  million and $230.2  million of  discount  loans,
respectively,  which resulted in gains of $63.5 million, $60.4 million and $15.3
million,  respectively,  including net  securitization  gains of $48.1  million,
$53.1  million  and $7.9,  respectively.  Also,  during 1997 the LLC, as part of
larger  transactions  involving  the  Company  and an  affiliate  of Black Rock,
completed the  securitizations of 1,730 discount single family residential loans
acquired from HUD in 1996 and 1995,  with an unpaid  principal  balance of $78.4
million and past due interest of $22.5  million,  which  resulted in the Company
recognizing  indirect  gains of $14.0  million as a result of the  Company's pro
rata interest in the LLC.

         The  following  table sets  forth  certain  information  related to the
Company's securitization of discount loans during 1998, 1997 and 1996.



                               Loan Securitized
- - ---------------------------------------------------------------------------         Book Value of
           Types of Loans                   Principal         No. of Loans      Securities Retained(1)         Net Gain
- - ----------------------------------       --------------       -------------     ---------------------       -------------
                                                                                                          
1998:                                                                  (Dollars in thousands)
Single family discount............       $      498,798               7,638        $         32,261         $      48,085
                                         ==============       =============        ================         =============

1997:
Single family discount............       $      418,795               6,295        $         20,635         $      51,137
Small commercial discount.........               62,733                 302                   4,134                 1,994
                                         --------------       -------------        ----------------         -------------
                                         $      481,528               6,597        $         24,769         $      53,131
                                         ==============       =============        ================         =============
1996:
Large commercial discount.........       $      164,417                  25        $          8,384         $       7,929
                                         ==============       =============        ================         =============


(1)    Consists of subordinated  and/or residual  securities  resulting from the
       Company's  securitization  activities,  which  had a fair  value of $71.5
       million at December 31, 1998.

                                       10



         ACTIVITY IN THE DISCOUNT LOAN PORTFOLIO. The following table sets forth
the activity in the Company's  gross discount loan portfolio  during the periods
indicated:



                                                              Year Ended December 31,
                       --------------------------------------------------------------------------------------------------------
                               1998                 1997                 1996                 1995                 1994
                       -------------------- -------------------- -------------------- -------------------- --------------------
                                    No. of               No. of               No. of               No. of                No. of
                          Amount    Loans      Amount    Loans     Amount      Loans    Amount     Loans     Amount      Loans
                       ----------- -------- ----------- -------- ----------- -------- ----------- -------- ----------- --------
                                                               (Dollars in Thousands)
                                                                                               
Balance at beginning
 of period ........... $ 1,795,019   12,980 $ 1,314,399    5,460 $   943,529    4,543 $   785,434    3,894 $   433,516    5,160
Acquisitions(1) ......   1,123,727    8,084   1,776,773   17,703   1,110,887    4,812     791,195    2,972     826,391    2,781
Resolutions and
 repayments(2) .......    (539,353)  (1,918)   (484,869)  (1,978)   (371,228)  (2,355)   (300,161)    (960)   (265,292)  (2,153)
Loans transferred to
  real estate owned ..    (382,904)  (3,193)   (292,412)  (1,596)   (138,543)    (860)   (281,344)    (984)   (171,300)  (1,477)
Sales ................    (696,063)  (7,853)   (518,872)  (6,609)   (230,246)    (680)    (51,595)    (379)    (37,881)    (417)
                       ----------- -------- ----------- -------- ----------- -------- ----------- -------- ----------- --------
Balance at
  end of period....... $ 1,300,426    8,100 $ 1,795,019   12,980 $ 1,314,399    5,460 $   943,529    4,543 $   785,434    3,894
                       =========== ======== =========== ======== =========== ======== =========== ======== =========== ========


(1)      In 1998,  acquisitions  consisted  of $613.2  million of single  family
         residential loans, $231.1 million multifamily residential loans, $264.7
         million of  commercial  real estate loans and $14.7 million of consumer
         loans.  In 1997,  acquisitions  consisted  of $1.06  billion  of single
         family  residential  loans,  $57.7 million of multi-family  residential
         loans and $657.0  million of  commercial  real estate  loans.  In 1996,
         acquisitions  consisted of $365.4 million of single family  residential
         loans, $310.4 million of multi-family residential loans, $433.5 million
         of  commercial  real estate loans and $1.5 million of other loans.  The
         1996 data does not include the  Company's  pro rata share of the $741.2
         million of  discount  loans  acquired  by the LLC.  1995,  acquisitions
         consisted of $272.8 million of single family residential loans,  $141.2
         million of multi-family residential loans, $374.9 million of commercial
         real  estate  loans  and  $2.3   million  of  other  loans.   In  1994,
         acquisitions  consisted of $395.8 million of single family  residential
         loans,  $315.5  million of  multi-family  residential  loans and $115.1
         million of commercial real estate loans.

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

         For  information  relating to the activity in the Company's real estate
owned which is attributable  to the Company's  discount loan  acquisitions,  see
"Asset Quality - Real Estate Owned."

         PAYMENT  STATUS OF  DISCOUNT  LOANS.  The  following  table  sets forth
certain  information  relating to the payment  status of loans in the  Company's
discount loan portfolio at the dates indicated.



                                                                                  December 31,
                                                     -----------------------------------------------------------------------
                                                         1998           1997          1996            1995           1994
                                                     -----------    -----------    -----------    -----------    -----------
                                                                 (Dollars in Thousands)
                                                                                                          
Loan status:
  Current ........................................   $   579,449    $   673,255    $   579,597    $   351,630    $   113,794
  Past due 31 days to 89 days ....................        39,601         22,786         22,161         86,838         57,023
  Past due 90 days or more (1) ...................       624,328      1,070,925        563,077        385,112        413,506
  Acquired and servicing not
   yet transferred ...............................        57,048         28,053        149,564        119,949        201,111
                                                     -----------    -----------    -----------    -----------    -----------
                                                       1,300,426      1,795,019      1,314,399        943,529        785,434
  Unaccreted discount ............................      (252,513)      (337,350)      (241,908)      (273,758)      (255,974)
  Allowance for loan losses ......................       (21,402)       (23,493)       (11,538)            --             --
                                                     -----------    -----------    -----------    -----------    -----------
                                                     $ 1,026,511    $ 1,434,176    $ 1,060,953    $   669,771    $   529,460
                                                     ===========    ===========    ===========    ===========    ===========


(1)      Includes $110.1 million, $432.6 million and $57.0 million of loans with
         forbearance   agreements   at  December  31,   1998,   1997  and  1996,
         respectively,  and $522.0 billion, $638.3 million and $506.1 million of
         loans without  forbearance  agreements  at December 31, 1998,  1997 and
         1996,  respectively.  Of the $110.1  million of loans with  forbearance
         agreements  past due 90 days or more in accordance with original terms,
         $77.9  million  were  current and $32.2  million were past due 31 to 89
         days under the terms of the forbearance agreements.

                                       11



         ACCOUNTING  FOR  DISCOUNT  LOANS.  The  acquisition  cost for a pool of
discount loans is allocated to each  individual  loan within the pool based upon
relative fair value using the Company's pricing methodology. Prior to January 1,
1997,  the discount  associated  with all single  family  residential  loans was
recognized as a yield adjustment and was accreted into interest income using the
interest  method applied on a loan-by-loan  basis once  foreclosure  proceedings
were  initiated,  to the extent  the  timing  and amount of cash flows  could be
reasonably  determined.  Effective January 1, 1997, the Company ceased accretion
of discount on its nonperforming  single family  residential loans. The discount
which  is  associated  with  a  single  family   residential  loan  and  certain
multi-family  residential  and commercial real estate loans which are current or
subsequently  brought  current by the borrower in accordance with the loan terms
is accreted into the Company's  interest income as a yield  adjustment using the
interest method over the  contractual  maturity of the loan. For all other loans
interest is earned as cash is received.

         Gains on the  repayment and discharge of loans are recorded in interest
income on discount loans.  Upon receipt of title to property securing a discount
loan, the loans are transferred to real estate owned.

         Beginning in 1996, adjustments to reduce the carrying value of discount
loans to the fair value of the property  securing  the loan are charged  against
the  allowance for loan losses on the discount  loan  portfolio.  Prior to 1996,
such adjustments were charged against interest income on discount loans.

INVESTMENT IN UNCONSOLIDATED ENTITIES

         INVESTMENT  IN OAC. At December  31, 1997,  the  Company,  through IMI,
owned 1,715,000 shares or 9.04% of the outstanding  common stock of OAC. Also at
December 31, 1997, the Company, through IMI, owned 160,000 units or 0.84% of the
partnership units of OPLP. On February 17, 1998, IMI exchanged 175,000 shares of
OAC stock for 175,000 OPLP units.  On May 5, 1998,  IMI  acquired an  additional
1,473,733  OPLP units.  As a result of this  activity,  IMI's  investment in OAC
stock  declined to 1,540,000  shares or 8.12% at December  31,  1998,  while its
investment  in OPLP  increased to 1,808,733  units or 8.71%.  The Company  began
accounting for these entities on the equity method  effective May 5, 1998,  upon
the increase in its combined  ownership of OAC and OPLP to 16.83%. The Company's
investment  in OAC stock  amounted to $16.3  million at December 31,  1998.  The
Company's  investment  in OAC stock at December  31,  1997,  was  designated  as
available for sale and carried at a fair value of $35.2 million  ($25.5  million
cost).  The  Company's  investment  in OPLP units  amounted to $22.8  million at
December  31, 1998,  as compared to $2.4  million at December  31, 1997.  During
1998,  the Company  recorded  equity in the losses of its  investment in OAC and
OPLP of $4.0 million and $4.7 million, respectively.

         INVESTMENT IN KENSINGTON.  The Company's  investment in  unconsolidated
entities includes its 36.07% ownership interest in Kensington, which amounted to
$46.6 million at December 31, 1998, net of the excess of the purchase price over
the net  investment.  The excess of the purchase  price over the net  investment
amounted to $34.5  million  ((pound)20.9million)  at December 31,  1998,  net of
accumulated  amortization of $2.0 million ((pound)1.2 million), and is amortized
over a period of 15 years.  During 1998, the Company recorded equity in earnings
of Kensington  of $439,000,  net of the $2.0 million of  amortization  of excess
cost over purchase price.

         INVESTMENT  IN JOINT  VENTURES.  From time to time,  the  Company and a
co-investor  have acquired  discount loans by means of a co-owned joint venture.
At December 31, 1998,  the Company's  $1.1 million  investment in joint venture,
consisted  of a 10%  interest  in BCFL,  L.L.C.  ("BCFL"),  a limited  liability
company which was formed by the Company and BlackRock in January 1997 to acquire
discount  multi-family  residential  loans.  On December  12,  1997,  the LLC, a
limited  liability  company  formed  in  March  1996  between  the  Company  and
BlackRock,  distributed  all of its  assets  to the  Company  and its  other 50%
investor, BlackRock. Simultaneously, the Company acquired BlackRock's portion of
the distributed  assets.  The Company  recorded equity in earnings of the LLC of
$23.7 million and $38.3 million for 1997 and 1996, respectively.

         ACQUISITION  OF HUD LOANS BY THE LLC. In April 1996,  the LLC purchased
16,196 single family residential loans offered by HUD at an auction. Many of the
loans,  which had an aggregate unpaid principal balance of $741.2 million at the
date of acquisition, were not performing in accordance with their original terms
or an applicable forbearance agreement. The aggregate purchase price paid to HUD
amounted  to  $626.4  million.  All of the HUD  loans  acquired  by the LLC were
secured by first mortgage liens on single family residences.

         In  connection  with  the  acquisition,  the  Company  entered  into an
agreement  with the LLC to  service  the HUD loans in  accordance  with its loan
servicing and loan default resolution procedures.  In return for such servicing,
the Company  received  specific fees which were payable on a monthly basis.  The
Company did not pay any additional amount to acquire these servicing rights, and
as a result,  the  acquisition of the right to service the HUD loans held by the
LLC did not result in the Company's  recording  capitalized  mortgage  servicing
rights for financial reporting purposes.

                                       12


         SECURITIZATION  OF THE HUD LOANS BY THE LLC.  During 1997,  the LLC, as
part of larger transactions involving the Company and an affiliate of BlackRock,
completed securitizations of 1,730 HUD loans held by it with an unpaid principal
balance of $78.4  million,  past due  interest  of $22.5  million and a net book
value of $60.6 million;  and during 1996, the LLC completed a securitization  of
9,825 HUD loans with an aggregate  unpaid  principal  balance of $419.4 million,
past due interest of $86.1 million and a net book value of $394.2  million.  The
LLC  recognized  gains of $14.0 million and $69.8  million  (including a gain of
$12.9 million on the sale in 1996 of $79.4 million of securities to the Company)
from the sale of the senior  classes in the  residuals  formed for  purposes  of
these transactions in the years ended December 31, 1997 and 1996,  respectively,
of which $7.0 million and $34.9  million,  respectively,  were  allocable to the
Company  as a  result  of its pro  rata  interest  in the LLC  and  included  in
losses/equity in earnings of investment in unconsolidated entities.

         ACCOUNTING FOR INVESTMENTS IN  UNCONSOLIDATED  ENTITIES.  The Company's
investment in unconsolidated  entities are accounted for under the equity method
of  accounting.  Under the equity  method of  accounting,  an  investment in the
shares or other  interests of an investee is  initially  recorded at the cost of
the shares or  interests  acquired  and  thereafter  is  periodically  increased
(decreased) by the investor's  proportionate  share of the earnings  (losses) of
the investee and  decreased by all  dividends  received by the investor from the
investee.

LENDING ACTIVITIES

         COMPOSITION OF LOAN PORTFOLIO.  At December 31, 1998, the Company's net
loan portfolio  amounted to $230.3 million or 7% of the Company's  total assets.
Loans  held for  investment  in the  Company's  loan  portfolio  are  carried at
amortized cost,  less an allowance for loan losses,  because the Company has the
ability and presently intends to hold them to maturity.

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



                                                                 December 31,
                                         -------------------------------------------------------------
                                            1998        1997         1996         1995         1994
                                         ---------    ---------    ---------    ---------    ---------
                                                                        (Dollars in Thousands)
                                                                                    
Single family residential loans ......   $  30,361    $  46,226    $  73,186    $  75,928    $  31,926
Multi-family residential loans (1) ...      75,599       71,382       67,842       49,047        1,800
Commercial real estate and land loans:
     Hotels (2) (3) ..................      36,631       89,362      200,311      125,791       19,659
     Office buildings (4) ............      93,068       68,759      128,782       61,262           --
     Land ............................       2,266        2,858        2,332       24,904        1,315
     Other ...........................       6,762       16,094       25,623        2,494        4,936
                                         ---------    ---------    ---------    ---------    ---------
      Total ..........................     138,727      177,073      357,048      214,451       25,910
Commercial non-mortgage ..............          --           --        2,614           --           --
Consumer .............................         132          244          424        3,223        1,558
                                         ---------    ---------    ---------    ---------    ---------
     Total loans .....................     244,819      294,925      501,114      342,649       61,194
Undisbursed loan proceeds ............      (7,099)     (22,210)     (89,840)     (39,721)          --
Unaccreted discount ..................      (2,480)      (2,721)      (5,169)      (5,376)      (3,078)
Allowance for loan losses ............      (4,928)      (3,695)      (3,523)      (1,947)      (1,071)
                                         ---------    ---------    ---------    ---------    ---------
     Loans, net ......................   $ 230,312    $ 266,299    $ 402,582    $ 295,605    $  57,045
                                         =========    =========    =========    =========    =========


(1)      At December 31, 1998,  1997,  1996 and 1995,  multi-family  residential
         loans included $22.3 million, $33.3 million and $36.6 million, and $7.7
         million of construction loans, respectively.

(2)      At December 31, 1998, 1997 and 1996, hotel loans included $6.9 million,
         $25.3 million and $26.4 million of construction loans, respectively.

(3)      During 1998 and 1997,  payoffs of loans secured by hotels totaled $16.6
         million and $80.5 million, respectively.

(4)      During  1998 and 1997,  payoffs of loans  secured  by office  buildings
         totaled $186.5 million and $107.3 million, respectively.

         The Company's  lending  activities are conducted on a nationwide basis,
and as a result,  the  properties  which secure its loan  portfolio  are located
throughout the United States. At December 31, 1998, the five states in which the
largest amount of properties securing loans in the Company's loan portfolio were
New York, New Jersey,  Florida,  Texas and California,  which had $52.3 million,
$29.8  million,  $27.9  million,  $12.2  million and $11.2  million of principal
amount of loans, respectively.

                                       13


         CONTRACTUAL  PRINCIPAL  REPAYMENTS.  The  following  table  sets  forth
certain  information  at December 31, 1998  regarding the dollar amount of loans
maturing  in  the  Company's  loan  portfolio  based  on  scheduled  contractual
amortization,  as well as the  dollar  amount  of  loans  which  have  fixed  or
adjustable  interest  rates.  Demand loans (loans  having no stated  schedule of
repayments  and no stated  maturity) and  overdrafts  are reported as due in one
year or less.  Loan  balances  have not been  reduced for (i)  undisbursed  loan
proceeds,  unearned  discounts  and  the  allowance  for  loan  losses  or  (ii)
nonperforming loans.



                                                                              Maturing in
                                                                After         After Five
                                                               One Year          Years
                                                 One         Through Five     Through Ten       After Ten
                                            Year or Less        Years            Years            Years            Total
                                            -------------     ------------    ------------     ------------     ------------
                                                    (Dollars in Thousands)
                                                                                                          
Single family residential loans.......       $      1,047     $        794    $      9,179     $     19,341     $     30,361
Multi-family residential loans........             23,800           37,771           6,346            7,682           75,599
Commercial real estate and land loans.             35,517           96,183           7,027               --          138,727
Consumer and other loans..............                 11              121              --               --              132
                                             ------------     ------------    ------------     ------------     ------------
   Total..............................       $     60,375     $    134,869    $     22,552     $     27,023     $    244,819
                                             ============     ============    ============     ============     ============

Interest rate terms on amounts due:
   Fixed..............................       $     25,091     $     17,488    $      2,065     $     12,485     $     57,129
   Adjustable.........................             35,284          117,381          20,487           14,538          187,690
                                             ------------     ------------    ------------     ------------     ------------
                                             $     60,375     $    134,869    $     22,552     $     27,023     $    244,819
                                             ============     ============    ============     ============     ============


         Scheduled  contractual  principal repayments may not reflect the actual
maturities  of loans  because of  prepayments  and, in the case of  conventional
mortgage  loans,  due-on-sale  clauses.  The  average  life of  mortgage  loans,
particularly  fixed-rate  loans,  tends to increase  when current  mortgage loan
rates are  substantially  higher  than  rates on  existing  mortgage  loans and,
conversely,  decrease when rates on existing mortgages are substantially  higher
than current mortgage loan rates.

         ACTIVITY  IN THE LOAN  PORTFOLIO.  The  following  table sets forth the
activity in the Company's loan portfolio during the periods indicated.



                                                                       Year Ended December 31,
                                                           ----------------------------------------------
                                                              1998             1997              1996
                                                           -----------      -----------       -----------
                                                                       (Dollars in Thousands)
                                                                                             
Balance at beginning of period.......................      $   294,925      $   501,114       $   342,649
Originations:
   Single family residential loans...................               --            1,987            10,681
   Multi-family residential loans....................           56,657           16,799            68,076
   Commercial real estate loans......................          116,452           69,948           199,017
   Commercial non-mortgage and consumer loans........               --            1,140             3,366
                                                           -----------      -----------       -----------
      Total loans originated.........................          173,109           89,874           281,140
                                                           -----------      -----------       -----------
Purchases:
   Single family residential loans...................               --               78               305
                                                           -----------      -----------       -----------
      Total loans purchased..........................               --               78               305
                                                           -----------      -----------       -----------
Sales ...............................................               --           (2,346)               --
Loans transferred from available for sale............               --           13,782                45
Principal repayments.................................         (222,668)        (306,916)         (121,818)
Transfer to real estate owned........................             (547)            (661)           (1,207)
                                                           ------------     -----------       -----------
Net increase (decrease) in net loans.................          (50,106)        (206,189)          158,465
                                                           ------------     -----------       -----------
Balance at end of period.............................      $   244,819      $   294,925       $   501,114
                                                           ===========      ===========       ===========


         LOANS AVAILABLE FOR SALE. In addition to loans acquired for investment,
the Company also  originates  and  purchases  loans which it presently  does not
intend to hold to maturity.  Such loans are  designated  as loans  available for
sale upon origination or purchase and generally are carried at the lower of cost
or  aggregate  market  value.  At December 31, 1998,  loans  available  for sale
amounted to $177.8 million or 5% of the Company's total assets.

                                       14


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



                                                                         December 31,
                                           ---------------------------------------------------------------------------
                                              1998            1997            1996            1995              1994
                                           -----------     -----------     -----------     -----------     -----------
                                                                    (Dollars in Thousands)
                                                                                                    
Single family residential loans......      $   177,578     $   176,554     $   111,980     $   221,927     $    16,825
Multi-family residential loans.......               --              --          13,657          28,694          83,845
Consumer loans.......................              269             487             729           1,169           1,623
                                           -----------     -----------     -----------     -----------     -----------
                                           $   177,847     $   177,041     $   126,366     $   251,790     $   102,293
                                           ===========     ===========     ===========     ===========     ===========


         At December 31, 1998, the five states or countries in which the largest
amount of properties  securing the Company's  loans  available for sale were the
U.K.,  California,  New Jersey,  Florida and Illinois  which had $87.6  million,
$21.0 million, $10.8 million, $10.6 million and $7.5 million of principal amount
of loans, respectively.

         Since late 1994,  the Company's  lending  activities  have included the
origination  and purchase of single  family  residential  loans to borrowers who
because of prior  credit  problems,  the  absence  of a credit  history or other
factors are unable or  unwilling  to qualify as  borrowers  for a single  family
residential loan under guidelines of the Federal National  Mortgage  Association
("FNMA") and the Federal Home Loan Mortgage Corporation  ("FHLMC")  ("conforming
loans")  and who have  substantial  equity in the  properties  which  secure the
loans.  Loans to non-conforming  borrowers are perceived by the Company as being
advantageous  because they generally have higher  interest rates and origination
and servicing  fees and generally  lower  loan-to-value  ratios than  conforming
loans and because the Company's  expertise in the  servicing  and  resolution of
nonperforming  loans can be utilized in  underwriting  such loans, as well as to
address loans acquired pursuant to this program which become nonperforming after
acquisition.

         Through 1996, the Company acquired  subprime single family  residential
loans  primarily  through a  correspondent  relationship  with Admiral and, to a
lesser extent,  correspondent  relationships with three other financial services
companies.  Correspondent  institutions  originate  loans  based  on  guidelines
provided  by the  Company  and  promptly  sell  the  loans to the  Company  on a
servicing-released basis.

         In order to solidify and expand its sources of domestic subprime single
family residential loans, the Company,  through OFS, acquired  substantially all
of the assets of  Admiral  in a  transaction  which  closed on May 1, 1997.  See
"Business-Subsidiaries."  In connection with the Company's acquisition of assets
from Admiral,  the Bank  transferred  its retail and wholesale  subprime  single
family  residential  lending  operations  to OFS,  which  included,  among other
things,  transferring its rights under contracts with brokers and  correspondent
lending  institutions  and its rights and  obligations  under leases to six loan
production  offices  recently  opened by it,  which are  located in  California,
Illinois, Massachusetts, Oregon and Utah.

         The  principal  sources of funds of OFS consist of lines of credit with
unaffiliated  parties of (i) a $200.0 million secured of credit, of which $100.0
million was committed, (ii) a $50.0 million secured line of credit, all of which
was committed,  (iii) a $200.0 million  secured line of credit,  of which $100.0
million ws committed (iv) a $100.0 million secure line of credit,  none of which
was committed (v) a $20.0 million secured residual line of credit, none of which
was committed and are secured by the mortgage loans acquired with such lines and
(vi) a $30.0 million  unsecured,  subordinated  credit facility  provided by the
Company to OFS at the time of the acquisition of substantially all of the assets
of Admiral. The Company has adopted policies that set forth the specific lending
requirements  of the  Company as they  relate to the  processing,  underwriting,
property  appraisal,  closing,  funding and  delivery of subprime  loans.  These
policies  include  program  descriptions  which set forth four classes of loans,
designated A, B, C and D. Class A loans  generally  relate to borrowers who have
no or limited adverse  incidents in their credit  histories,  whereas Class B, C
and D loans relate to increasing  degrees of adverse incidents in the borrower's
credit histories.  Factors which are considered in evaluating a borrower in this
regard are the presence or absence of a credit history,  prior  delinquencies in
the payment of mortgage  and  consumer  credit and  personal  bankruptcies.  See
"Sources of Funds - Borrowings".

         The terms of the loan  products  offered  by the  Company  directly  or
through its  correspondents  emphasize  real estate  loans which  generally  are
underwritten  with  significant  reliance on a borrower's level of equity in the
property securing the loan, which may be an owner-occupied  or, depending on the
class of loan  and its  terms,  a  non-owner  occupied  property.  Although  the
Company's  guidelines  require  information  in order to enable  the  Company to
evaluate a borrower's ability to repay a loan by relating the borrower's income,
assets and liabilities to the proposed indebtedness,  because of the significant
reliance  on the ratio of the  principal  amount  of the loans to the  appraised
value of the  security  property,  each of the four  principal  classes of loans
identified by the Company includes  products which permit reduced  documentation
for verifying a borrower's  income and  employment.  Loans which permit  reduced
documentation  generally require  documentation of employment and income for the
most recent six-month  period, as opposed to the two-year period required in the
case of full  documentation  loans.  Although the Company  reserves the right to
verify a borrower's income, assets and liabilities and employment history, other
than as set forth above, it generally does not verify such  information  through
other sources.

                                       15


         The  Company's  strategy  is to offer a broad  range of products to its
borrowers and its origination  sources.  Loans may have principal  amounts which
conform to the guidelines set by FHLMC or FNMA for conforming loans or principal
amounts which  significantly  exceed these  amounts (so called  "jumbo  loans").
Loans may have fixed or  adjustable  interest  rates and terms  ranging up to 30
years.

         The Company  further  expanded its subprime  single family  residential
lending   operations  in  1998  by  entering  the  United  Kingdom  through  the
acquisition  of a 36.07%  interest  in  Kensington  and,  through  Ocwen UK, the
acquisition  of Cityscape  UK's  mortgage  loan  portfolio  and its  residential
subprime mortgage loan origination and servicing businesses.

         Ocwen UK's sources of funding  include a Loan Facility  Agreement  with
Greenwich  International  Ltd.  ("Greenwich")  under which Greenwich  provided a
short-term  facility to finance the  acquisition of Cityscape UK's mortgage loan
portfolio (the "Term Loan") and to finance Ocwen UK's further  originations  and
purchase of subprime single family loans (the "Revolving Facility", and together
with the Term Loan, the "Greenwich Facility"). The Greenwich Facility is secured
by Ocwen UK's loans available for sale. The Revolving Facility, which matures in
April 1999, is set at a maximum of $166.0 million  ((pound)100.0 million reduced
by the amount borrowed under the Term Loan), of which $87.1 million ((pound)52.5
million) was funded at December 31, 1998, to finance subprime single family loan
originations  and bears interest at a rate of the one-month LIBOR plus 1.50%. At
December 31, 1998, $5.6 million ((pound)3.4 million) had been borrowed under the
Term Loan, which matured in January 1999. In addition, Ocwen UK has entered into
a  secured  warehouse  line of  credit  with  Barclays  Bank plc (the  "Barclays
Facility") to finance  subprime  single family loan  originations.  The Barclays
Facility,  which matures in November  1999,  and bears interest at a rate of the
one-month LIBOR plus 0.80%,  is set at a maximum of $124.5 million  ((pound)75.0
million), against which $24.6 million ((pound)14.8 million) had been borrowed at
December 31, 1998. The weighted  average  interest rate on these lines of credit
outstanding at December 31, 1998, was 7.35%.

         The following  table sets forth the activity in the Company's net loans
available for sale during the periods indicated:



                                                                         Year Ended December 31,
                                                         ------------------------------------------------------
                                                             1998               1997                  1996
                                                         ------------      ------------          --------------
                                                                                                   
                                                                         (Dollars in Thousands)
Balance at beginning of period...................        $    177,041      $    126,366          $      251,790
Purchases:                                                                                     
Single family residential........................             795,053           278,081                 284,598
Multi-family residential.........................                  --                --                  10,456
                                                         ------------      ------------          --------------
                                                              795,053           278,081                 295,054
                                                         ------------      ------------          --------------
Originations:
Single family residential........................             959,105           316,101                   9,447
   Multi-family residential......................                  --                --                      --
                                                         ------------      ------------          --------------
                                                              959,105           316,101                   9,447
                                                         ------------      ------------          --------------
Sales............................................          (1,658,773)         (501,079)               (395,999)
Increase in lower of cost or market reserve......              (4,064)           (1,034)                 (2,455)
Loans transferred (to)/from loan portfolio.......                  --           (13,674)                     45
Principal repayments, net of capitalized interest             (82,728)          (22,151)                (27,845)
Transfer to real estate owned....................              (7,787)           (5,569)                 (3,671)
                                                         -------------     ------------          --------------
Net increase (decrease) in loans.................                 806            50,675                (125,424)
                                                         ------------      ------------          --------------
Balance at end of period.........................        $    177,847      $    177,041          $      126,366
                                                         ============      ============          ==============


         The Company purchased and originated a total of $1.75 billion of single
family  residential  loans to  non-conforming  borrowers  during 1998 and $558.3
million of such loans during 1997. At December 31, 1998,  the Company had $170.1
million  of  subprime  single  family  residential  loans,  which had a weighted
average yield of 12.18%.

         The Company generally intends to sell or securitize its subprime single
family  residential loans, and as a result, all of such loans were classified as
available  for sale at December  31,  1998.  During  1998 the Company  sold $2.9
million of subprime single family residential loans for gains of $53,000; during
1997 the Company sold $82.6 million of such loans for gains of $3.3 million; and
during  1996  the  Company  sold  $161.5  million  of  subprime   single  family
residential loans for gains of $571,000.  In addition, as presented in the table
below,  loans were  securitized  and sold in public  offerings  underwritten  by
unaffiliated  investment  banking firms during 1998,  1997 and 1996,  generating
gains of $61.5 million, $18.8 million and $7.2 million,  respectively,  upon the
sale of the securities. The Company retained subordinate and residual securities
in connection with these transactions.

                                       16




                        Loan Securitized
           ------------------------------------------                                Book Value of
           Types of Loans                   Principal          No. of Loans      Securities Retained(2)        Net Gain
           --------------                --------------       -------------      ----------------------    --------------
                                                                                                          
1998:                                                                  (Dollars in thousands)
Single family subprime (1)........       $    1,626,282              31,235        $        139,594         $      61,516
                                         ==============       =============        ================         =============
1997:
Single family subprime............       $      415,830               3,640        $         25,334         $      18,802
                                         ==============       =============        ================         =============
1996:
Single family subprime............       $      211,204               1,180        $         18,236         $       7,232
                                         ==============       =============        ================         =============


(1)   Includes  20,819 loans  securitized  by Ocwen UK with an unpaid  principal
      balance of $558.5 million  ((pound)339.4  million) for a net gain of $25.6
      million ((pound)15.4 million).

(2)   Consists of  subordinated  and/or residual  securities  resulting from the
      Company's  securitization  activities,  which  had a fair  value of $177.5
      million  at  December  31,  1998,  including  $87.3  million  ((pound)52.6
      million) related to securitizations by Ocwen UK.

         Although  subprime  loans  generally have higher levels of default than
conforming  loans,  the  Company  believes  that the  borrower's  equity  in the
security  property and its expertise in the area of resolution of  nonperforming
loans will continue to make its subprime  borrower loan program a successful one
notwithstanding  such  defaults  and  any  resulting  losses.  There  can  be no
assurance that this will be the case, however.

         From  time to  time  the  Company  purchases  pools  of  single  family
residential  loans for investment  purposes.  During 1995, the Company purchased
$29.8 million of loans which were primarily secured by properties located in the
area surrounding the Bank's physical facility in northern New Jersey.

         MULTI-FAMILY   RESIDENTIAL  AND  COMMERCIAL  REAL  ESTATE  LOANS.   The
Company's  lending  activities  include  the  acquisition  of loans  secured  by
commercial  real  estate,  particularly  loans  secured  by  hotels  and  office
buildings,  which the  Company  began  originating  in late 1994 and late  1995,
respectively.  Commercial  real estate loans  currently  are made to finance the
purchase and refinance of commercial properties, the refurbishment of distressed
properties and, recently,  the construction of hotels. At December 31, 1998, the
Company's  loans secured by commercial real estate (and land) amounted to $138.7
million and  consisted  primarily  of $36.6  million and $93.1  million of loans
secured by hotels and office buildings, respectively.

         From time to time, the Company originates loans for the construction of
multi-family residences,  as well as bridge loans to finance the acquisition and
rehabilitation of distressed multi-family  residential  properties.  At December
31, 1998, the Company's  multi-family  residential loan portfolio included $22.3
million of multi-family  residential  construction loans, of which $20.1 million
had been funded, and $53.3 million of acquisition and  rehabilitation  loans, of
which $51.3 million had been funded.

         From time to time the Company also originates loans secured by existing
multi-family  residences.  Although  the Company has  deemphasized  this type of
lending in recent  periods,  it  previously  was active in the  origination  and
securitization  of  such  loans.   During  1995,  1994  and  1993,  the  Company
securitized  multi-family  residential  loans  acquired by it with an  aggregate
principal   amount  of  $83.9   million,   $346.6  million  and  $67.1  million,
respectively.  The Company  subsequently  sold all of the  securities  backed by
these loans.

         The multi-family  residential and commercial real estate loans acquired
by the Company in recent periods  generally have principal  amounts between $3.0
million  and the Bank's  loan-to-one-borrower  limitation  (see  "Regulation-The
Bank-Loans-to-One-Borrower") and are secured by properties which in management's
view have good  prospects  for  appreciation  in value during the loan term.  In
addition,   the  Company  currently  is  implementing  a  program  to  originate
multi-family residential and commercial real estate loans with smaller principal
amounts  (generally  up to $3.0  million)  and  which may be  secured  by a wide
variety of such properties.

         The Company's large multi-family residential and commercial real estate
loans  generally  have  fixed  interest  rates,  terms of two to five  years and
payment  schedules which are based on  amortization  over 15 to 25 year periods.
The maximum  loan-to-value ratio generally does not exceed 80% of the stabilized
value of the  property and 88% of the total costs of the property in the case of
construction, refurbishment or rehabilitation loans.

         Multi-family  residential  and commercial real estate loans are secured
by a first priority lien on the real property,  all improvements thereon and, in
the  case of  hotel  loans,  all  fixtures  and  equipment  used  in  connection

                                       17


therewith,  as well as a first  priority  assignment  of all  revenue  and gross
receipts generated in connection with the property.  The liability of a borrower
on  multi-family  residential  and  commercial  real estate  loans  generally is
limited to the  borrower's  interest in the  property,  except  with  respect to
certain specified circumstances.

         In addition to stated interest, the large multi-family  residential and
commercial  real  estate  loans  originated  by  the  Company  commonly  include
provisions  pursuant  to  which  the  borrower  agrees  to pay  the  Company  as
additional  interest  on the  loan an  amount  based  on  specified  percentages
(generally  between  10-38%) of the net cash flow from the  property  during the
term of the loan and/or the net  proceeds  from the sale or  refinancing  of the
property upon maturity of the loan. Participating interests also may be obtained
in the form of additional  fees which must be paid by the borrower in connection
with a prepayment of the loan, generally after an initial lock-out period during
which prepayments are prohibited.  The fees which could be payable by a borrower
during specified  periods of the loan consist either of fixed exit fees or yield
maintenance  payments,  which are required to be paid over a specified number of
years after the prepayment and are intended to increase the yield to the Company
on the proceeds from the loan payoff to a level which is comparable to the yield
on the prepaid loan. At December 31, 1998 and 1997, the Company's loan portfolio
included  $12.3  million  and  $89.0  million  of  loans in  which  the  Company
participates in the residual profits of the underlying real estate.  The Company
generally  accounts for loans in which it  participates  in residual  profits as
loans and not as investments in real estate; however, because of concerns raised
by the staff of the OTS in this  regard,  in  December  1996 and during 1997 the
Bank sold to the Company  subordinated,  participating  interests  in a total of
eleven  acquisition,  development and construction loans, which interests had an
aggregate  principal balance of $18.0 million. On a consolidated basis, eight of
these loans,  which amounted to $64.3 million at December 31, 1997, were carried
by the Company as investments  in real estate.  These eight loans were repaid in
full during 1998.  The Bank (but not the  Company)  agreed with the OTS to cease
origination  of  mortgage  loans  with  profit  participation  features  in  the
underlying real estate, with the exception of existing commitments.

         Construction  loans  generally  have  terms of three to four  years and
interest  rates which float on a monthly  basis in  accordance  with  designated
reference rates. Payments during the term of the loan may be made to the Company
monthly on an  interest-only  basis.  The loan  amount may  include an  interest
reserve  which is  maintained by the Company and utilized to pay interest on the
loan during a portion of its term.

         Construction  loans are  secured by a first  priority  lien on the real
property,  all  improvements  thereon and all  fixtures  and  equipment  used in
connection therewith, as well as a first priority assignment of all revenues and
gross receipts generated in connection with the property. Construction loans are
made without  pre-leasing  requirements  or any  requirement  of a commitment by
another  lender to "take-out" the  construction  loan by making a permanent loan
secured by the property upon  completion  of  construction.  Disbursements  on a
construction loan are subject to a retainage percentage of 10% and are made only
after  evidence  that  available  funds  have  been  utilized  by the  borrower,
available  funds are  sufficient to pay for all  construction  costs through the
date of the construction advance and funds remain in the construction budget and
from sources other than the loan to complete construction of the project.

         The Company generally requires the general  contractor  selected by the
borrower,  which along with the general construction  contract is subject to the
Company's review and approval,  to provide payment and performance  bonds issued
by a surety  approved  by the  Company in an amount at least  equal to the costs
which are estimated to be necessary to complete  construction  of the project in
accordance  with the  construction  contract.  Moreover,  the Company  generally
conducts site inspections of projects under construction at least bi-monthly and
of completed projects at least semi-annually.

         Multi-family  residential,  commercial  real  estate  and  construction
lending  generally are considered to involve a higher degree of risk than single
family residential  lending because such loans involve larger loan balances to a
single  borrower  or  group of  related  borrowers.  In  addition,  the  payment
experience  on  multi-family   residential  and  commercial  real  estate  loans
typically is dependent on the successful operation of the project, and thus such
loans may be adversely affected to a greater extent by adverse conditions in the
real estate markets or in the economy generally.  Risk of loss on a construction
loan is  dependent  largely  upon the  accuracy of the  initial  estimate of the
property's  value at completion of construction or development and the estimated
cost  (including  interest)  of  construction,  as well as the  availability  of
permanent take-out financing. During the construction phase, a number of factors
could result in delays and cost overruns.  If the estimate of value proves to be
inaccurate,  the Company may be  confronted,  at or prior to the maturity of the
loan, with a project which, when completed, has a value which is insufficient to
ensure full repayment.  In addition to the foregoing,  multi-family  residential
and  commercial  real  estate  loans which are not fully  amortizing  over their
maturity and which have a balloon  payment due at their stated  maturity,  as is
generally the case with the Company's  multi-family  residential  and commercial

                                       18


real estate loans,  involve a greater degree of risk than fully amortizing loans
because  the  ability of a borrower  to make a balloon  payment  typically  will
depend on its ability either to timely  refinance the loan or to timely sell the
security property. The ability of a borrower to accomplish these results will be
affected by a number of factors, including the level of available mortgage rates
at the  time of sale or  refinancing,  the  financial  condition  and  operating
history of the  borrower  and the  property  which  secures the loan,  tax laws,
prevailing   economic   conditions  and  the   availability   of  financing  for
multi-family residential and commercial real estate generally.

LOAN SERVICING ACTIVITIES

         During 1996, the Company  developed a program to provide loan servicing
and various other asset management and resolution services to third party owners
of  nonperforming  assets,  underperforming  assets and subprime  assets such as
Class B, C and D single family residential  mortgage loans.  Servicing contracts
entered into by the Company  provide for the payment to the Company of specified
fees and in some cases may include terms which allow the Company to  participate
in the profits  resulting  from the  successful  resolution  of the assets being
serviced.  Servicing  fees,  generally  expressed  as a  percent  of the  unpaid
principal balance, are collected from the borrowers' payments. During any period
in which the  borrower is not making  payments,  the  Company is required  under
certain  servicing  agreements  to  advance  its own  funds to meet  contractual
principal and interest remittance  requirements for certain investors,  maintain
property taxes and insurance,  and process  foreclosures.  The Company generally
recovers such advances from borrowers for  reinstated  and performing  loans and
from investors for foreclosed loans.

         The Bank has been approved as a loan  servicer by HUD,  FHLMC and FNMA.
The Bank is rated a Tier 1 servicer and as a preferred  servicer  for  high-risk
mortgages by FHLMC, the highest rating categories. The Bank is one of only seven
special  servicers  of  commercial  mortgage  loans to have  received a "Strong"
rating from Standard & Poor's.  The Bank is recognized and/or designated by four
rating agencies (Standard & Poor's,  Duff and Phelps,  IBC Fitch Investors,  and
Moody's) as a "Special Servicer" for residential  mortgage loans and is the only
special servicer with this designation for all mortgage categories.

         The Company  developed the concept of residential  special servicing in
1997 and, in 1998, began entering into special  servicing  arrangements  wherein
the Company acted as a special servicer for third parties,  typically as part of
a  securitization.  The Company  services loans that become greater than 90 days
past due and  receives  incentive  fees to the extent  certain  loss  mitigation
parameters are achieved.  Through  December 31, 1998, the Company was designated
as  a  special  servicer  for  securitized  pools  of  mortgage  loans  totaling
approximately  $9.1  billion  in  unpaid  principal  balance.  Of  this  amount,
approximately   $8.0  billion  were  residential  loans,  and  the  balance  was
commercial.

                                       19




         The following  tables set forth the number and amount of loans serviced
by the Company for others at the dates indicated:

    DECEMBER 31, 1998:


                                          Discount Loans        Subprime Loans (1)       Other Loans              Total
                                       ---------------------  ---------------------  -------------------  ---------------------
                                                     No. of                 No. of                No. of                No. of
                                         Amount       Loans     Amount       Loans     Amount      Loans    Amount       Loans
                                       ----------    -------  ----------   --------  ---------    ------  -----------   -------
                                                                        (Dollars in thousands)
                                                                                                    
     Loans securitized and sold with                                                              
       recourse....................... $1,015,988     16,840  $1,809,533     31,607  $      --        --  $ 2,825,521    48,447
     Loans serviced for third parties.  1,573,285     20,835   5,327,441     83,085    866,219     1,091    7,766,945   105,011
                                       ----------    -------  ----------   --------  ---------    ------  -----------   -------
                                       $2,589,273     37,675  $7,136,974    114,692  $ 866,219     1,091  $10,592,466   153,458
                                       ==========    =======  ==========   ========  =========    ======  ===========   =======

    DECEMBER 31, 1997:
                                          Discount Loans          Subprime Loans         Other Loans              Total
                                       ---------------------  ---------------------  -------------------  ---------------------
                                                     No. of                 No. of                No. of                No. of
                                         Amount       Loans     Amount       Loans     Amount      Loans    Amount       Loans
                                       ----------    -------  ----------   --------  ---------    ------  -----------   -------
                                                                        (Dollars in thousands)
                                                                                                    
    Loans securitized and sold with                                                                                    
      recourse........................ $  624,591     11,148  $  555,914      4,976  $      --        --  $1,180,505    16,124
    Loans serviced for third parties..  1,682,764     23,181   2,352,352     29,911    294,198     1,092   4,329,314    54,184
                                       ----------   --------  ----------   --------  ---------    ------  ----------   -------
                                       $2,307,355     34,329  $2,908,266     34,887  $ 294,198     1,092  $5,509,819    70,308
                                       ==========   ========  ==========   ========  =========    ======  ==========   =======

    DECEMBER 31, 1996:
                                          Discount Loans          Subprime Loans         Other Loans              Total
                                       ---------------------  ---------------------  -------------------  ---------------------
                                                     No. of                 No. of                No. of                No. of
                                         Amount       Loans     Amount       Loans     Amount      Loans    Amount       Loans
                                       ----------    -------  ----------   --------  ---------    ------  -----------   -------
                                                                        (Dollars in thousands)
                                                                                                    
    Loans securitized and sold with                                                                                    
      recourse........................ $  204,586      4,796  $ 202,766       1,879  $      --        --  $  407,352     6,675
    Loans serviced for third parties..  1,209,535     22,511      6,784          60    294,427       917   1,510,746    23,488
                                       ----------  ---------  ---------   ---------  ---------   -------  ----------  --------
                                       $1,414,121     27,307  $ 209,550       1,939  $ 294,427       917  $1,918,098    30,163
                                       ==========  =========  =========   =========  =========   =======  ==========  ========


(1)      Includes  37,955  loans  with an  unpaid  principal  balance  of $857.2
         million  ((pound)504.4  million)  which  were  serviced  by Ocwen UK at
         December 31, 1998.

         The Company  generally  does not purchase  rights to service  loans for
others, and as a result,  capitalized mortgage servicing rights amounted to only
$7.1 million and $5.7 million at December  31, 1998 and 1997,  respectively.  In
connection  with the  securitization  and sale of loans,  the Company  generally
retains the rights to service such loans for investors.  On January 1, 1996, the
Company adopted Statement of Financial  Accounting  Standards  ("SFAS") No. 122,
"Accounting for Mortgage  Servicing  Rights." SFAS No. 122 was  superseded,  for
transactions  recorded after December 31, 1996, by SFAS No. 125, "Accounting for
Transfers and Servicing of Financial Assets and  Extinguishment  of Liabilities"
which the Company adopted on January 1, 1997. Both SFAS No. 122 and SFAS No. 125
require the  recognition  of a servicing  asset or liability and other  retained
interests as an allocation of the carrying amount of the assets sold between the
asset sold and the servicing  obligation and other retained  interests  based on
the  relative  fair  value of the assets  sold to the  interests  retained.  The
resulting  mortgage  servicing  asset or liability is amortized in proportion to
and over the period of  estimated  net  servicing  income or loss.  The  Company
evaluates the mortgage servicing asset for impairment based on the fair value of
the servicing asset. The Company estimates fair values by discounting  servicing
asset cash flows using  discount and  prepayment  rates that it believes  market
participants would use.

ASSET QUALITY

         The Company,  like all  financial  institutions,  is exposed to certain
credit risks related to the value of the  collateral  that secures its loans and
the ability of borrowers to repay their loans. Management of the Company closely
monitors the Company's  loan and  investment  portfolios  and the Company's real
estate  owned for  potential  problems  and reports to the Board of Directors at
regularly scheduled meetings.

         NONPERFORMING  LOANS.  It is  the  Company's  policy  to  establish  an
allowance for  uncollectible  interest on loans in its loan  portfolio and loans
available for sale which are past due 90 days or more and to place such loans on
non-accrual  status. As a result,  the Company currently does not have any loans
which are accruing  interest but are past due 90 days or more. Loans also may be
placed  on  non-accrual  status  when,  in  the  judgment  of  management,   the
probability  of collection of interest is deemed to be  insufficient  to warrant
further accrual. When a loan is placed on non-accrual status, previously accrued
but unpaid interest is reversed by a charge to interest income.

                                       20



         The  following  table sets forth  certain  information  relating to the
Company's nonperforming loans in its loan portfolio at the dates indicated:



                                                                           December 31,
                                               ---------------------------------------------------------------------
                                                  1998          1997          1996            1995            1994
                                               ---------     ---------     ---------       ---------       ---------
                                                                       (Dollars in Thousands)
                                                                                                  
Nonperforming loans (1):
  Single family residential loans.........     $   1,169     $   1,575     $   2,123       $   2,923       $   2,478
  Multi-family residential loans(2)(3)....         7,392         7,583           106             731             152
  Consumer and other loans................           488            --            55             202              29
                                               ---------     ---------     ---------       ---------       ---------
     Total................................     $   9,049     $   9,158     $   2,284       $   3,856       $   2,659
                                               =========     =========     =========       =========       =========

Nonperforming loans as a percentage of:
  Total loans (4).........................          3.81%         3.36%         0.56%           1.27%           4.35%
  Total assets............................          0.27%         0.30%         0.09%           0.20%           0.21%

Allowance for loan losses as a percentage of:
     Total loans(4)(5)....................          2.07%         1.35%         0.87%           0.65%           1.84%
     Nonperforming loans..................         54.46%        40.35%       154.25%          50.49%          40.28%


(1)    The Company did not have any  nonperforming  loans in its loan  portfolio
       which were deemed troubled debt restructurings at the dates indicated.

(2)    The increase in non performing multi-family residential loans during 1997
       was  primarily  attributable  to a $7.4  million loan secured by 127-unit
       condominium  building  located in New York,  New York,  which  management
       believes is well collateralized.

(3)    Non performing  multi-family  residential  loans at December 31, 1998 was
       primarily  attributable to three loans with an aggregate  balance of $5.0
       million, all of which management believes are well capitalized.

(4)    Total loans is net of undisbursed loan proceeds.

(5)    The decrease in the  allowance  for loan losses as a percentage  of total
       loans  during  1995  was  due to the  significant  increase  in the  loan
       portfolio  during  1995 as a result  of the  purchase  of  single  family
       residential  loans and the  origination of  multi-family  residential and
       commercial real estate loans.

       The following  table  presents a summary of the  Company's  nonperforming
loans in the loans available for sale portfolio at the dates indicated:



                                                                           December 31,
                                              -----------------------------------------------------------------------
                                                 1998           1997            1996           1995           1994
                                              ----------     ----------     ----------      ----------     ----------
                                                                      (Dollars in Thousands)
                                                                                                   
 Nonperforming loans:
  Single family loans..................       $   39,415     $   13,509     $   14,409      $    7,833     $       --
  Consumer loans.......................                9             25             36             100            120
                                              ----------     ----------     ----------      ----------     ----------
                                              $   39,424     $   13,534     $   14,445      $    7,933     $      120
                                              ==========     ==========     ==========      ==========     ==========

 Nonperforming loans a percentage of:
  Total loans available for sale.......           22.17%           7.64%         11.43%           3.15%          0.12%
  Total assets.........................            1.19%           0.44%          0.58%           0.58%          0.01%


         For  information  relating  to  the  payment  status  of  loans  in the
Company's discount loan portfolio,  see "Business-Discount  Loan Acquisition and
Resolution Activities."

         REAL  ESTATE  OWNED.  Properties  acquired  through  foreclosure  or by
deed-in-lieu  thereof are valued at the lower of  amortized  cost or fair value.
Properties   included  in  the  Company's   real  estate  owned   portfolio  are
periodically  re-evaluated to determine that they are being carried at the lower
of cost or fair value less  estimated  costs to sell.  Holding  and  maintenance
costs  related to  properties  are recorded as expenses in the period  incurred.
Deficiencies   resulting  from  valuation   adjustments  to  real  estate  owned
subsequent to acquisition  are recognized as a valuation  allowance.  Subsequent
increases  related to the  valuation  of real estate  owned are  reflected  as a
reduction  in the  valuation  allowance,  but  not  below  zero.  Increases  and
decreases  in the  valuation  allowance  are  charged  or  credited  to  income,
respectively.  Accumulated valuation allowances amounted to $15.3 million, $12.3
million,  $11.5  million,  $4.6  million and $3.9  million at December 31, 1998,
1997, 1996 1995 and 1994, respectively.

                                       21



         The  following  table sets forth  certain  information  relating to the
Company's real estate owned at the dates indicated.



                                                   December 31,
                               ----------------------------------------------------
                                 1998       1997       1996       1995       1994
                               --------   --------   --------   --------   --------
                                               (Dollars in Thousands)
                                                                 
Discount loan portfolio:
   Single family residential   $ 94,641   $ 76,409   $ 49,728   $ 75,144   $ 86,426
   Multi-family residential      20,130     16,741     14,046     59,932         --
      Commercial real estate     82,591     71,339     36,264     31,218      8,801
                               --------   --------   --------   --------   --------

          Total ............    197,362    164,489    100,038    166,294     95,227
   Loan portfolio ..........        227        357        592        262      1,440
   Loans available for sale       3,962      2,419      3,074         --         --
                               --------   --------   --------   --------   --------

          Total ............   $201,551   $167,265   $103,704   $166,556   $ 96,667
                               ========   ========   ========   ========   ========


         The following table sets forth certain geographical information by type
of property at December 31, 1998 related to the Company's real estate owned.



                                                           Multi-family Residential
                              Single Family Residential         and Commercial                     Total
                              -------------------------    ------------------------      -----------------------
                                               No. of                      No. of                     No. of
                                 Amount      Properties      Amount      Properties        Amount     Properties
                               ---------     ----------    ----------    ----------      ----------   ----------
                                                                                           
                                              (Dollars in Thousands)

Florida..................       $  5,334            114     $  54,187             12      $  59,521          126
California...............         29,255            469         6,491              6         35,746          475
Maryland.................          8,078            141        14,942              3         23,020          144
Connecticut..............          5,382            109        12,481              2         17,863          111
New York.................          6,938            157           955              3          7,893          160
Other(1).................         43,843            945        13,665             38         57,508          983
                                --------       --------     ---------       --------      ---------     --------
   Total.................       $ 98,830          1,935     $ 102,721             64      $ 201,551        1,999
                                ========       ========     =========       ========      =========     ========


(1)    Consists  of  properties  located  in 43  other  states,  none  of  which
       aggregated over $6.7 million in any one state.

       The  following  table sets forth the  activity in the real  estate  owned
during the periods indicated.



                                                                      Year Ended December 31,
                                          ---------------------------------------------------------------------------------
                                                  1998                          1997                         1996
                                          ----------------------        ----------------------       ----------------------
                                                        No. of                        No. of                        No of
                                          Amount      Properties        Amount      Properties       Amount      Properties
                                          ------      ----------        ------      ----------       ------      ----------
                                                                      (Dollars in Thousands)

                                                                                                      
Balance at beginning of period...       $ 167,265          1,505      $103,704             825      $ 166,556         1,070
Properties acquired through
   foreclosure or deed-in-lieu   
   thereof.......................         280,522          3,278       205,621           1,656        102,098           918
Acquired in connection with
   acquisitions of discount loans          19,949            303        38,486             545          2,529            12
Sales............................        (263,206)        (3,087)     (179,693)         (1,521)      (160,592)       (1,175)
Change in allowance..............          (2,979)            --          (853)             --         (6,887)           --
                                        ---------      ---------      --------       ---------      ---------     ---------
Balance at end of period.........       $ 201,551          1,999      $167,265           1,505      $ 103,704           825
                                        =========      =========      ========       =========      =========     =========


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



                                                                             December 31,
                                                              1998                1997                1996
                                                         ------------        ------------        ------------
                                                                         (Dollars in Thousands)

                                                                                                 
One to two months.................................       $     38,444        $     83,144        $     17,695
Three to four months..............................             79,264              28,912              15,291
Five to six months................................             27,115              20,929              14,348
Seven to 12 months................................             26,122              23,621              13,004
Over 12 months....................................             30,606              10,659              43,366
                                                         ------------        ------------        ------------
                                                         $    201,551        $    167,265        $    103,704
                                                         ============        ============        ============


                                       22


         The average  period  during which the Company held the $263.2  million,
$179.7 million and $160.6 million of real estate owned which was sold during the
years ended  December 31, 1998,  1997 and 1996,  respectively,  was 6 months,  9
months and 11 months, respectively.

         The  following  table sets forth the  activity,  in  aggregate,  in the
valuation allowances on real estate owned during the periods indicated.



                                                  Year Ended December 31,
                               --------------------------------------------------------
                                 1998        1997        1996        1995        1994
                               --------    --------    --------    --------    --------
                                                 (Dollars in thousands)
                                                                     
Balance at beginning of year   $ 12,346    $ 11,493    $  4,606    $  3,937    $  2,455
Provisions for losses ......     18,626      13,450      18,360      10,510       9,074
Charge-offs and sales ......    (15,647)    (12,597)    (11,473)     (9,841)     (7,592)
                               --------    --------    --------    --------    --------
Balance at end of year .....   $ 15,325    $ 12,346    $ 11,493    $  4,606    $  3,937
                               ========    ========    ========    ========    ========


         Although  the  Company   evaluates  the   potential   for   significant
environmental problems prior to acquiring or originating a loan, there is a risk
for any mortgage loan,  particularly a multi-family  residential  and commercial
real estate loan, that hazardous substances or other environmentally  restricted
substances  could be discovered on the related real estate.  In such event,  the
Company might be required to remove such substances from the affected properties
or to engage in abatement procedures at its sole cost and expense.  There can be
no assurance that the cost of such removal or abatement  will not  substantially
exceed  the  value of the  affected  properties  or the  loans  secured  by such
properties,  that the Company  would have  adequate  remedies  against the prior
owners or other responsible  parties or that the Company would be able to resell
the affected  properties  either prior to or  following  completion  of any such
removal or abatement procedures.  If such environmental  problems are discovered
prior to  foreclosure,  the Company  generally will not foreclose on the related
loan;  however,  the value of such  property as  collateral  will  generally  be
substantially  reduced,  and as a result,  the  Company  may  suffer a loss upon
collection of the loan.

         From time to time,  the Company makes loans to finance the sale of real
estate  owned.  At December  31, 1998,  such loans  amounted to $7.5 million and
consisted of $3.6 million of single family  residential  loans,  $3.6 million of
multi-family  residential  loans and $262,000 of  commercial  loans.  All of the
Company's  loans to finance the sale of real  estate  owned were  performing  in
accordance with their terms at December 31, 1998.

         CLASSIFIED  ASSETS.  OTS regulations  require that each insured savings
association  classify its assets on a regular basis. In addition,  in connection
with  examinations  of insured  associations,  OTS examiners  have  authority to
identify  problem  assets and, if  appropriate,  require them to be  classified.
There are three  classifications for problem assets:  "substandard,"  "doubtful"
and "loss."  Substandard  assets  have one or more  defined  weaknesses  and are
characterized  by the distinct  possibility  that the insured  institution  will
sustain some loss if the  deficiencies  are not corrected.  Doubtful assets have
the weaknesses of substandard assets with the additional characteristic that the
weaknesses  make  collection  or  liquidation  in full on the basis of currently
existing  facts,  conditions  and  values  questionable,  and  there  is a  high
possibility of loss. An asset  classified as a loss is considered  uncollectible
and of such little value that  continuance as an asset of the institution is not
warranted.   Another  category   designated   "special  mention"  also  must  be
established  and maintained for assets which do not currently  expose an insured
institution  to a  sufficient  degree  of  risk  to  warrant  classification  as
substandard,  doubtful or loss but do possess credit  deficiencies  or potential
weaknesses  deserving   management's  close  attention.   Assets  classified  as
substandard or doubtful require the institution to establish general  allowances
for loan losses.  If an asset or portion  thereof is classified  as a loss,  the
insured institution must either establish specific allowances for loan losses in
the amount of 100% of the  portion of the asset  classified  as a loss or charge
off such amount. In this regard, the Company  establishes  required reserves and
charges off loss assets as soon as  administratively  practicable.  General loss
allowances  established  to cover possible  losses related to assets  classified
substandard  or  doubtful  may  be  included  in  determining  an  institution's
regulatory capital,  while specific valuation  allowances for loan losses do not
qualify as regulatory capital.

         In 1996,  based upon discussions with the OTS and as a result of an OTS
bulletin  issued on December 13, 1996 entitled  "Guidance on the  Classification
and Regulatory  Reporting of Certain  Delinquent Loans and Other Credit Impaired
Assets," the Company has  classified all discount loans that are 90 or more days
contractually  past due, not otherwise  classified,  as special  mention and all
real estate owned, not otherwise  classified,  as special  mention.  The Company
also modified its policy for classifying  nonperforming  discount loans and real
estate owned related to its discount  loan  portfolio  ("nonperforming  discount
assets") to take into  account  both the holding  period of such assets from the
date of acquisition  and the ratio of book value to market value of such assets.
All  nonperforming  discount  assets  which are held 15 months or more after the
date of acquisition are classified  substandard;  nonperforming  discount assets
held 12  months  to  less  than 15  months  from  the  date of  acquisition  are

                                       23


classified  as  substandard  if a ratio of book value to market  value is 80% or
more; and  nonperforming  discount assets held less than 12 months from the date
of acquisition  are classified as substandard if they have a ratio of book value
to market value of more than 85%. In  addition,  nonperforming  discount  assets
which are  performing  for a period of time  subsequent  to  acquisition  by the
Company  are   classified  as   substandard   at  the  time  such  loans  become
nonperforming.  The  Company  also  modified  its  classified  assets  policy to
classify all real estate owned which is not cash flowing and which has been held
for  more  than  15  months  and  three  years  as  substandard   and  doubtful,
respectively.  The Company's past experience  indicates that classified discount
assets do not necessarily correlate to probability or severity of loss.

         Excluding  assets which have been classified loss and fully reserved by
the  Company,  the  Company's  classified  assets at December 31, 1998 under the
above policy consisted of $49.8 million of assets  classified as substandard and
$636,000 of assets classified as doubtful.  In addition, at the same date, $80.5
million of assets were designated as special mention.

         Substandard  assets  at  December  31,  1998  under  the  above  policy
consisted  primarily of $5.6  million of loans and real estate owned  related to
the Company's discount single family residential loan program,  $22.9 million of
loans and real estate owned related to the Company's  discount  commercial  real
estate loan  program  and $5.6  million of subprime  single  family  residential
loans.  Special  mention assets at December 31, 1998 under the policy  consisted
primarily  of $26.9  million and $34.2  million of loans and real  estate  owned
related  to the  Company's  discount  single  family  residential  and  discount
commercial real estate loan programs, respectively.

         ALLOWANCES  FOR LOSSES.  The Company  maintains an  allowance  for loan
losses  for each of its loan  and  discount  loan  portfolios  at a level  which
management  considers adequate to provide for potential losses in each portfolio
based upon an evaluation of known and inherent risks in such portfolios.

         The following  table sets forth the breakdown of the allowance for loan
losses on the  Company's  loan  portfolio  and discount  loan  portfolio by loan
category  and the  percentage  of loans in each  category  to total loans in the
respective portfolios at the dates indicated:



                                                                          December 31,
                                  --------------------------------------------------------------------------------------
                                       1998              1997              1996              1995              1994
                                  --------------    --------------    --------------    --------------    --------------
                                  Amount     %      Amount     %      Amount     %      Amount     %      Amount      % 
                                  ------   -----    ------   -----    ------   -----    ------   -----    ------   -----
                                                                      (Dollars in Thousands)
                                                                                        
Loan portfolio:
Single family residential loans   $  215     4.4%   $  512    15.7%  $   520    14.6%   $  346    22.2%   $  615    52.2%
Multi-family residential loans     2,714    55.1     2,163    24.2       673    13.5       683    14.3        --     2.9
Commercial real estate loans ..    1,999    40.5     1,009    60.0     2,299    71.3       875    62.6       218    42.3
Commercial non-mortgage loans .       --      --        --      --        11     0.5        --      --        --      --
Consumer loans ................       --      --        11     0.1        20     0.1        43     0.9       238     2.6
                                  ------   -----   -------   -----   -------   -----    ------   -----    ------   -----
  Total .......................   $4,928   100.0%  $ 3,695   100.0%  $ 3,523   100.0%   $1,947   100.0%   $1,071   100.0%
                                  ======   =====   =======   =====   =======   =====    ======   =====    ======   =====

Discount loan portfolio(1):
Single family residential loans  $10,307    48.2%  $15,017    50.2%  $ 3,528    38.4%   $   --      --%   $   --      --%
Multi-family residential loans     2,457    11.5     2,616    10.7     3,124    26.0        --      --        --      --
Commercial real estate loans       8,607    40.2     5,860    39.0     4,886    35.4        --      --        --      --
Other loans...............            31     0.1       --      0.1        --     0.2        --      --        --      --
                                  ------   -----   -------   -----   -------  ------    ------   -----    ------   -----
  Total...................       $21,402   100.0%  $23,493   100.0%  $11,538   100.0%   $   --      --%   $   --      --%
                                  ======   =====   =======   =====   =======  ======    ======   =====    ======   =====


(1)    The Company did not maintain an allowance for loan losses on its discount
       loan portfolio prior to 1996.

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

                                       24



       The  following  table sets forth an analysis of activity in the allowance
for loan losses  relating to the  Company's  loan  portfolio  during the periods
indicated:



                                                                Year Ended December 31,
                                         --------------------------------------------------------------------
                                           1998           1997           1996           1995           1994
                                         --------       --------       --------       --------       --------
                                                                (Dollars in Thousands)
                                                                                           
 Balance at beginning of period......    $  3,695       $  3,523       $  1,947       $  1,071       $    884
 Provision for loan losses...........         891            325          1,872          1,121             --
 Charge-offs:
    Single family residential loans..        (212)          (100)          (261)          (131)          (302)
    Multi-family residential loans...          --             --             (7)            --             --
    Commercial real estate loans.....          --             --             --            (40)            --
    Consumer loans...................          (7)           (53)           (28)           (92)          (170)
                                         --------       --------       --------       --------       --------
      Total charge-offs..............        (219)          (153)          (296)          (263)          (472)
 Recoveries:
    Single family residential loans..          --             --             --              3            410
    Multi-family residential loans...          --             --             --             --             --
    Commercial real estate loans.....         561             --             --             15             --
    Consumer loans...................          --             --             --             --            249
                                         --------       --------       --------       --------       --------
      Total recoveries...............         561             --             --             18            659
                                         --------       --------       --------       --------       --------
      Net (charge-offs) recoveries...         342           (153)          (296)          (245)           187
                                         --------       --------       --------       --------       --------
 Balance at end of period............    $  4,928       $  3,695       $  3,523       $  1,947       $  1,071
                                         ========       ========        =======       ========       ========
 Net charge-offs (recoveries) as a
    percentage of average loan
    portfolio, net...................        0.13%          0.04%           0.09%         0.19%          (0.28)%


         The following table sets forth an analysis of activity in the allowance
for loan losses  relating to the Company's  discount loan  portfolio  during the
periods indicated:
                                                    Year Ended December 31,
                                             ----------------------------------
                                               1998         1997          1996
                                             --------     --------     --------
                                                     (Dollars in Thousands)
Balance at beginning of period ...........   $ 23,493     $ 11,538     $     --
Provision for loan losses ................     17,618       31,894       20,578
Charge-offs:
   Single family residential loans .......    (14,574)     (13,281)      (7,009)
   Multi-family residential loans ........     (2,648)      (2,056)        (704)
   Commercial real estate loans ..........     (2,888)      (5,012)      (1,503)
   Other loans ...........................        (20)          --           --
                                             --------     --------     --------
      Total charge-offs ..................    (20,130)     (20,349)      (9,216)
                                             --------     --------     --------
Recoveries:
   Single family residential loans .......        421          410          176
   Multi-family residential loans ........         --           --           --
   Commercial real estate loans ..........         --           --           --
   Consumer loans ........................         --           --           --
                                             --------     --------     --------
      Total recoveries ...................        421          410          176
                                             --------     --------     --------
      Net (charge-offs) ..................    (19,709)     (19,939)      (9,040)
                                             --------     --------     --------
Balance at end of period .................   $ 21,402     $ 23,493     $ 11,538
                                             ========     ========     ========
Net charge-offs as a percentage of average
   discount loan portfolio ...............       1.53%        1.55%        1.34%


                                       25


INVESTMENT ACTIVITIES

         GENERAL.  The investment  activities of the Company  currently  include
investments in mortgage-related securities, investment securities and low-income
housing tax credit  interests.  The investment  policy of the Company,  which is
established by the Investment  Committee and approved by the Board of Directors,
is designed  primarily to provide a portfolio of diversified  instruments  while
seeking to optimize net interest  income  within  acceptable  limits of interest
rate risk, credit risk and liquidity.

         MORTGAGE-BACKED AND RELATED SECURITIES.  From time to time, the Company
invests   in   mortgage-backed   and   mortgage-related   securities.   Although
mortgage-backed and  mortgage-related  securities  generally yield less than the
loans that back such securities  because of costs  associated with their payment
guarantees  or  credit  enhancements,  such  securities  are  more  liquid  than
individual  loans and may be used to  collateralize  borrowings  of the Company.
Other mortgage-backed and mortgage-related  securities indirectly bear the risks
of the underlying loans, such as prepayment risk (interest-only  securities) and
credit  risk  (subordinated  interests),  and are  generally  less  liquid  than
individual loans.

         Mortgage-related  securities  include  senior and  subordinate  regular
interests  and  residual  interests  in  collateralized   mortgage   obligations
("CMOs"),  including CMOs which have qualified as REMICs.  The regular interests
in some CMOs are like  traditional  debt  instruments  because  they have stated
principal amounts and traditionally defined  interest-rate terms.  Purchasers of
certain  other  interests in REMICs are  entitled to the excess,  if any, of the
issuer's cash inflows,  including reinvestment earnings,  over the cash outflows
for debt  service  and  administrative  expenses.  These  interests  may include
instruments  designated  as  residual  interests,   which  represent  an  equity
ownership  interest in the underlying  collateral,  subject to the first lien of
the investors in the other classes of the REMIC.

         A  senior-subordinated  structure  often is used with  CMOs to  provide
credit  enhancement for securities  which are backed by collateral  which is not
guaranteed  by  FNMA,  FHLMC or the  Government  National  Mortgage  Association
("GNMA"). These structures divide mortgage pools into two risk classes: a senior
class and one or more  subordinated  classes.  The subordinated  classes provide
protection  to the senior class.  When cash flow is impaired,  debt service goes
first to the holders of senior  classes.  In addition,  incoming cash flows also
may be held in a  reserve  fund to meet any  future  shortfalls  of cash flow to
holders of senior classes.  The holders of subordinated  classes may not receive
any principal repayments until the holders of senior classes have been paid and,
when  appropriate,  until a specified level of funds has been contributed to the
reserve fund.

         On July 27, 1998,  the Company  sold its entire  portfolio of AAA-rated
agency IOs for $137.5 million,  which  represented book value. As a result of an
increase in  prepayment  speeds due to  declining  interest  rates,  the Company
recorded  impairment  charges of $86.1  million in 1998 prior to the sale ($77.6
million  in the  second  quarter)  resulting  from  the  Company's  decision  to
discontinue  this investment  activity and write down the book value of the IOs.
The AAA-rated agency IOs consisted of IOs, which are classes of mortgage-related
securities  that are entitled to payments of interest  but no (or only  nominal)
principal,  and inverse IOs,  which bear interest at a floating rate that varies
inversely with (and often at a multiple of) changes in a specified index.

         At December 31, 1998,  the fair value of the  Company's  investment  in
subordinate  and residual  interests  amounted to $249.1 million ($227.9 million
amortized  cost) or 42% of total  securities  available  for sale and  supported
senior classes of securities  having an outstanding  principal  balance of $3.84
billion.  During 1998, the Company recorded $43.6 million of impairment  charges
on its portfolio of subordinate and residual  securities as a result of declines
in value  that were  deemed  to be  "other  than  temporary."  Because  of their
subordinate  position,  subordinated  and residual  classes of  mortgage-related
securities  provide  protection  to and involve more risk than the senior class.
Specifically, when cash flow is impaired, debt service goes first to the holders
of senior  classes.  In addition,  incoming  cash flows may be held in a reserve
fund to meet any future repayments until the holders of senior classes have been
paid  and,  when  appropriate,  until  a  specified  level  of  funds  has  been
contributed  to  the  reserve  fund.   Further,   residual   interests   exhibit
considerably   more  price  volatility  than  mortgages  or  ordinary   mortgage
pass-through  securities,  due in part to the  uncertain  cash flows that result
from  changes  in the  prepayment  rates of the  underlying  mortgages.  Lastly,
subordinate and residual  interests involve  substantially more credit risk than
the senior  classes of the  mortgage-related  securities to which such interests
relate and generally are not as liquid as the senior classes.

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

                                       26


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

         The Company  determines the present value of anticipated  cash flows at
the time each securitization transaction closes, utilizing valuation assumptions
appropriate  for  each  particular   transaction.   The  significant   valuation
assumptions include the anticipated prepayment speeds and the anticipated credit
losses  related to the underlying  mortgages.  In order to determine the present
value of this  estimated  excess  cash flow,  the  Company  currently  applies a
discount  rate of 18% to the  projected  cash  flows on the  unrated  classes of
securities. The annual prepayment rate of the securitized loans is a function of
full and partial  prepayments and defaults.  The Company makes assumptions as to
the prepayment  rates of the underlying  loans,  which the Company  believes are
reasonable, in estimating fair values of the subordinate securities and residual
securities retained.  During 1998, the Company utilized  proprietary  prepayment
curves  generated by the Company  (reaching an  approximate  range of annualized
rates of 30% - 40%). In its estimates of annual loss rates, the Company utilizes
assumptions that it believes are reasonable. The Company estimates annual losses
of between 0.22% and 2.06% of the underlying loans.

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

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

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

         The Company periodically assesses the carrying value of its subordinate
securities and residual  securities retained as well as the servicing assets for
impairment.  There can be no  assurance  that the  Company's  estimates  used to
determine  the  gain on  securitized  loan  sales,  subordinate  securities  and
residual   securities  retained  and  servicing  asset  valuations  will  remain
appropriate for the life of each  securitization.  If actual loan prepayments or
defaults  exceed the Company's  estimates,  the carrying  value of the Company's
subordinate  securities and residual securities retained and/or servicing assets
may be decreased or the Company may increase its allowance  for possible  credit
losses on loans  sold  through  a charge  against  earnings  during  the  period
management  recognized  the  disparity.  Other  factors  may  also  result  in a
write-down  of the  Company's  subordinate  securities  and residual  securities
retained in subsequent periods. Accelerated prepayment speeds were a significant
contributing  factor to the $43.6 million of impairment  charges recorded by the
Company in 1998 on its subordinate and residual securities.

                                       27




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



                                                                        December 31,
                                                       ---------------------------------------------
                                                           1998             1997             1996
                                                       ----------        ----------        ---------
                                                                                  
Mortgage-related  securities:                                      (Dollars in Thousands)
   Single family residential:
     CMOs (AAA-rated)............................      $  344,199        $  160,451        $  73,935
     Interest only:
       AAA-rated.................................              --            13,863            1,173
       FHLMC.....................................              --            64,745           47,571  
       FNMA......................................              --            59,715           49,380       
       GNMA......................................              --            29,766               -- 
     BB-rated subordinates.......................           8,517             2,515               --   
     B-rated subordinates........................           6,344                --               --      
       Unrated subordinates .....................          40,595            39,219           19,164       
      AAA-rated subprime residuals ..............           6,931                --               -- 
      BBB-rated subprime residuals ..............          17,593                --               --      
      Unrated subprime residuals ................         152,951            41,790           20,560          
     Futures contracts and swaps.................              --               (94)          (1,921)              
                                                       ----------        ----------        ---------
       Total.....................................         577,130           411,970          209,862          
                                                       ----------        ----------        ---------

   Multi-family residential and commercial:
     Interest only:
       AAA-rated.................................              71             3,058           83,590      
       BB-rated..................................               2               189               --   
       Unrated...................................              --               --             3,799  
     B-rated subordinates........................           8,813             8,512       
     Unrated.....................................              --                --           13,848          
     Unrated subordinates........................           7,331             6,795           43,686  
     Futures contracts...........................              --                --             (780)  
                                                       ----------        ----------        ---------              
       Total.....................................          16,217            18,554          144,143   
                                                       ----------        ----------        ---------         
   Marketable equity securities:
     Common stocks...............................              --            46,272               --  
                                                       ----------        ----------        --------- 

          Total..................................      $  593,347        $  476,796        $ 354,005 
                                                       ==========        ==========        ========= 


         Under a regulatory  bulletin  issued by the OTS, a  federally-chartered
savings  institution  such as the Bank  generally  may  invest  in  "high  risk"
mortgage  securities only to reduce its overall  interest rate risk and after it
has  adopted  various   policies  and   procedures,   although  under  specified
circumstances such securities also may be acquired for trading purposes. A "high
risk"  mortgage  security  for this purpose  generally  is any  mortgage-related
security  which  meets one of three  tests  which are  intended  to measure  the
average  life or price  volatility  of the  security  in relation to a benchmark
fixed rate, 30-year mortgage-backed pass-through security. At December 31, 1998,
the Bank held  mortgage-related  securities  with a fair value of $19.5  million
(amortized cost of $19.5 million) which were classified as "high-risk"  mortgage
securities by the OTS.

                                       28



         The following tables detail the Company's securities available for sale
portfolio  at December 31, 1998,  and its  estimates of expected  yields on such
securities,  taking  into  consideration  expected  prepayment  and  loss  rates
together with other factors.




                                                         CLASS                        COLLATERAL BALANCE
                                            ISSUE     DESIGNATION       RATING        -------------------       PRODUCT TYPE AT
        SECURITIZATION         SECURITY     DATE        LETTER         AGENCIES       ISSUANCE   12/31/98           12/31/98
        --------------         --------     ----        ------         --------       ---------  --------       ---------------
                                                                                                   
SINGLE-FAMILY RESIDENTIAL                                              (Dollars in Thousands)
   Subordinates:
   BCF 1996 R1.............       B3       Oct-96         NR         S&P, Moody's     $ 505,513  $ 358,075   93% Fixed, 7% ARM
   BCF 1997 R1.............       B4       Mar-97         NR        Moody's, Fitch      177,823    138,739   93% Fixed, 7% ARM
   BCF 97 R2...............       B4       Jun-97       Ba2, BB     Moody's, Fitch      251,790    193,342   24% Fixed, 75% ARM
                                  B5                     B2,B
                                  B6                      NR
   BCF 1997 R3.............       B4       Dec-97         NR         Moody's DCR        579,851    519,213   93% Fixed, 6% ARM
   ORMBS 1998 R1...........       B4       Mar-98         NR         Moody's, DCR       565,411    546,176   94% Fixed, 6% ARM
   ORMBS 1998 R2...........      B4A       Jun-98         Ba2          Moody's          123,917    115,320   39% Fixed, 61% ARM
                                 B4F                      Ba2
                                 B5A                      B2
                                 B5F                      B2
                                 B6F                      NR
                                 B6A                      NR
   ORMBS 1998 R3...........       B4       Sep-98         BB         Moody's, DCR       261,452    259,873   95% Fixed, 5% ARM
                                  B5                     B2,B
                                  B6                      NR

   Subprime residuals:
   SMBS 1996-3.............       R        Jun-96         NR         S&P, Moody's       130,062     48,578   56% Fixed, 44% ARM
   MLM1 1996-1.............       R        Sep-96         NR         S&P, Moody's        81,142     33,469   30% Fixed, 70% ARM
   MS 1997-1...............     X1,X2      Jun-97         NR         S&P, Moody's       104,846     66,732   22% Fixed, 78% ARM
   1997 OFS(2).............       X        Sep-97         NR         S&P, Moody's       102,201     67,850   16% Fixed 84% ARM
   1997 OFS(3).............       X        Dec-97         NR         S&P, Moody's       208,784    167,604   16% Fixed 84% ARM
   1998 OFS(1).............       X        Mar-98         NR         Moody's, DCR       161,400    137,641   13% Fixed 87% ARM
   1998 OFS(2).............       X        Jun-98         NR         S&P, Moody's       382,715    304,266   37% Fixed 63% ARM
   1998 OFS(3).............       X        Sep-98         NR           S&P, DCR         261,649    253,156   27% Fixed 73% ARM
   1998 OFS(4).............       X        Dec-98         NR             S&P,           262,055    262,055   37% Fixed 63% ARM
                                                                    Moody's,Fitch
   OML(1)..................       R        Jun-98         NR           S&P, DCR         368,742    321,916   100% UK Subprime
   OML(2)..................     DAC-IO     Nov-98       Aaa,AAA     Moody's, Fitch      195,832    195,832   100% UK Subprime
                                 S&R                      NR
                                  B                    Baa2, BBB

MULTI-FAMILY AND COMMERCIAL
   Subordinates:
   CMAC 1996 C2............       G        Dec-96          B            Fitch           164,418    133,997   37% Retail, 19% Hotel,
                                  H                       NR                                                 16% Multi-family
                                XI,X2                     AAA
   BCF 97-C1...............      F,G       Oct-97          B            Fitch           128,387     86,959   19% Multi-family,  18%
                                 E-IO                     BB                                                 Hotel, 15% Industrial
                                X1,X2                     AAA


                                       29




                                  WEIGHTED     WEIGHTED     TOTAL    ACTUAL LIFE  ACTUAL LIFE
                               AVERAGE COUPON   AVERAGE  DELINQUENCY TO DATE CPR    TO DATE   SUBORDINATION
                                     AT:        LTV AT:      AT:         AT:      LOSSES AT:      LEVEL     YIELD TO    MATURITY AT:
        SECURITIZATION            12/31/98     12/31/98   12/31/98     12/31/98    12/31/98    AT 12/31/98  PURCHASE     12/31/98
- - --------------------------     --------------- --------  ----------- -----------  ----------- ------------- --------    ------------
                                                                                                        
SINGLE-FAMILY RESIDENTIAL                               (Dollars in Thousands)
Subordinates:
   BCF 1996 R1 B3(5).......         10.06%        101.05%     22.00%      12.47% $14,199           None         15.70%       14.73%
   BCF 1997 R1 B4(5).......         10.08         108.90      39.87       11.78    6,145           None         13.46        -0.04
   BCF 97 R2 B4(5).........          8.30          85.64      72.88       11.87    3,876            8.06         9.58        11.97
             B5............                                                                         4.94        10.74        15.97
             B6............                                                                        None         15.98         5.35
   BCF 1997 R3(5)..........          9.65         113.90      38.32        7.81    5,045           None         15.84         5.56
   ORMBS 1998 R1(6)........          8.98         117.19      30.83        4.45    1,945           None         20.50         8.96
   ORMBS 1998 R3(6)........          8.98         122.50      24.05        3.69       79           13.73        11.71        11.03
   ORMBS 1998 R2 BA4(6)....          9.20          89.63      54.01        9.83      139            6.86        13.22        13.48
                 B4F.......                                                                         8.30        19.23        11.01
                 B5A.......                                                                         5.51        23.78        18.41
                 B5F.......                                                                         6.47        11.78        15.66
                 B5........                                                                        10.16        16.54         8.82
                 B6A.......                                                                        None         16.72        15.53
                 B6F.......                                                                        None         19.50        22.33

   ORMBS 1998 R3 B6(6).....          8.98         122.50      24.05        3.69       79           None         18.00         1.58

Subprime residuals:
   SMBS 1996-3(1)..........         11.24          70.00      19.93       31.74    1,896           10.14        15.52         3.94
   MLM1 1996-1(2)..........         11.57          73.36      25.84       32.28      970           12.62        15.16         5.52
   MS 1997-1 X1(3).........         10.45          74.41      17.34       24.89      191            4.51        21.47        13.30
             X2............                                                                                     20.38         8.60
   OML 1(7)................         14.08          64.00      22.05       22.36       24      Reserve Fund      20.72        29.98
                                                                                              - (pound) 7.0
                                                                                                million

   OML 2 DAC IO(7).........         13.79          65.80      30.95       n/a         --      Reserve Fund      28.50        28.50
                                                                                              - (pound)2.5
                                                                                                million
                B..........                                                                                     12.50        12.50
                R..........                                                                                     36.50        36.50
                S..........                                                                                     25.30        25.30
   1997 OFS 2 X(4).........         10.30          74.23      15.51       27.56      121            4.52        19.65         9.70
   1997 OFS 3 X(4).........         10.16          77.77      13.73       19.23       99            3.74        19.59        12.16
   1998 OFS 1X(4)..........         10.34          77.14      12.74       18.73      148            2.23        18.00        12.13
   1998 OFS 2 X(4).........         10.82          73.51       8.94       36.43       --            2.66        19.46         8.16
   1998 OFS 3 X(4).........         10.39          75.64       8.76       11.85       --            1.09        18.00        13.52
   1998 OFS 4 X(4).........         10.57          76.01         --          --       --           --           18.00        18.00

MULTI-FAMILY AND COMMERCIAL
Subordinates:
   BCF 97-C1 F(5)..........          10.54        2.31        15.16       20.50      --         n/a              10.35        11.99
             G.............                                                                                      15.00        20.27
   CMAC 1996 C2 G..........           8.37        1.29        --           8.07      --         n/a              11.11        14.60
                                                                                                                 18.46        31.13
H Interest-only:
   CMAC 96 C2 X1 IO(8).....           8.37        1.29        --           8.07      --         n/a              54.86        39.01
              X2 IO........                                                                                      25.94         3.67
   BCF 97-C1 X1(3).........          10.54        2.31        15.16       20.50      --         n/a               6.93        51.95
             X2............                                                                                       8.53        35.63
             E -IO.........                                                                                       7.00        37.48


                                       30


ISSUERS:
(1) Salomon Brothers Mortgage Securities VII
(2) Merrill Lynch Mortgage Investors, Inc.
(3) Morgan Stanley ABS Capital I, Inc.
(4) Ocwen Mortgage Loan Asset Backed Certificates
(5) BlackRock Capital Finance L.P.
(6) Ocwen Residential MBS Corporation
(7) Ocwen Mortgage Loans
(8) Commercial Mortgage Acceptance Corporation
    n/a - not available


         The following  table sets forth the principal  amount of mortgage loans
by the geographic  location of the property  securing the mortgages that underly
the Company's securities available for sale portfolio at December 31, 1998.




  Description                 California  Florida      Texas      New York    Illinois    Other (1)       Total
  -----------                 ----------  --------   ---------   ---------   ---------   -----------   ----------
                                                         (Dollars In Thousands)
                                                                                         
Single family residential ..   $752,249   $254,751   $ 266,869   $ 226,727   $ 170,015   $ 1,794,782   $3,465,393

 Multi-family and commercial     72,260     16,261       3,021      15,701      29,971        83,609      220,823 
                               --------   --------   ---------   ---------   ---------   -----------   ----------

 Total .....................   $824,509   $271,012   $ 269,890   $ 242,428   $ 199,986   $ 1,878,391   $3,686,216
                               ========   ========   =========   =========   =========   ===========   ==========

 Percentage (2) ............   %   22.4   %    7.4   %     7.3   %     6.6   %     5.4   %      50.9   %    100.0
                               ========   ========   =========   =========   =========   ===========   ==========


(1)      No other  individual  state  makes up more  than 5% of the  total.  See
         "Certain Transaction" under Item 13.

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

                                       31



         The following table  summarizes  information  relating to the Company's
mortgage-related securities available for sale at December 31, 1998.



                                                                                     ANTICIPATED            ANTICIPATED
                                                                        ORIGINAL     UNLEVERAGED             WEIGHTED
                                                                       ANTICIPATED     YIELD TO               AVERAGE
                                    AMORTIZED                 PERCENT   YIELD TO     MATURITY AT             REMAINING
   RATING/DESCRIPTION                 COST      FAIR VALUE     OWNED     MATURITY      12/31/98(1) COUPON     LIFE (2)

SINGLE-FAMILY RESIDENTIAL:
                                                                                             
   BB-rated subordinates.........     $8,517      $8,517         84.27%     13.99%         11.29%     6.99%       6.08%
   B-rated subordinates..........      6,344       6,344         83.95      16.44          11.37      7.04        3.06 
   Unrated subordinates..........     37,872      40,595         86.79      14.33           9.89      8.18        3.74 
   AAA-rated subprime securities.      6,178       6,931        100.00      28.50          28.50     10.90        1.70 
   BBB-rated subprime securities.     15,681      17,593        100.00      12.50          12.50      9.97        4.54 
   Unrated subprime residuals ...    141,526     152,951        100.00      24.35          30.78        --        2.69 


MULTI-FAMILY AND COMMERCIAL:
   B-rated subordinates..........      7,684       8,813         85.34      11.05          13.90      8.93        5.23 
   Unrated subordinates..........      4,126       7,331         85.34      21.62          26.81      9.15        4.46 
   AAA-rated interest-only.......         71          71         85.41       4.87          (3.77)     2.02        1.23 
   BB-rated interest only........         --           2         85.41      26.00          34.85      2.45        0.07 


         (1)      Changes in the December 31, 1998 anticipated yield to maturity
                  from that  originally  anticipated are primarily the result of
                  changes in prepayment  assumptions and to a lesser extent loss
                  assumptions.

         (2)      Equals the weighted average duration based off of December 31,
                  1998 book value.

         The  following  table sets forth the  property  types of the  Company's
commercial  mortgage-backed  securities  at December  31,  1998,  based upon the
principal amount.
                                                                Percentage
                                    Property type                Invested
                                    -------------               ----------

                              Retail........................         26.3
                              Multi-family..................         24.8%
                              Lodging.......................         18.7 
                              Office........................         13.1 
                              Warehouse.....................          6.0 
                              Mixed use.....................          6.2 
                              Self storage..................          1.1
                              Other.........................          3.8 
                                                                 -------- 
                              Total.........................        100.0%
                                                                 ========

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

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

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



                                                                                       
                                  _                                                                _
                                 |                                           (      12          )   |
                                 |                                           ( ---------------- )   |
                                 |                                           ( months in period )   |
                                 | ( 1 - Final Aggregate Balance actual     )                       |
                                 | (     ---------------------------------- )                       |
                                 | (     Final Aggregate Balance scheduled  )                       |
 Actual Life-to-Date CPR = 100 X |                                                                  |
                                 |_                                                                _|.


         ACTUAL LIFE-TO-DATE LOSSES - Represents  cumulative losses expressed as
a percentage of the unpaid  balance of the original  collateral at the indicated
date.

                                       32



         CLASS  DESIGNATION  LETTER - Refers to the credit rating  designated by
the rating agency for each  securitization  transaction.  Classes designated "A"
have a superior claim on payment to those rated "B", which are superior to those
rated "C." Additionally,  multiple letters have a superior claim to designations
with fewer letters.  Thus, for example, "BBB" is superior to "BB," which in turn
is superior  to "B." The lower class  designations  in any  securitization  will
receive  interest  payments  subsequent  to senior  classes and will  experience
losses prior to any senior class. The lowest potential class  designation is not
rated  ("NR")  which,  if included  in a  securitization,  will  always  receive
interest  last and  experience  losses first.  IO securities  receive the excess
interest  remaining  after the  interest  payments  have been made on all senior
classes  of bonds  based on their  respective  principal  balances.  There is no
principal associated with IO securities and they are considered  liquidated when
the  particular  class  they  are  contractually  tied to is paid  down to zero.
Principal only ("PO")  securities  receive excess  principal  payments after the
principal  has  been  made on all  classes  of bonds  based on their  respective
payment schedules.  There is no interest  associated with PO securities and they
are sold at a  discount.  The  return on PO  securities  is earned  through  the
receipt of the payments and the collection of the discounted amount.

         CLASS SIZE -  Represents  the  percentage  size of a  particular  class
relative to the total outstanding balance of all classes.

         COLLATERAL BALANCE - Represents,  in the case of residuals,  the unpaid
principal  balance of the  collateral of the entire  securities at the indicated
date and, in the case of subordinates,  the outstanding principal balance of the
entire securitization at the indicated date.

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

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

         RATING - Represents  the rating,  if any, on the security or securities
by the indicated rating agencies.

         SECURITIZATION - Series description.

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

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

         WEIGHTED AVERAGE DSCR - Represents debt service  coverage ratio,  which
is calculated by dividing cash flow available for debt service by debt service.

         WEIGHTED  AVERAGE LTV-  Represents  the ratio of the loan amount to the
value of the underlying collateral.

         YIELD TO  MATURITY  - Yield to  maturity  represents  a measure  of the
average rate of return that is earned on a security if held to maturity.

         INVESTMENT SECURITIES. Investment securities amounted to $10.8 million,
$10.8   million  and  $8.8  million  at  December  31,  1998,   1997  and  1996,
respectively,  and consisted of the Company's required investment in FHLB stock.
As a member  of the FHLB of New  York,  the Bank is  required  to  purchase  and
maintain  stock in the FHLB of New York in an amount equal to at least 1% of its
aggregate unpaid residential mortgage loans, home purchase contracts and similar
obligations  at the  beginning  of each year or 5% of  borrowings,  whichever is
greater.  Because  the  Company  has the  ability  and the  intent to hold these
securities to maturity they are considered non-marketable equity securities held
for investment and are stated at cost.

         TRADING  SECURITIES.  When  securities are purchased with the intent to
resell in the near term, they are classified as trading  securities and reported
on the Company's  consolidated  statement of financial condition as a separately
identified  trading  account.  

                                       33



Securities  in this  account  are  carried at fair  market  value.  All  trading
securities  are  marked-to-market,  and any  increase or decrease in  unrealized
appreciation  or   depreciation  is  included  in  the  Company's   consolidated
statements of operations.

         Under guidelines approved by the Board of Directors of the Company, the
Company  is  authorized  to  hold  a  wide  variety  of  securities  as  trading
securities,  including U.S. Government and agency securities and mortgage-backed
and  mortgage-related  securities.  The  Company  also  is  authorized  by  such
guidelines to use various  hedging  techniques  in  connection  with its trading
activities,  as well as to effect short sales of  securities,  pursuant to which
the Company  sells  securities  which are to be acquired by it at a future date.
Under  current  guidelines,  the amount of  securities  held by the Company in a
trading  account may not exceed on a gross basis the greater of $200  million or
15% of the  Company's  total  assets,  and the  total net  amount of  securities
(taking into account any related hedge or buy/sell agreement relating to similar
securities) may not exceed the greater of $150 million or 10% of total assets.

         The Company's securities held for trading at December 31, 1996 amounted
to $75.6  million and  represented  one  AAA-rated CMO which was sold in January
1997. The Company held no securities for trading at December 31, 1998 and 1997.

         INVESTMENTS  IN LOW-INCOME  HOUSING TAX CREDIT  INTERESTS.  The Company
invests in low-income  housing tax credit  interests  primarily  through limited
partnerships for the purpose of obtaining Federal income tax credits pursuant to
Section 42 of the Code,  which  provides a tax credit to  investors in qualified
low-income  rental housing that is constructed,  rehabilitated or acquired after
December 31, 1986. To be eligible for housing tax credits,  a property generally
must first be  allocated  an amount of tax credits by the tax credit  allocating
agency,  which in most cases also serves as the housing finance  agency,  of the
state in which the property is located.  If the property is to be constructed or
rehabilitated,  it must be  completed  and placed in service  within a specified
time,  generally  within  two  years  after  the  year in which  the tax  credit
allocation  is  received.  A  specified  portion  of the  apartment  units  in a
qualifying  project may be rented only to  qualified  tenants for a period of 15
years,  or a portion of any  previously  claimed tax credits  will be subject to
recapture, as discussed below.

         At December 31, 1998,  the Company's  investment in low-income  housing
tax  credit  interests  amounted  to $144.2  million or 4% of total  assets,  as
compared to $128.6 million or 4% of total assets at December 31, 1997, and $93.3
million or 4% of total assets at December 31, 1996. The Company's investments in
low-income  housing  tax credit  interests  are made by the  Company  indirectly
through  subsidiaries  of the Company,  which may be a general  partner and/or a
limited partner in the partnership.

         In accordance  with a 1995  pronouncement  of the Emerging  Issues Task
Force, the Company's accounting for investments in low-income housing tax credit
partnerships  in which it acts solely as a limited  partner,  which  amounted to
$75.9  million in the  aggregate at December  31,  1998,  depends on whether the
investment was made on or after May 18, 1995.

         Low-income  housing  tax  credit  partnerships  in which  the  Company,
through a subsidiary, acts as a general partner, are presented on a consolidated
basis. At December 31, 1998, the Company's  investment in low-income housing tax
credit interests  included $68.3 million of assets related to low-income housing
tax credit  partnerships  in which a subsidiary of the Company acts as a general
partner. At December 31, 1998, the Company had no commitments to make additional
investments in such partnerships.

         The  Company  also  makes  loans  to  low-income   housing  tax  credit
partnerships  in which it has  invested  to  construct  the  affordable  housing
project owned by the  partnerships.  At December 31, 1998, the Company had $15.0
million of  construction  loans  outstanding  to  low-income  housing tax credit
partnerships  and commitments to fund an additional $63.4 million of such loans.
Approximately  $6.5  million of such funded  construction  loans at December 31,
1998 were made to partnerships in which subsidiaries of the Company acted as the
general  partner  and thus were  consolidated  with the  Company  for  financial
reporting purposes. The risks associated with these construction loans generally
are the same as those made by the Company to  unaffiliated  third  parties.  See
"Lending Activities".

         The affordable  housing  projects  owned by the low-income  housing tax
credit  partnerships  in which the Company had invested at December 31, 1998 are
geographically  located  throughout the United States. At December 31, 1998, the
Company's largest  investment in a low-income  housing tax credit interest was a
$10.0  million  investment in a  partnership  which owned a 170-unit  qualifying
project located in Racine, Wisconsin.

         At December 31, 1998, the Company had invested in or had commitments to
invest in 47 low-income  housing tax credit  partnerships,  of which 33 had been
allocated tax credits.  The Company  estimates that the investment in low-income
housing tax credit  interests in which it had invested at December 31, 1998 will
provide approximately $299.4 million of tax credits.

         During 1998, the Company sold its investment in five low-income housing
tax credit  projects  which had a carrying  value of $28.9  million for gains of
$7.4  million.  During  1997,  the Company  sold an  investment  in a low-income
housing tax credit  interest  which had a carrying  value of $15.7 million for a
gain of $6.1  million.  

                                       34



During 1996,  the Company sold $19.8  million of its  investments  in low-income
housing tax credit interests for a gain of $4.9 million.  Depending on available
prices,  its ability to utilize tax credits and other  factors,  the Company may
seek to sell other of its low-income housing tax credit interests in the future.

         The ownership of low-income  housing tax credit interests  produces two
types of tax benefits. The primary tax benefit flows from the low-income housing
tax credits under the Code which are generated by the ownership and operation of
the real  property  in the manner  required to obtain  such tax  credits.  These
credits may be used to offset  Federal  income tax on a dollar for dollar  basis
but may not offset the alternative  minimum tax; tax credits thus may reduce the
overall  Federal  income  tax to an  effective  rate of 20%.  In  addition,  the
operation of the rental properties  produces losses for financial  statement and
tax  purposes  in the  early  years and  sometimes  throughout  the  anticipated
ownership  period.  These tax losses may be used to offset  taxable  income from
other  operations and thereby reduce income tax which would otherwise be paid on
such taxable income.

         Tax credits may be claimed  over a ten-year  period on a  straight-line
basis once the  underlying  multi-family  residential  properties  are placed in
service. Tax credits claimed reduce the tax payments computed based upon taxable
income to not less than the  alternative  minimum tax  computed for that year or
any year not more than  three  years  before or 15 years  after the year the tax
credit is  earned.  The  Taxpayer  Relief  Act of 1997  changed  the tax  credit
carryback  period  from 3 years to 1 year and the carry  forward  period from 15
years to 20 years for credits that become  available for use in years  beginning
after  December 31, 1997.  Tax credits are realized even if units in the project
do not continue to be occupied once the units in the project have been initially
rented to a qualifying  tenant, and tax credits are not dependent on a project's
operating  income or  appreciation.  Tax credits can be claimed  over a ten-year
period and generally can be lost or recaptured  only if  non-qualifying  tenants
are placed in units,  ownership of the project is  transferred or the project is
destroyed and not rebuilt  during a 15-year  compliance  period for the project.
The Company has  established  specific  investment  criteria for  investment  in
multi-family  residential projects which have been allocated tax credits,  which
require,  among other things,  a third party developer of the project and/or the
seller of the interest therein to provide a guarantee  against loss or recapture
of tax credits and to maintain appropriate  insurance to fund rebuilding in case
of destruction of the project.  Notwithstanding the Company's efforts, there can
be no  assurance  that  the  multi-family  residential  projects  owned  by  the
low-income housing tax credit partnerships in which it has invested will satisfy
applicable criteria during the 15-year compliance period and that there will not
be loss or recapture of the tax credits associated therewith.

         Investments made pursuant to the affordable  housing tax credit program
of the Code are subject to numerous  risks  resulting  from changes in the Code.
For example,  the Balanced Budget Act of 1995, which was vetoed by the President
of the United States in December  1995 for reasons  which were  unrelated to the
tax credit  program,  generally  would have  established  a sunset  date for the
affordable  housing tax credit program of the Code for housing placed in service
after  December 31, 1997 and would have required a favorable vote by Congress to
extend the credit  program.  Although  this change  would not have  impacted the
Company's existing investments,  other potential changes in the Code, which have
been discussed from time to time, could reduce the benefits  associated with the
Company's  existing  investments  in  low-income  housing tax credit  interests,
including the replacement of the current graduated income taxation provisions in
the Code with a "flat tax" based system and increases in the alternative minimum
tax, which cannot be reduced by tax credits. Management of the Company is unable
to predict  whether any of the  foregoing  or other  changes to the Code will be
subject to future  legislation and, if so, what the contents of such legislation
will be and its effects, if any, on the Company.

SOURCES OF FUNDS

         GENERAL. Deposits, FHLB advances, reverse repurchase agreements,  lines
of credit,  and  maturities  and payments of principal and interest on loans and
securities and proceeds from the sales and securitizations thereof currently are
the principal  sources of funds for use in the Company's  investment and lending
activities and for other general  business  purposes.  Management of the Company
closely  monitors  rates and terms of  competing  sources  of funds on a regular
basis and generally utilizes the sources which are the most cost effective.

         DEPOSITS.  The primary source of deposits for the Company  currently is
brokered  certificates of deposit obtained primarily through national investment
banking firms which, pursuant to agreements with the Company, solicit funds from
their  customers  for  deposit  with the  Company  ("brokered  deposits").  Such
deposits  obtained through national  investment  banking firms amounted to $1.48
billion  or 68% of the  Company's  total  deposits  at  December  31,  1998.  In
addition, during 1995, the Company commenced a program to obtain certificates of
deposit from customers of regional and local investment  banking firms which are
made aware of the Company's  products by the Company's  direct  solicitation and
marketing efforts.  At December 31, 1998, $242.2 million or 11% of the Company's
deposits  were  obtained  in this manner  through  over 140  regional  and local
investment banking firms. The Company also solicits certificates of deposit from
institutional  investors  and  high  net  worth  individuals  identified  by the
Company.  At December  31, 1998,  $135.2  million or 6% of the  Company's  total
deposits  consisted of deposits  obtained by the Company from such efforts.  The
Company's  brokered  deposits at December  31, 1998 were net of $9.6  million of
unamortized  deferred fees. The  amortization of deferred fees is computed using
the  interest  method and is  included in interest  expense on  certificates  of
deposit.

                                       35



         The Company  believes  that the  effective  cost of brokered  and other
wholesale deposits is more attractive to the Company than deposits obtained on a
retail basis from branch  offices after the general and  administrative  expense
associated  with the  maintenance  of  branch  offices  is taken  into  account.
Moreover,  brokered and other wholesale deposits generally give the Company more
flexibility  than retail sources of funds in  structuring  the maturities of its
deposits  and in  matching  liabilities  with  comparably  maturing  assets.  At
December  31,  1998,  $976.7  million or 51% of the  Company's  certificates  of
deposits were scheduled to mature within one year.

         Although  management  of the Company  believes  that brokered and other
wholesale  deposits are advantageous in certain respects,  such funding sources,
when  compared  to  retail  deposits  attracted  through a branch  network,  are
generally  more  sensitive to changes in interest  rates and  volatility  in the
capital  markets and are more likely to be compared by the investor to competing
investments.  In  addition,  such  funding  sources  may be  more  sensitive  to
significant  changes in the financial  condition of the Company.  There are also
various  regulatory  limitations  on the  ability  of all  but  well-capitalized
insured financial  institutions to obtain brokered  deposits.  See "Regulation -
The Bank - Brokered Deposits." These limitations currently are not applicable to
the Company because the Bank is a well-capitalized  financial  institution under
applicable laws and regulations.  See "Regulation - The Bank -Regulatory Capital
Requirements."  There can be no assurances,  however,  that the Company will not
become subject to such limitations in the future.

         As a result of the Company's  reliance on brokered and other  wholesale
deposits,  significant changes in the prevailing  interest rate environment,  in
the  availability of alternative  investments  for individual and  institutional
investors or in the Company's financial  condition,  among other factors,  could
affect the Company's liquidity and results of operations much more significantly
than might be the case with an  institution  that obtained a greater  portion of
its funds from retail or core deposits attracted through a branch network.

         In addition  to  brokered  and other  wholesale  deposits,  the Company
obtains  deposits from its office located in New Jersey.  These deposits include
non-interest bearing checking accounts,  NOW and money market checking accounts,
savings   accounts  and   certificates  of  deposit  and  are  obtained  through
advertising,  walk-ins and other  traditional  means.  At December 31, 1998, the
deposits which were allocated to this office  amounted to $66.0 million or 3% of
the Company's deposits.

         The  following  table sets forth  information  related to the Company's
deposits at the dates indicated.



                                                                    December 31,
                                  ---------------------------------------------------------------------------------
                                            1998                        1997                        1996
                                  --------------------------  --------------------------  -------------------------
                                    Amount         Avg. Rate    Amount         Avg. Rate    Amount        Avg. Rate
                                  -----------      ---------  ----------       ---------  ----------      ---------
                                                               (Dollars in Thousands)
                                                                                            
Non-interest bearing checking
   accounts.................      $   233,427           --%   $  130,372            --%   $   96,563           --%
NOW and money market
   checking accounts........           33,272         3.40        27,624          4.73        22,208         2.99
Savings accounts............            1,326         2.30         1,664          2.30         2,761         2.30
                                  -----------                 ----------                  ----------
                                      268,025                    159,660                     121,532
                                  -----------                 ----------                  ----------
Certificates of deposit(1)..        1,916,548                  1,834,899                   1,809,098
Unamortized deferred fees...           (9,557)                   (11,737)                    (10,888)
                                  ------------                ----------                  ----------
Total certificates of deposit       1,906,991         5.78     1,823,162          6.00     1,798,210         5.80
                                  -----------                 ----------                  ----------
     Total deposits.........      $ 2,175,016         5.18    $1,982,822          5.95    $1,919,742         5.47
                                  ===========                 ==========                  ==========


(1)    At December 31, 1998, 1997 and 1996, certificates of deposit issued on an
       uninsured  basis  amounted to $100.5  million,  $133.7 million and $147.5
       million,  respectively.  Of the $100.5  million of uninsured  deposits at
       December 31, 1998, $47.8 million were from political  subdivisions in New
       Jersey and secured or collateralized as required under state law.

                                       36


       The following table sets forth, by various interest rate categories,  the
certificates of deposit in the Company at the dates indicated.


                                                                      December 31,
                                                   --------------------------------------------------
                                                      1998                1997               1996
                                                   -----------        -----------         -----------
                                                                 (Dollars in Thousands)
                                                                                         
 2.99% or less..............................       $       819        $       841         $     1,442
 3.00-3.50%.................................                --                 --                   4
 3.51-4.50..................................             3,515                 41               1,149
 4.51-5.50..................................           724,241            292,192             595,730
 5.51-6.50..................................         1,006,860          1,300,463             990,621
 6.51-7.50..................................           171,065            229,134             208,774
 7.51-8.50..................................               491                491                 490
                                                   -----------        -----------         -----------
                                                   $ 1,906,991        $ 1,823,162         $ 1,798,210
                                                   ===========        ===========         ===========


         The  following  table  sets  forth the  amount  and  maturities  of the
certificates of deposit in the Company at December 31, 1998.



                                                    Over Six
                                                   Months and        One Year
                                 Six Months         Less than       Through Two      Over Two
                                  and Less          One Year           Years           Years              Total
                                ------------      ------------     ------------    --------------     ------------
                                                              (Dollars in Thousands)
                                                                                                
2.99% or less.............      $        819      $         --     $         --      $         --     $        819 
3.00-3.50%................                --                --               --                --               --
3.51-4.50.................             3,030               352              133                --            3,515
4.51-5.50.................           305,953           169,001          104,209           145,078          724,241
5.51-6.50.................           301,399           122,447          236,637           346,377        1,006,860
6.51-7.50.................            23,100            50,412           25,432            72,122          171,065 
7.51-8.50.................                99               196              196                --              491
                                ------------      ------------     ------------    --------------     ------------
                                $    634,400      $    342,408     $    366,607      $    563,577     $  1,906,991
                                ============      ============     ============    --------------     ============


         At December 31, 1998, the Company had $156.6 million of certificates of
deposit in amounts of $100,000 or more  outstanding  maturing as follows:  $56.1
million within three months; $41.9 million over three months through six months;
$15.9 million over six months through 12 months; and $42.7 million thereafter.

         BORROWINGS.  Through the Bank,  the Company  obtains  advances from the
FHLB of New York upon the security of certain of its residential  first mortgage
loans,   mortgage-backed  and  mortgage-related  securities  and  other  assets,
including FHLB stock, provided certain standards related to the creditworthiness
of the Bank have been met.  FHLB  advances  are  available  to member  financial
institutions  such as the Bank for investment  and lending  activities and other
general business purposes.  FHLB advances are made pursuant to several different
credit programs,  each of which has its own interest rate, which may be fixed or
adjustable, and range of maturities.

         The  Company  also  obtains  funds  pursuant to  securities  sold under
reverse  repurchase  agreements.  Under  these  agreements,  the  Company  sells
securities (generally mortgage-backed and mortgage-related  securities) under an
agreement to repurchase  such  securities at a specified  price at a later date.
Reverse repurchase  agreements have short-term  maturities (typically 90 days or
less) and are deemed to be financing  transactions.  All  securities  underlying
reverse  repurchase   agreements  are  reflected  as  assets  in  the  Company's
consolidated financial statements and are held in safekeeping by broker-dealers.

         Beginning in 1997,  borrowings  of the Company  include lines of credit
obtained by OFS to finance its subprime lending as follows: (i) a $200.0 million
secured line of credit,  of which  $100.0  million was  committed,  (ii) a $50.0
million  secured  line of  credit,  all of which was  committed,  (iii) a $200.0
million secured line of credit, of which $100.0 million was committed and (iv) a
$100.0 million  secured line of credit,  none of which was committed,  and (v) a
$20.0 million secured residual line of credit, none of which was committed.  The
lines of credit  mature  between  March 1999 and July 2001 and bear  interest at
rates that float in accordance with designated indices. The terms of the line of
credit agreements contain, among other provisions,  requirements for maintaining
certain  profitability,  defined levels of net worth and debt-to-equity  ratios.
For the period  ended  December  31,  1998,  OFS  obtained a lender's  agreement
waiving  compliance with the maintenance of a profitability  covenant for one of
OFS' line of credit agreements,  with which OFS failed to comply. The agreements
also  require  annual  commitment  fees to be paid  based on the used and unused
portion  of the  facilities,  as well  as a  facility  fee  based  on the  total
committed  amount.  Such  commitment  fees are  capitalized  and  amortized on a
straight-line  basis over a twelve-month  period.  An aggregate of $59.5 million
and  $118.3  million  was  outstanding  to OFS  under  these  lines of credit at
December 31, 1998 and 1997, respectively.

                                       37



         In connection with the Company's  acquisition of  substantially  all of
the assets of Cityscape UK, Ocwen UK has entered into a Loan Facility  Agreement
with Greenwich  which provided a short-term  facility to finance the acquisition
of Cityscape  UK's  mortgage  loan  portfolio  and to finance Ocwen UK's further
originations  and  purchase of  subprime  single  family  loans.  The  Greenwich
Facility  is  secured  by Ocwen UK's loans  available  for sale.  The  Revolving
Facility,  which  matures in April 1999,  is set at a maximum of $166.0  million
((pound)100.0  million  reduced by the amount  borrowed  under the Term Loan) of
which $87.1  million  ((pound)52.5  million) was funded at December 31, 1998, to
finance subprime single family loan originations and bears interest at a rate of
the one-month LIBOR plus 1.50%.  At December 31, 1998, $5.6 million  ((pound)3.4
million) had been borrowed  under the Term Loan,  which matured in January 1999.
In addition,  Ocwen UK has entered into a secured  warehouse line of credit with
Barclays  Bank plc to finance  subprime  single  family loan  originations.  The
Barclays  Facility,  which matures in November 1999 and bears interest at a rate
of the  one-month  LIBOR  plus  0.80%,  is set at a maximum  of  $124.5  million
((pound)75.0  million),  against which $24.6 million  ((pound)14.8  million) had
been borrowed at December 31, 1998.

         The Company's  borrowings also include notes,  subordinated  debentures
and other interest-bearing  obligations.  At December 31, 1998, this category of
borrowings consisted of $100.0 million of 12.000% Subordinated Debentures issued
by the Bank in June 1995 and due 2005 (the  "Debentures")  and $125.0 million of
11.875% Notes (the "Notes")  issued by the Company  through a public offering on
September 25, 1996 and due 2003.

         The following  table sets forth  information  relating to the Company's
borrowings and other interest-bearing obligations at the dates indicated.


                                                                               December 31,
                                                         --------------------------------------------------------
                                                              1998                 1997                 1996
                                                         --------------       --------------       --------------
                                                                          (Dollars in Thousands)
                                                                                                     
FHLB advances......................................      $           --       $           --       $          399
Reverse repurchase agreements......................              72,051              108,250               74,546
Obligations outstanding under lines of credit......             179,285              118,304                   --
Notes, debentures and other interest bearing
  obligations:                                                                                    
     Notes.........................................             125,000              125,000              125,000
     Debentures....................................             100,000              100,000              100,000
     Hotel mortgages payable.......................                  --                   --                  573
     Short-term notes..............................                  --                1,975                   --
                                                         --------------       --------------       --------------
                                                                225,000              226,975              225,573
                                                         --------------       --------------       --------------
                                                         $      476,336       $      453,529       $      300,518
                                                         ==============       ==============       ==============


                                                        38



         The  following  table sets forth  certain  information  relating to the
Company's  short  term  borrowings  having  average  balances  during any of the
reported periods of greater than 30% of  stockholders'  equity at the end of the
reported period.




                                                               At or for the Year Ended December 31,
                                                         ----------------------------------------------
                                                            1998               1997             1996
                                                         -----------        ----------        ---------
                                                                      (Dollars in Thousands)
                                                                                           
FHLB ADVANCES:
   Average amount outstanding during the period....      $     2,201        $    9,482        $  71,221
   Maximum month-end balance outstanding
       During the period...........................      $        --        $      399        $  81,399
   Weighted average rate:
      During the period............................             5.45%             5.56%            5.69%
      At end of period.............................               --%               --%            7.02%
OBLIGATIONS OUTSTANDING UNDER LINES OF CREDIT:
   Average amount outstanding during the period....      $   481,212        $   84,272        $      --
   Maximum month-end balance outstanding                                                     
      during the period............................      $   572,707        $  267,095        $      --
   Weighted average rate:
      During the period............................             7.19%             6.62%              --%
      At end of period.............................              6.9%             6.32%              --%


COMPUTER SYSTEMS AND USE OF TECHNOLOGY

         The Company believes that its use of information  technology has been a
key factor in achieving success in the acquisition, management and resolution of
discount loans and believes that this technology also has applicability to other
aspects of its business  which involve  servicing  intensive  assets,  including
subprime   residential   mortgage   lending,   servicing  of   nonperforming  or
underperforming loans for third parties and asset management services.

         In addition to its standard industry software  applications  which have
been customized to meet the Company's  requirements,  the Company has internally
developed fully integrated proprietary applications designed to provide decision
support,  automation of decision  execution,  tracking and  exception  reporting
associated with the management of nonperforming and  underperforming  loans. The
Company also has  deployed:  a predictive  dialing  solution  which  permits the
Company to direct the calls made by its collectors to increase the  productivity
of the department; an interactive voice response system which provides automated
account  information  to  customers;  a document  imaging  system which  permits
immediate access to pertinent loan documents; and a data warehouse which permits
corporate  data to be shared on a centralized  basis for decision  support.  The
Company is also  implementing  electronic  commerce  initiatives  which  further
automates the Company's communications with its third party service providers.

         The  Company's  proprietary  systems  result  in a number  of  benefits
including  consistency  of service to customers,  reduced  training  periods for
employees, resolution decisions which evaluate on an automated basis the optimal
means to maximize the net  resolution  proceeds  (which may include a variety of
resolution  alternatives  including placing the borrowers on forbearance  plans,
pursuing  a  pre-approved  sale  of  the  property,  or  completing  foreclosure
proceedings),  the ability to effect  foreclosure as quickly as possible  within
state-specific  foreclosure  timelines and the management of third party service
providers  to ensure  quality of service.  The  federal  mortgage  agencies  and
credit-rating  agencies have  established a variety of measurements for approved
servicers,  against which the Company  compares  favorably.  See  "Business-Loan
Servicing Activities."

         Through its  document  imaging  system,  the Company is able to produce
complete  foreclosure  packages  within minutes.  The Company  believes that the
industry standard generally is to prepare a complete  foreclosure package within
sixty days.  Delays in the time to  resolution  result in increased  third party
costs, opportunity costs and direct servicing expenses. As a result, the Company
has designed its systems and  procedures to move a loan through the  foreclosure
process in a timely manner.

         The Company has invested in a sophisticated computer  infrastructure to
support  its  software  applications.  The  Company  uses an IBM RISC  AS400 and
NetFrame  and COMPAQ  Proliant  and  SunUNIX  5500 file  servers as its  primary
hardware  platform.  The Company uses CISCO Routers,  Cabletron Hubs and chassis
with fiber optic cabling throughout and between buildings.  The Company also has
deployed a DAVOX predicative  dialer which currently has capacity for 120 seats.
The Company's  document imaging system  currently  stores 6 million images.  The
Company's systems have significant capacity for expansion and upgrade.

                                       39



         The  Company  protects  its  proprietary   information  by  developing,
maintaining and enforcing a comprehensive set of information  security policies;
by having each employee  execute an  intellectual  property  agreement  with the
Company,  which  among  other  things,   prohibits  disclosure  of  confidential
information  and  provides for the  assignment  of  developments;  by affixing a
copyright  symbol to copies of any of the Company's  proprietary  information to
which a third party has access; by emblazoning the start-up screen of any of the
Company's  proprietary  software with the Company's logo and a copyright symbol;
by having third-party contract employees and consultants execute a contract with
the Company which contains,  among other things,  confidentiality and assignment
provisions;  and by  otherwise  limiting  third-party  access  to the  Company's
proprietary information.

RISK FACTORS

         Information related to risk factors which could directly or indirectly,
affect the Company's results of operations and financial  condition are included
in Exhibit 99.1 and are incorporated herein by reference.

ECONOMIC CONDITIONS

         GENERAL.  The success of the Company is dependent  to a certain  extent
upon  the  general  economic  conditions  in the  geographic  areas  in which it
conducts substantial  business activities.  Adverse changes in national economic
conditions  or in the  economic  conditions  of  regions  in which  the  Company
conducts  substantial business likely would impair the ability of the Company to
collect on outstanding loans or dispose of real estate owned and would otherwise
have an adverse effect on its business,  including the demand for new loans, the
ability of customers to repay loans and the value of both the collateral pledged
to the  Company  to  secure  its  loans  and its real  estate  owned.  Moreover,
earthquakes  and other natural  disasters could have similar  effects.  Although
such disasters have not  significantly  adversely  affected the Company to date,
the  availability  of insurance for such disasters in  California,  in which the
Company  conducts  substantial  business  activities,  is severely  limited.  At
December  31,  1998,  the Company had loans with an unpaid  balance  aggregating
$243.7  million  (including  loans  available  for sale)  secured by  properties
located in California  and $35.7 million of the Company's  real estate owned was
located in California,  which collectively represent 8.4% of the Company's total
assets at such date.

         EFFECTS OF CHANGES IN INTEREST RATES. The Company's  operating  results
depend to a large extent on its net  interest  income,  which is the  difference
between the interest income earned on  interest-earning  assets and the interest
expense incurred in connection with its interest-bearing liabilities. Changes in
the general level of interest rates can affect the Company's net interest income
by  affecting  the spread  between  the  Company's  interest-earning  assets and
interest-bearing liabilities, as well as, among other things, the ability of the
Company to originate loans; the value of the Company's  interest-earning  assets
and its ability to realize gains from the sale of such assets;  the average life
of the Company's  interest-earning  assets;  the value of the Company's mortgage
servicing  rights;  and the Company's  ability to obtain deposits in competition
with  other  available  investment  alternatives.   Interest  rates  are  highly
sensitive to many factors,  including  governmental monetary policies,  domestic
and international economic and political conditions and other factors beyond the
control of the Company. The Company actively monitors its assets and liabilities
and  employs a hedging  strategy  which seeks to limit the effects of changes in
interest  rates  on  its  operations.  Although  management  believes  that  the
maturities  of the Company's  assets  currently are well balanced in relation to
its  liabilities  (based on various  estimates  as to how changes in the general
level of interest rates will impact its assets and liabilities), there can be no
assurance that the profitability of the Company would not be adversely  affected
during any period of changes in interest rates.

COMPETITION

         The  businesses  in which the Company is engaged  generally  are highly
competitive.  The acquisition of discount loans is particularly competitive,  as
acquisitions of such loans are often based on competitive  bidding.  The Company
also  encounters  significant  competition in connection  with its other lending
activities, its investment and in its deposit-gathering  activities. Many of the
Company's  competitors are significantly larger than the Company and have access
to greater  capital and other  resources.  In  addition,  many of the  Company's
competitors  are not  subject to the same  extensive  federal  regulations  that
govern  federally-insured  institutions  such  as the  Bank  and  their  holding
companies.  As a result, many of the Company's  competitors have advantages over
the Company in conducting certain businesses and providing certain services.

SUBSIDIARIES

         Set  forth  below  is a  brief  description  of the  operations  of the
Company's significant non-banking subsidiaries.

         INVESTOR'S  MORTGAGE INSURANCE HOLDING COMPANY.  Through  subsidiaries,
IMI owns an interest in the Westin Hotel in Columbus, Ohio, residential units in
cooperative  buildings  which are acquired in connection with the foreclosure on
loans held by the Bank or by deed-in-lieu  thereof, as well as other real estate
related ventures. During 1997, IMI sold a 69% partnership interest in the Westin
Hotel for a small gain.  At December 31, 1998,  IMI had a combined  ownership of
16.83% of the outstanding common stock of OAC and OPLP units.

                                       40



         OCWEN  FINANCIAL  SERVICES,  INC.  OFS was formed by the Company  under
Florida law in October 1996 for the purpose of purchasing  substantially  all of
the assets of Admiral, the Company's primary correspondent mortgage banking firm
for subprime  single family  residential  loans,  and assuming all of the Bank's
subprime single family residential  lending  operations.  Under the terms of the
acquisition, which closed on May 1, 1997, the Company agreed to pay Admiral $6.8
million and to transfer to Admiral 20% of the voting  stock of OFS. In addition,
OFS  assumed   specified   liabilities  of  Admiral  in  connection   with  this
transaction,  including a $3.0 million unsecured loan which was made by the Bank
to Admiral at the time OFS entered  into the asset  acquisition  agreement  with
Admiral, which loan was repaid with the proceeds from a $30.0 million unsecured,
subordinated  credit facility  provided by the Company to OFS at the time of the
closing of such acquisition. On December 3, 1997, OCN purchased 2,705 additional
shares  of common  stock of OFS for  $15.0  million,  increasing  its  ownership
percentage from 80% to 93.7%. On March 31, 1998, OCN purchased 7,518  additional
shares of common stock in exchange for $40.0  million,  further  increasing  its
ownership to 97.8%. The value of each share of stock was computed based on total
stockholders'  equity  at  December  31,  1997  divided  by the  shares of stock
outstanding at that date.

         OCWEN  CAPITAL  CORPORATION.  OCC is a  wholly-owned  subsidiary of the
Company which was formed under Florida law to manage the  day-to-day  operations
of OAC,  subject to supervision  by OAC's Board of Directors.  The directors and
executive  officers  of OCC  consist  solely  of  William  C.  Erbey,  Chairman,
President  and Chief  Executive  Officer,  and other  executive  officers of the
Company. OAC is a Virginia corporation which elected to be taxed as a REIT under
the Code. In May 1997,  OAC conducted an initial  public  offering of 17,250,000
shares of its common stock,  which  resulted in net proceeds of $238.8  million,
inclusive  of the $27.9  million  contributed  by the Company for an  additional
1,875,000 shares, or 9.8% of the outstanding shares of OAC common stock. The OAC
common stock is traded on the New York Stock Exchange under the symbol "OAC."

         Pursuant to a management  agreement between OCC and OAC, and subject to
supervision by OAC's Board of Directors, OCC formulates operating strategies for
OAC,  arranges for the acquisition of assets by OAC,  arranges for various types
of  financing  for OAC,  monitors the  performance  of OAC's assets and provides
certain  administrative and managerial services in connection with the operation
of OAC. For performing these services, OCC receives (i) a base management fee in
an amount equal to 1% of total assets per annum,  calculated  and paid quarterly
based upon the average invested assets, as defined, by OAC, and (ii) a quarterly
incentive  fee in an amount equal to the product of (A) 25% of the dollar amount
by which (1)(a) funds from operations, as defined, per share of OAC common stock
plus (b) gains (or minus losses) from debt  restructuring  and sales of property
per share of OAC common  stock,  exceeds (2) an amount equal to (a) the weighted
average of the initial  public  offering price per share of the OAC common stock
and the prices per share of any  secondary  offerings of OAC common stock by OAC
multiplied by (b) the ten-year U.S. Treasury rate plus 5% per annum,  multiplied
by (B) the weighted  average  number of shares of OAC common stock  outstanding.
The Board of Directors of OAC may adjust the base  management  fee in the future
if  necessary  to align  the fee more  closely  with  the  actual  costs of such
services.  OCC also may be  reimbursed  for the costs of certain  due  diligence
tasks  performed  by it on  behalf  of  OAC  and  will  be  reimbursed  for  the
out-of-pocket expenses incurred by it on behalf of OAC.

         During 1997, the Company transferred the lending operations  associated
with its large multi-family residential and commercial real estate loans to OCC.
To date, OCC has emphasized originating loans for OAC (in order to enable OAC to
invest the proceeds from the initial public  offering of OAC's common stock) and
not the Company.

         OCWEN  UK.  In  April  1998,  the  Company,  through  its  wholly-owned
subsidiary  Ocwen UK,  acquired  substantially  all of the  assets,  and certain
liabilities of the U.K.  operations of Cityscape  Financial Corp., an originator
of subprime  mortgages.  As  consummated,  the Company  acquired  Cityscape UK's
mortgage loan portfolio and its residential  subprime  mortgage loan origination
and servicing businesses.

         OCWEN TECHNOLOGY  XCHANGE,  INC. ("OTX"), a wholly-owned  subsidiary of
the Company, is the Company's software solutions  subsidiary which was formed in
May  1998 by  combining  the  Company's  Information  Technology  Group  and two
previously  acquired  subsidiaries,  AMOS and DTS. OTX designs advances software
solutions for mortgage and real estate transactions,  including software systems
for managing the loan servicing cycle.

EMPLOYEES

         At December  31, 1998 the  Company had 1,462 full time  employees.  The
employees are not represented by a collective bargaining  agreement.  Management
considers the Company's employee relations to be satisfactory.

REGULATION

         Financial  institutions  and their holding  companies  are  extensively
regulated  under  federal and state laws. As a result,  the business,  financial
condition and  prospects of the Company can be  materially  affected not only by
management  decisions and general  economic  conditions,  but also by applicable
statutes  and  regulations  and other  regulatory  pronouncements  and  policies
promulgated by regulatory  agencies with  jurisdiction  over the Company and the
Bank, such as the OTS and the FDIC. The effect of such statutes, regulations and
other pronouncements and policies can be significant, cannot be predicted with a
high degree of  certainty  and can change over time.  Moreover,  such  statutes,
regulations  and other  pronouncements  and  policies  are  intended  to protect
depositors and the insurance funds administered by the FDIC and not stockholders
or holders of indebtedness which are not insured by the FDIC.

                                       41



         The  enforcement  powers  available to Federal  banking  regulators are
substantial  and  include,  among  other  things,  the  ability to assess  civil
monetary penalties,  to issue cease-and-desist or removal orders and to initiate
injunctive  actions against  banking  organizations  and  institution-affiliated
parties, as defined. In general, these enforcement actions must be initiated for
violations  of laws and  regulations  and  unsafe or  unsound  practices.  Other
actions or inactions  may provide the basis for  enforcement  action,  including
misleading or untimely reports filed with regulatory authorities.

         The following  discussion and other  references to and  descriptions of
the  regulation of financial  institutions  contained  herein  constitute  brief
summaries  thereof as currently in effect.  This  discussion  is not intended to
constitute,  and does not  purport  to be, a  complete  statement  of all  legal
restrictions  and  requirements  applicable  to the Company and the Bank and all
such  descriptions  are  qualified in their  entirety by reference to applicable
statutes, regulations and other regulatory pronouncements.

THE COMPANY

         GENERAL.  The Company is a registered  savings and loan holding company
under the Home Owner's Loan Act (the "HOLA"). As such, the Company is subject to
regulation, supervision and examination by the OTS.

         ACTIVITIES  RESTRICTION.  There are  generally no  restrictions  on the
activities  of a savings and loan holding  company,  such as the Company,  which
holds only one subsidiary savings  institution.  However, if the Director of the
OTS determines that there is reasonable  cause to believe that the  continuation
by a savings and loan holding company of an activity  constitutes a serious risk
to the  financial  safety,  soundness  or stability  of its  subsidiary  savings
institution,  the Director may impose such  restrictions as are deemed necessary
to address  such risk,  including  limiting:  (i)  payment of  dividends  by the
savings  institution;  (ii) transactions between the savings institution and its
affiliates;  and (iii) any  activities  of the  savings  institution  that might
create a serious  risk  that the  liabilities  of the  holding  company  and its
affiliates may be imposed on the savings institution.  Notwithstanding the above
rules as to permissible  business activities of unitary savings and loan holding
companies, if the savings institution subsidiary of such a holding company fails
to meet the qualified  thrift lender ("QTL") test set forth in OTS  regulations,
then such unitary  holding  company shall become  subject to the  activities and
restrictions  applicable  to multiple  savings and loan holding  companies  and,
unless the savings institution  requalifies as a QTL within one year thereafter,
shall register as, and become subject to the  restriction  applicable to, a bank
holding company. See "The Bank-Qualified Thrift Lender Test."

         If the Company were to acquire control of another  savings  institution
other than  through  merger or other  business  combination  with the Bank,  the
Company  would  thereupon  become a multiple  savings and loan holding  company.
Except where such acquisition is pursuant to the authority to approve  emergency
thrift acquisition and where each subsidiary  savings  institution meets the QTL
test,  as set  forth  below,  the  activities  of  the  Company  and  any of its
subsidiaries  (other  than the Bank or other  subsidiary  savings  institutions)
would  thereafter be subject to further  restrictions.  Among other  things,  no
multiple  savings and loan holding company or subsidiary  thereof which is not a
savings institution generally shall commence or continue for a limited period of
time after  becoming a multiple  savings and loan holding  company or subsidiary
thereof  any  business  activity,  other  than:  (i)  furnishing  or  performing
management  services for a subsidiary  savings  institution;  (ii) conducting an
insurance agency or escrow  business;  (iii) holding,  managing,  or liquidating
assets owned by or acquired from a subsidiary savings institution;  (iv) holding
or managing properties used or occupied by a subsidiary savings institution; (v)
acting as trustee  under deeds of trust;  (vi) those  activities  authorized  by
regulation  as of March 5, 1987 to be engaged in by  multiple  savings  and loan
holding  companies;  or  (vii)  unless  the  Director  of the OTS by  regulation
prohibits  or limits such  activities  for savings and loan  holding  companies,
those activities authorized by the Federal Reserve Board as permissible for bank
holding companies. Those activities described in clause (vii) above also must be
approved  by the  Director  of the OTS prior to being  engaged  in by a multiple
savings and loan holding company.

         RESTRICTIONS  ON  ACQUISITIONS.  Except  under  limited  circumstances,
savings and loan holding companies are prohibited from acquiring,  without prior
approval  of  the  Director  of the  OTS:  (i)  control  of  any  other  savings
institution  or savings and loan  holding  company or  substantially  all of the
assets  thereof;  or  (ii)  more  than  5% of the  voting  shares  of a  savings
institution or holding  company  thereof which is not a subsidiary.  Except with
the prior  approval  of the  Director  of the OTS,  no  director or officer of a
savings and loan holding  company,  or person owning or  controlling by proxy or
otherwise  more than 25% of such  company's  stock,  may acquire  control of any
savings  institution,  other than a subsidiary  savings  institution,  or of any
other savings and loan holding company.

                                       42



         The  Director  of the OTS may  approve  acquisitions  resulting  in the
formation of a multiple  savings and loan holding company which controls savings
institutions  in more than one state only if: (i) the multiple  savings and loan
holding company involved controls a savings institution which operated a home or
branch office located in the state of the institution to be acquired as of March
5, 1987;  (ii) the  acquiror  is  authorized  to acquire  control of the savings
institution  pursuant to the  emergency  acquisition  provisions  of the Federal
Deposit Insurance Act ("FDIA");  or (iii) the statutes of the state in which the
institution to be acquired is located  specifically  permit  institutions  to be
acquired by state-chartered  savings institutions located in the state where the
acquiring  entity  is  located  (or by a  holding  company  that  controls  such
state-chartered savings institutions).

         RESTRICTIONS ON TRANSACTIONS WITH AFFILIATES.  Transactions between the
Company or any of its non-bank  subsidiaries and the Bank are subject to various
restrictions, which are described below under "The Bank-Affiliate Transactions."

THE BANK

         GENERAL. The Bank is a federally-chartered savings bank organized under
the  HOLA.  As  such,  the  Bank  is  subject  to  regulation,  supervision  and
examination  by the OTS.  The  deposit  accounts  of the Bank are  insured up to
applicable  limits by the SAIF  administered  by the FDIC and, as a result,  the
Bank also is subject to regulation, supervision and examination by the FDIC.

         The  business  and  affairs of the Bank are  regulated  in a variety of
ways.  Regulations apply to, among other things,  insurance of deposit accounts,
capital ratios,  payment of dividends,  liquidity  requirements,  the nature and
amount of the investments that the Bank may make,  transactions with affiliates,
community and consumer lending laws,  internal policies and controls,  reporting
by and examination of the Bank and changes in control of the Bank.

         INSURANCE OF  ACCOUNTS.  Pursuant to  legislation  enacted in September
1996, a fee was required to be paid by all SAIF-insured institutions at the rate
of $0.657 per $100 of deposits held by such  institutions at March 31, 1995. The
money collected  recapitalized the SAIF reserve to the level of 1.25% of insured
deposits as required by law. In 1996, the Bank recorded a pre-tax charge of $7.1
million for this assessment.  The  recapitalization  of the SAIF has resulted in
lower deposit insurance premiums for most SAIF-insured  financial  institutions,
including the Bank.

         Insured  institutions  also are  required  to share in the  payment  of
interest on the bonds issued by a specially created  government entity ("FICO"),
the  proceeds of which were applied  toward  resolution  of the thrift  industry
crisis in the 1980s.  Beginning on January 1, 1997, in addition to the insurance
premiums paid by  SAIF-insured  institutions to maintain the SAIF reserve at its
required level pursuant to the current risk classification system,  SAIF-insured
institutions  pay  deposit  insurance  premiums  at the annual rate of 6.4 basis
points of their insured deposits and BIF-insured  institutions  will pay deposit
insurance  premiums  at the  annual  rate of 1.3 basis  points of their  insured
deposits towards the payment of interest on the FICO bonds.

         Under the current risk classification system, institutions are assigned
to one of three  capital  groups  which  are  based  solely  on the  level of an
institution's   capital--"well   capitalized,"   "adequately   capitalized"  and
"undercapitalized"--which  are  defined  in the same  manner as the  regulations
establishing the prompt  corrective  action system under Section 38 of the FDIA,
as discussed  below.  These three groups are then divided into three  subgroups,
which are based on supervisory  evaluations by the institution's primary federal
regulator,  resulting  in  nine  assessment  classifications.  Assessment  rates
currently range from 0 basis points for well capitalized,  healthy  institutions
to  27  basis  points  for   undercapitalized   institutions   with  substantial
supervisory concerns.

         The FDIC may terminate the deposit insurance of any insured  depository
institution,  including  the Bank,  if it  determines  after a hearing  that the
institution has engaged or is engaging in unsafe or unsound practices,  is in an
unsafe  or  unsound  condition  to  continue  operations,  or has  violated  any
applicable law, regulation,  order or any condition imposed by an agreement with
the FDIC. It also may suspend deposit insurance  temporarily  during the hearing
process for the permanent  termination of insurance,  if the  institution has no
tangible  capital.  If insurance of accounts is terminated,  the accounts at the
institution at the time of the termination,  less subsequent withdrawals,  shall
continue to be insured for a period of six months to two years, as determined by
the FDIC. Management is aware of no existing circumstances which would result in
termination of the Bank's deposit insurance.

         REGULATORY CAPITAL REQUIREMENTS. Federally-insured savings associations
are subject to three capital requirements of general  applicability:  a tangible
capital  requirement,  a core or leverage  capital  requirement and a risk-based
capital requirement. All savings associations currently are required to maintain
tangible  capital of at least 1.5% of adjusted  total  assets (as defined in the
regulations),  core  capital  equal to 3% of  adjusted  total  assets  and total
capital  (a  combination  of core  and  supplementary  capital)  equal  to 8% of
risk-weighted  assets  (as  defined in the  regulations).  For  purposes  of the
regulation,  tangible  capital is core capital less all  intangibles  other than
qualifying  purchased  mortgage  servicing  rights,  of which  the Bank had $3.7
million at December 31, 1998. Core capital includes common stockholders' equity,
non-cumulative perpetual preferred stock and related surplus, minority interests
in  the  equity  accounts  of  fully   consolidated   subsidiaries  and  certain
nonwithdrawable accounts and pledged deposits. Core capital generally is reduced
by  the  amount  of  a  savings  association's  intangible  assets,  other  than
qualifying mortgage servicing rights.

                                       43



         A savings  association  is  allowed to include  both core  capital  and
supplementary  capital in the  calculation  of its total capital for purposes of
the risk-based capital  requirements,  provided that the amount of supplementary
capital  included  does not  exceed  the  savings  association's  core  capital.
Supplementary  capital  consists  of  certain  capital  instruments  that do not
qualify  as core  capital,  including  subordinated  debt  (such  as the  Bank's
Debentures) which meets specified  requirements,  and general valuation loan and
lease loss  allowances  up to a maximum  of 1.25% of  risk-weighted  assets.  In
determining the required amount of risk-based capital,  total assets,  including
certain  off-balance  sheet items,  are multiplied by a risk weight based on the
risks inherent in the type of assets.  The risk weights  assigned by the OTS for
principal categories of assets currently range from 0% to 100%, depending on the
type of asset.

         OTS  policy  imposes a  limitation  on the amount of net  deferred  tax
assets  under SFAS No. 109 that may be  included  in  regulatory  capital.  (Net
deferred  tax assets  represent  deferred tax assets,  reduced by any  valuation
allowances,  in excess of deferred tax  liabilities.)  Application  of the limit
depends on the possible sources of taxable income available to an institution to
realize  deferred tax assets.  Deferred tax assets that can be realized from the
following  generally are not limited:  taxes paid in prior  carryback  years and
future reversals of existing taxable temporary  differences.  To the extent that
the  realization  of  deferred  tax assets  depends on an  institution's  future
taxable income (exclusive of reversing temporary differences and carryforwards),
or its  tax-planning  strategies,  such  deferred  tax  assets are  limited  for
regulatory  capital  purposes  to the lesser of the amount  that can be realized
within one year of the quarter-end report date or 10% of core capital.

         In  August  1993,  the  OTS  adopted  a  final  rule  incorporating  an
interest-rate risk component into the risk-based capital  regulation.  Under the
rule, an  institution  with a greater than "normal"  level of interest rate risk
will be subject to a deduction of its interest  rate risk  component  from total
capital for purposes of determining  whether it has met the  risk-based  capital
requirement.  As a result,  such an  institution  will be  required  to maintain
additional capital in order to comply with the risk-based  capital  requirement.
Although the final rule was  originally  scheduled to be effective as of January
1994,  the OTS has indicated  that it will delay invoking its interest rate risk
rule until appeal procedures are implemented and evaluated.  The OTS has not yet
established  an  effective  date for the capital  deduction.  Management  of the
Company does not believe that the adoption of an interest rate risk component to
the risk-based capital  requirement will adversely affect the Bank if it becomes
effective in its current form.

         Effective  April 1,  1999,  the OTS  minimum  core  capital  ratio will
provide that only those institutions with a Uniform Financial Institution Rating
System  ("UFIRS")  rating of "1" will be subject to a 3%  minimum  core  capital
ratio.  All other  institutions  will be subject to a 4%  minimum  core  capital
ratio.  The 3% minimum  core  capital  ratio  currently  applies to all  federal
savings associations.

         PROMPT  CORRECTIVE  ACTION.  Federal law provides  the Federal  banking
regulators  with broad power to take "prompt  corrective  action" to resolve the
problems of undercapitalized  institutions. The extent of the regulators' powers
depends  on  whether  the   institution  in  question  is  "well   capitalized,"
"adequately capitalized,"  "undercapitalized,"  "significantly undercapitalized"
or  "critically  undercapitalized."  Under  regulations  adopted by the  Federal
banking regulators, an institution shall be deemed to be: (i) "well capitalized"
if it has a total  risk-based  capital  ratio of  10.0%  or  more,  has a Tier 1
risk-based capital ratio of 6.0% or more, has a Tier 1 leverage capital ratio of
5.0% or more and is not subject to specified requirements to meet and maintain a
specific capital level for any capital measure; (ii) "adequately capitalized" if
it has a total  risk-based  capital  ratio of 8.0% or more,  a Tier 1 risk-based
capital  ratio of 4.0% or more and a Tier 1  leverage  capital  ratio of 4.0% or
more (3.0% under  certain  circumstances)  and does not meet the  definition  of
"well  capitalized,"  (iii)  "undercapitalized"  if it  has a  total  risk-based
capital ratio that is less than 8.0%, a Tier 1 risk-based  capital ratio that is
less than 4.0% or a Tier 1 leverage  capital  ratio that is less than 4.0% (3.0%
under certain circumstances),  (iv) "significantly undercapitalized" if it has a
total  risk-based  capital  ratio  that is less than 6.0%,  a Tier 1  risk-based
capital ratio that is less than 3.0% or a Tier 1 leverage  capital ratio that is
less  than  3.0%,  and (v)  "critically  undercapitalized"  if it has a ratio of
tangible equity to adjusted total assets that is equal to or less than 2.0%. The
regulations also permit the appropriate  Federal banking  regulator to downgrade
an  institution  to the  next  lower  category  (provided  that a  significantly
undercapitalized    institution    may   not   be   downgraded   to   critically
undercapitalized) if the regulator determines:  (i) after notice and opportunity
for  hearing  or  response,  that the  institution  is in an unsafe  or  unsound
condition  or (ii) that the  institution  has  received  (and not  corrected)  a
less-than-satisfactory  rating  for  any of the  categories  of  asset  quality,
management, earnings or liquidity in its most recent exam. At December 31, 1998,
the Bank was a "well capitalized" institution under the prompt corrective action
regulations of the OTS.

                                       44



         Depending  upon  the  capital  category  to  which  an  institution  is
assigned,  the  regulators'  corrective  powers,  many of which are mandatory in
certain   circumstances,   include:   prohibition   on  capital   distributions;
prohibition on payment of management fees to controlling persons;  requiring the
submission  of a capital  restoration  plan;  placing  limits  on asset  growth;
limiting  acquisitions,  branching  or new  lines  of  business;  requiring  the
institution  to issue  additional  capital stock  (including  additional  voting
stock) or to be acquired; restricting transactions with affiliates;  restricting
the interest  rates that the  institution  may pay on  deposits;  ordering a new
election of  directors  of the  institution;  requiring  that  senior  executive
officers or directors be dismissed;  prohibiting the institution  from accepting
deposits from correspondent  banks;  requiring the institution to divest certain
subsidiaries;  prohibiting  the payment of principal or interest on subordinated
debt; and, ultimately, appointing a receiver for the institution.

         QUALIFIED THRIFT LENDER TEST. All savings  associations are required to
meet the QTL test set forth in the HOLA and regulations of the OTS thereunder to
avoid certain restrictions on their operations. Under the QTL test provisions, a
savings  institution  must  maintain  at least  65% of its  portfolio  assets in
qualified thrift investments.  In general,  qualified thrift investments include
loans,  securities  and other  investments  that are related to  housing,  small
business and credit card lending, and to a more limited extent, consumer lending
and community service purposes. Portfolio assets are defined as an institution's
total  assets less  goodwill  and other  intangible  assets,  the  institution's
business  property and a limited amount of the  institution's  liquid assets.  A
savings  association  that  does not meet the QTL test set forth in the HOLA and
implementing  regulations  must either  convert to a bank charter or comply with
the following restrictions on its operations: (i) the association may not engage
in any new activity or make any new investment,  directly or indirectly,  unless
such  activity  or  investment  is  permissible  for a national  bank;  (ii) the
branching  powers of the association  shall be restricted to those of a national
bank;  (iii) the  association  shall not be eligible to obtain any advances from
its FHLB; and (iv) payment of dividends by the  association  shall be subject to
the rules regarding payment of dividends by a national bank. Upon the expiration
of three years from the date the  association  ceases to be a QTL, it must cease
any activity and not retain any investment not  permissible  for a national bank
and  immediately  repay any  outstanding  FHLB  advances  (subject to safety and
soundness  considerations).  The Bank met the QTL test throughout  1998, and its
qualified  thrift  investments  comprised  68.47%  of its  portfolio  assets  at
December 31, 1998.

         RESTRICTIONS  ON  CAPITAL  DISTRIBUTIONS.  The  OTS has  promulgated  a
regulation  governing  capital  distributions  by  savings  associations,  which
include cash  dividends,  stock  redemptions or repurchases,  cash-out  mergers,
interest payments on certain convertible debt and other transactions  charged to
the  capital  account  of  a  savings  association  as a  capital  distribution.
Generally,   the  regulation  creates  three  tiers  of  associations  based  on
regulatory capital, with the top two tiers providing a safe harbor for specified
levels of capital  distributions  from associations so long as such associations
notify  the OTS and  receive  no  objection  to the  distribution  from the OTS.
Associations  that do not qualify for the safe harbor  provided  for the top two
tiers of  associations  are required to obtain prior OTS approval  before making
any capital distributions.

         Tier  1   associations   may  make  the   highest   amount  of  capital
distributions,  and are defined as savings  associations  that, before and after
the  proposed  distribution,  meet or exceed  their fully  phased-in  regulatory
capital requirements.  Tier 1 associations may make capital distributions during
any  calendar  year  equal to the  greater  of:  (i) 100% of net  income for the
calendar  year-to-date  plus 50% of its "surplus capital ratio" at the beginning
of the  calendar  year;  and (ii)  75% of its net  income  over the most  recent
four-quarter  period.  The  "surplus  capital  ratio"  is  defined  to mean  the
percentage by which the  association's  ratio of total capital to assets exceeds
the ratio of its fully  phased-in  capital  requirement  to  assets,  and "fully
phased-in  capital  requirement"  is  defined to mean an  association's  capital
requirement under the statutory and regulatory  standards applicable on December
31,  1994,  as modified to reflect any  applicable  individual  minimum  capital
requirement  imposed upon the association.  At December 31, 1998, the Bank was a
Tier 1 association under the OTS capital distribution regulation.

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

         LOAN-TO-ONE BORROWER. Under applicable laws and regulations, the amount
of loans and extensions of credit which may be extended by a savings institution
such as the Bank to any one borrower,  including related entities, generally may
not  exceed  the  greater  of  $500,000  or 15% of the  unimpaired  capital  and
unimpaired surplus of the institution. Loans in an amount equal to an additional
10% of unimpaired  capital and unimpaired surplus also may be made to a borrower
if  the  loans  are  fully  secured  by  readily   marketable   collateral.   An
institution's  "unimpaired capital and unimpaired surplus" includes, among other
things, the amount of its core capital and supplementary capital included in its
total capital under OTS regulations.

                                       45



         At  December  31,  1998,  the Bank's  unimpaired  capital  and  surplus
amounted  to  $345.8  million,  resulting  in a  general  loans-to-one  borrower
limitation of $51.9 million under applicable laws and regulations. See "Discount
Loan  Acquisition  and  Resolution  Activities-Composition  of the Discount Loan
Portfolio" and "Lending Activities-Composition of Loan Portfolio."

         BROKERED  DEPOSITS.  Under applicable laws and regulations,  an insured
depository  institution may be restricted in obtaining,  directly or indirectly,
funds by or through any  "deposit  broker," as defined,  for deposit into one or
more deposit  accounts at the institution.  The term "deposit broker"  generally
includes any person engaged in the business of placing deposits, or facilitating
the placement of deposits, of third parties with insured depository institutions
or the business of placing deposits with insured depository institutions for the
purpose of selling  interests in those deposits to third  parties.  In addition,
the term "deposit  broker" includes any insured  depository  institution that is
well-capitalized,  and any employee of any such insured depository  institution,
which  engages,  directly  or  indirectly,  in the  solicitation  of deposits by
offering  rates  of  interest   (with  respect  to  such  deposits)   which  are
significantly  higher than the prevailing  rates of interest on deposits offered
by other insured depository institutions having the same type of charter in such
depository  institution's  normal market area. As a result of the  definition of
"deposit broker," all of the Bank's brokered  deposits,  as well as possibly its
deposits  obtained through  customers of regional and local  investment  banking
firms and the deposits obtained from the Bank's direct  solicitation  efforts of
institutional investors and high net worth individuals,  are potentially subject
to the restrictions  described below.  Under FDIC regulations,  well-capitalized
institutions  are  not  subject  to  the  brokered  deposit  limitations,  while
adequately  capitalized  institutions  are able to  accept,  renew or roll  over
brokered deposits only: (i) with a waiver from the FDIC; and (ii) subject to the
limitation  that they do not pay an effective  yield on any such  deposit  which
exceeds by more than (a) 75 basis points,  the effective  yield paid on deposits
of  comparable  size and maturity in such  institution's  normal market area for
deposits  accepted in its normal market area or (b) 120% for retail deposits and
130% for wholesale  deposits,  respectively,  of the current yield on comparable
maturity  U.S.   Treasury   obligations  for  deposits   accepted   outside  the
institution's  normal  market  area.   Undercapitalized   institutions  are  not
permitted to accept brokered  deposits and may not solicit  deposits by offering
an  effective  yield that  exceeds by more than 75 basis  points the  prevailing
effective yields on insured deposits of comparable maturity in the institution's
normal  market  area or in the  market  area in which  such  deposits  are being
solicited.  At December 31, 1998,  the Bank was a  well-capitalized  institution
which was not subject to  restrictions  on brokered  deposits.  See  "Business -
Sources of Funds - Deposits."

         LIQUIDITY  REQUIREMENTS.  All  savings  associations  are  required  to
maintain an average daily  balance of liquid  assets,  which  include  specified
short-term assets and certain long-term assets, equal to a certain percentage of
the sum of its average daily balance of net  withdrawable  deposit  accounts and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all  savings  associations.  In  November  1997,  the OTS  amended  its
liquidity regulations to, among other things, provide that a savings association
shall maintain  liquid assets of not less than 4% of the amount of its liquidity
base at the end of the  preceding  calendar  quarter as well as to provide  that
each savings association must maintain  sufficient  liquidity to ensure its safe
and sound operation. Prior to November 1997, the required liquid asset ratio was
5%. Historically, the Bank has operated in compliance with these requirements.

         AFFILIATE TRANSACTIONS. Under federal law and regulation,  transactions
between a savings association and its affiliates are subject to quantitative and
qualitative  restrictions.  Affiliates of a savings association  include,  among
other  entities,  companies that control,  are controlled by or are under common
control with the savings  association.  As a result,  the  Company,  OAC and the
Company's non-bank subsidiaries are affiliates of the Bank.

         Savings  associations  are  restricted  in their  ability  to engage in
"covered transactions" with their affiliates. In addition,  covered transactions
between  a  savings  association  and an  affiliate,  as well as  certain  other
transactions with or benefiting an affiliate, must be on terms and conditions at
least as favorable to the savings  association  as those  prevailing at the time
for comparable transactions with non-affiliated companies.  Savings associations
are  required  to  make  and  retain  detailed  records  of  transactions   with
affiliates.

         Notwithstanding  the foregoing,  a savings association is not permitted
to make a loan or extension of credit to any  affiliate  unless the affiliate is
engaged  only in  activities  the Federal  Reserve  Board has  determined  to be
permissible for bank holding companies. Savings associations also are prohibited
from  purchasing or investing in securities  issued by an affiliate,  other than
shares of a subsidiary.

         Savings  associations  are also  subject  to  various  limitations  and
reporting  requirements on loans to insiders.  These limitations require,  among
other  things,  that all loans or  extensions  of credit to insiders  (generally
executive  officers,  directors or 10% stockholders of the institution) or their
"related  interests" be made on substantially the same terms (including interest
rates and collateral) as, and follow credit underwriting procedures that are not
less stringent  than,  those  prevailing for  comparable  transactions  with the
general public and not involve more than the normal risk of repayment or present
other unfavorable features.

                                       46



         COMMUNITY  INVESTMENT AND CONSUMER PROTECTIONS LAWS. In connection with
its  lending  activities,  the Bank is  subject  to a variety  of  federal  laws
designed  to protect  borrowers  and promote  lending to various  sectors of the
economy and  population.  Included  among these are the  Federal  Home  Mortgage
Disclosure Act, Real Estate  Settlement  Procedures Act,  Truth-in-Lending  Act,
Equal  Credit  Opportunity  Act,  Fair Credit  Reporting  Act and the  Community
Reinvestment Act.

         SAFETY  AND  SOUNDNESS.  Other  regulations  include:  (i) real  estate
lending standards for insured institutions,  which provide guidelines concerning
loan-to-value  ratios for various  types of real estate loans;  (ii)  risk-based
capital  rules to account for interest rate risk,  concentration  of credit risk
and the risks  posed by  "non-traditional  activities;"  (iii)  rules  requiring
depository institutions to develop and implement internal procedures to evaluate
and control credit and settlement  exposure to their  correspondent  banks;  and
(iv)  rules  addressing  various  "safety  and  soundness"   issues,   including
operations and managerial standards,  standards for asset quality,  earnings and
stock  valuations,  and  compensation  standards  for the  officers,  directors,
employees and principal stockholders of the insured institution.

FEDERAL TAXATION

         GENERAL.  The Company and all of its  domestic  subsidiaries  currently
file, and expect to continue to file, a  consolidated  Federal income tax return
based on a calendar  year.  Prior to October 1, 1996,  IMI and its  subsidiaries
filed a separate Federal  consolidated tax return.  Ocwen UK is a foreign entity
owned by the Company that is not included in the consolidated federal income tax
return but files its own tax return in the United Kingdom.  Consolidated returns
have the effect of eliminating inter-company transactions,  including dividends,
from the computation of taxable income.

         ALTERNATIVE  MINIMUM TAX. In addition to the regular  corporate  income
tax, corporations,  including qualifying savings institutions, are subject to an
alternative  minimum tax. The 20% tax is computed on Alternative Minimum Taxable
Income  ("AMTI")  and applies if it exceeds the regular tax  liability.  AMTI is
equal to regular  taxable  income with certain  adjustments.  For taxable  years
beginning  after  1989,  AMTI  includes an  adjustment  for 75% of the excess of
"adjusted  current  earnings" over regular  taxable  income.  Net operating loss
carrybacks  and  carryforwards  are  permitted  to  offset  only  90%  of  AMTI.
Alternative  minimum tax paid can be credited  against  regular tax due in later
years.

         TAX RESIDUALS.  From time to time, the Company acquires REMIC residuals
or retains  residual  securities  in REMICs  which were formed by the Company in
connection with the  securitization  and sale of loans.  Although a tax residual
may have  little or no future  economic  cash flows from the REMIC from which it
has been issued,  the tax residual does bear the income tax liability or benefit
resulting from the  difference  between the interest rate paid on the securities
by the REMIC and the interest  rate  received on the mortgage  loans held by the
REMIC.  This  generally  results in taxable  income for the Company in the first
several years of the REMIC and equal amounts of tax deductions  thereafter.  The
Company  receives  cash  payments  in  connection  with the  acquisition  of tax
residuals to compensate the Company for the time value of money  associated with
the tax  payments  related  to  these  securities  and the  costs  of  modeling,
recording,  monitoring and reporting the securities. The Company defers all fees
received and recognizes such fees in interest income on a level yield basis over
the  expected  life of the  deferred  tax asset  related to tax  residuals.  The
Company also adjusts the  recognition in interest  income of fees deferred based
upon the changes in the actual prepayment rates of the underlying mortgages held
by the REMIC and periodic reassessments of the expected life of the deferred tax
asset  related to tax  residuals.  At December 31,  1998,  the  Company's  gross
deferred  tax  assets  included  $5.3  million  which  was  attributable  to the
Company's tax residuals and related deferred income.

         INVESTMENTS  IN  LOW-INCOME   HOUSING  TAX  CREDIT  INTERESTS.   For  a
discussion of the tax effects of  investments  in low-income  housing tax credit
interests, see "Business-Investment  Activities-Investment in Low-Income Housing
Tax Credit Interests."

         EXAMINATIONS.  The most recent  examination by the IRS of the Company's
Federal  income tax return was of the tax return filed for 1996.  The statute of
limitations  has run with  respect  to 1994 and all prior tax years.  Thus,  the
Federal  income  tax  returns  for the  years  1995  through  1997  are open for
examination.  Management  of  the  Company  does  not  anticipate  any  material
adjustments as a result of any examination,  although there can be no assurances
in this regard.

STATE TAXATION

         The  Company's  income is subject  to tax by the States of Florida  and
California, which have statutory tax rates of 5.5% and 10.84%, respectively, and
is determined based on certain  apportionment  factors.  The Company is taxed in
New Jersey on income, net of expenses,  earned in New Jersey at a statutory rate
of 3.0%. No state return of the Company has been examined,  and no  notification
has been  received by the Company  that any state  intends to examine any of the
Company's tax returns.

                                       47



ITEM 2.  PROPERTIES

         The following  table sets forth  information  relating to the Company's
facilities at December 31, 1998.



                                                                           Net Book Value of
                                                                               Leasehold
                                                                              Improvements
                 Location                            Owned/Leased        (Dollars in Thousands)
- - -----------------------------------------------      ------------        ----------------------
                                                                               
Executive offices:
     1675 Palm Beach Lakes Blvd.
     West Palm Beach, FL.......................         Leased                 $   6,066

Main office:
     2400 Lemoine Ave
     Fort Lee, NJ..............................         Leased                 $      17

Foreign offices (Ocwen UK):
     St. David's Court
     Union Street
     Wolverhampton, United Kingdom.............         Leased                 $      --

     Malvern House
     Croxley Business Park
     Watford, Hertfordshire
     United Kingdom............................         Leased                 $      --


         In addition to the above  offices,  OFS  maintained 25 loan  production
offices in 4 states of December 31, 1998. These offices are operated pursuant to
leases with up to  three-year  terms,  each of which can be readily  replaced on
commercially  reasonable  terms.  Also, the Company is currently  constructing a
national loan servicing center in Orlando,  Florida which will have capacity for
900 loan  servicing  representatives  per shift upon planned  completion  in the
summer of 1999.

ITEM 3.  LEGAL PROCEEDINGS

         The Company is currently  not involved in any material  litigation.  To
the Company's knowledge,  no material litigation is currently threatened against
the Company.

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

         None.

                                       48




                                     PART II

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

         Information   required   by  this  Item   appears   under  the  caption
"Shareholder Information" on page 96 of the Annual Report to Stockholders and is
incorporated herein by reference.

ITEM 6.   SELECTED CONSOLIDATED FINANCIAL INFORMATION

         Information  required by this Item appears under the caption  "Selected
Consolidated  Financial  Information"  on pages 18 to 19 of the Annual Report to
Stockholders and is incorporated herein by reference.

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

         Information   required   by  this  Item   appears   under  the  caption
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  on pages  21 to 43 of the  Annual  Report  to  Stockholders  and is
incorporated herein by reference.


                                       49



ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Information  required by this Item appears under the caption "Asset and
Liability  Management"  on  pages  36 to 40,  "Note 1:  Summary  of  Significant
Accounting  Policies"  on  pages 52 to 58 and  "Note  21:  Derivative  Financial
Instruments"  on pages 79 to 80 of the  Annual  Report  to  Stockholders  and is
incorporated herein by reference.

ITEM 8.  FINANCIAL STATEMENTS

         Information  required  by this  Item  appears  on pages 45 to 95 in the
Annual Report to Stockholders and is incorporated herein by reference.

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

         None.
                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

DIRECTORS

         The  following  table sets forth  certain  information  concerning  the
directors of the Company.



         Name                                                            Age (1)    Director Since
         -----------------------------------------------------------     -------    --------------
                                                                                    
         William C. Erbey...........................................        49           1988
         Hon. Thomas F. Lewis.......................................        74           1997
         W.C. Martin................................................        50           1996
         Howard H. Simon............................................        58           1996
         Barry N. Wish..............................................        57           1988


(1)      As of March 15, 1999.

         The  principal  occupation  for the last five years of each director of
the Company, as well as some other information, is set for the below.

         WILLIAM C. ERBEY.  Mr. Erbey has served as the Chairman of the Board of
Directors of the Company since September 1996, as the Chief Executive Officer of
the Company since January 1988, as the Chief  Investment  Officer of the Company
since January 1992, and as the President of the Company from January 1988 to May
1988. Mr. Erbey has served as the Chairman of the Board of Directors of the Bank
since  February 1988 and as the Chief  Executive  Officer of the Bank since June
1990.  Mr. Erbey has served as the Chairman and Chief  Executive  Officer of OAC
since  February  1997.  He  also  serves  as a  director  and  officer  of  many
subsidiaries  of the Company and OAC.  From 1983 to 1995,  Mr. Erbey served as a
Managing  General Partner of The Oxford  Financial Group  ("Oxford"),  a private
investment  partnership  that was the  predecessor of the Company.  From 1975 to
1983,  Mr.  Erbey served at General  Electric  Capital  Corporation  ("GECC") in
various  capacities,  most recently as the President and Chief Operating Officer
of General Electric Mortgage Insurance Corporation. Mr. Erbey also served as the
Program General Manager of GECC's Commercial  Financial Services  Department and
as the President of Acquisition Funding  Corporation.  He received a Bachelor of
Arts in Economics from Allegheny  College and a Master's degree from the Harvard
Graduate School of Business Administration.

         HON. THOMAS F. LEWIS. Mr. Lewis has served as a director of the Company
and of the Bank since May 1997. Mr. Lewis served as a United States Congressman,
representing the 12th District of Florida from 1983 to 1995. Mr. Lewis served in
the House and Senate of the Florida  State  Legislature  at various  times.  Mr.
Lewis is a principal of Lewis Properties, Vice President of Marian V. Lewis Real
Estate and  Investments  and a director of T&M Ranch & Nursery.  

                                       50



He currently is Chairman of the Board of  Directors  of the U.S.  Department  of
Veterans  Affairs and Research  Foundation.  He is also a member of the Economic
Council of Palm Beach  County.  Mr.  Lewis  formerly  served as a United  States
delegate  to the  North  Atlantic  Treaty  Organization  and as a member  of the
Presidents  Advisory  Commission  on Global  Trade  Policies.  He  attended  the
University  of Florida and holds an  Associate's  Degree from Palm Beach  Junior
College,  a  Certificate  in  Engineering  from the  Massachusetts  Institute of
Technology and honorary  doctorates from the Florida Institute of Technology and
Nova University.

         W.C.  MARTIN.  Mr. Martin has served as a director of the Company since
July 1996 and of the Bank since  June  1996.  Since  1982,  Mr.  Martin has been
associated  with  Holding  Capital  Group  ("HCG")  and has been  engaged in the
acquisition  and turnaround of business in a broad variety of industries.  Since
March 1993, Mr. Martin also has served as President and Chief Executive  Officer
of SV  Microwave,  a company he formed along with other HCG investors to acquire
the assets of the former Microwave  Division of Solitron Devices,  Inc. Prior to
1982, Mr. Martin was a Manager in Touche Ross & Company's Management  Consulting
Division,  and prior to that he held  positions  in  financial  management  with
Chrysler Corporation.  Mr. Martin received a Masters of Business  Administration
from Notre Dame and a Bachelor of Science in Industrial  Management from LaSalle
University.

         HOWARD H.  SIMON.  Mr.  Simon has served as a director  of the  Company
since July 1996 and of the Bank since 1987.  Mr. Simon is the Managing  Director
of Simon,  Master & Sidlow,  P.A., a certified public  accounting firm which Mr.
Simon founded in 1978 and which is based in Wilmington, Delaware. Mr. Simon is a
past  Chairman and current  member of the Board of  Directors of CPA  Associates
International,  Inc.  Prior to 1978,  Mr.  Simon was a Partner of Touche  Ross &
Company. Mr. Simon is a Certified Public Accountant in the State of Delaware and
a graduate of the University of Delaware.

         BARRY N. WISH.  Mr. Wish has served as Chairman,  Emeritus of the Board
of Directors of the Company since  September  1996, and he previously  served as
Chairman of the Board of the Company from January  1988 to September  1996.  Mr.
Wish has served as a  director  of the Bank since  February  1988.  From 1983 to
1995, he served as a Managing General Partner of Oxford, which he founded.  From
1979 to 1983, he was a Managing General Partner of Walsh, Greenwood, Wish & Co.,
a member firm of the New York Stock  Exchange.  Prior to founding that firm, Mr.
Wish was a Vice President and shareholder of Kidder, Peabody & Co., Inc. He is a
graduate of Bowdoin College.

EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS

         The following table sets forth certain information with respect to each
person who currently serves as an executive  officer of the Company but does not
serve on the Company's Board of Directors. Executive officers of the Company are
elected annually by the Board of Directors and generally serve at the discretion
of the Board.  There are no arrangements or  understandings  between the Company
and any person pursuant to which such person was elected as an executive officer
of the Company. Other than William C. Erbey and John R. Erbey, who are brothers,
no director or executive  officer is related to any other  director or executive
officer  of the  Company  or  any of its  subsidiaries  by  blood,  marriage  or
adoption.



  Name                                       Age(1)     Position
  ------------------------------------    -----------   ---------------------------------------------------------------------------
                                                                        
  John R. Barnes......................         56        Senior Vice President
  Joseph A. Dlutowski.................         34        Senior Vice President of  the Bank and Chief Executive Officer of Ocwen UK
  John R. Erbey.......................         58        Senior Managing Director, General Counsel and Secretary
  Ronald M. Faris.....................         36        Executive Vice President
  Christine A. Reich..................         37        President
  Mark S. Zeidman.....................         47        Senior Vice President and Chief Financial Officer


(1)      As of March 15, 1999.

         The background for the last five years of each executive officer of the
Company  who is not a director,  as well as certain  other  information,  is set
forth below.

         JOHN R. BARNES. Mr. Barnes has served as a Senior Vice President of the
Company  and the Bank  since  May 1994 and  served  as a Vice  President  of the
Company and the Bank from October 1989 to May 1994.  Mr.  Barnes also has served
as Senior Vice  President of OAC since February 1997 and serves as an officer of
many  subsidiaries  of the Company and OAC. Mr.  Barnes was a Tax Partner in the
firm of  Deloitte  Haskins  & Sells  from 1986 to 1989 and in the firm of Arthur
Young & Co.  from 1979 to 1986.  Mr.  Barnes  was the  Partner  in Charge of the
Cleveland Office Tax Department of Arthur Young & Co. from 1979 to 1984. He is a
graduate of Ohio State University.

                                       51


         JOSEPH A. DLUTOWSKI.  Mr. Dlutowski has served as Senior Vice President
of the Bank since  March 1997 and as Chief  Executive  Officer of Ocwen UK since
April 1998.  Mr.  Dlutowski  also served as Senior Vice President of the Company
from May 1997 to May 1998 and of OAC from  February  1997 to May 1998. He joined
the Bank in  October  1992 and  served as a Vice  President  from May 1993 until
March 1997. From 1989 to 1991, Mr. Dlutowski was associated with the law firm of
Baker and  Hostetler.  He holds a Bachelor  of Science  degree  from the Wharton
School of Business at the  University of  Pennsylvania  and a Master of Business
and a Juris Doctor from the University of Pittsburgh.

         JOHN R. ERBEY. Mr. Erbey has served as Senior Managing  Director of the
Company  since May 1998,  as  Secretary  of the  Company  since June 1989,  as a
Managing  Director of the Company from  January 1993 to May 1998,  and as Senior
Vice  President of the Company from June 1989 until January 1993.  Mr. Erbey has
served as a director of the Bank since 1990,  as a Senior  Managing  Director of
the Bank since May 1998, and as Secretary of the Bank since July 1989. Mr. Erbey
also has  served  as  Senior  Managing  Director  of OAC  since  May 1998 and as
Secretary  of OAC since  February  1997.  He also serves as an officer  and/or a
director of many  subsidiaries  of the Company and OAC.  From 1971 to 1989,  Mr.
Erbey was a member of the Law Department of  Westinghouse  Electric  Corporation
and held various management  positions,  including Associate General Counsel and
Assistant  Secretary  from 1984 to 1989.  Previously,  he held the  positions of
Assistant  General  Counsel  of  the  Industries  and  International  Group  and
Assistant  General Counsel of the Power Systems Group of  Westinghouse.  He is a
graduate of Allegheny College and Vanderbilt University School of Law.

         RONALD M. FARIS.  Mr. Faris has served as Executive  Vice  President of
the Company and the Bank since May 1998, as a Senior Vice  President of the Bank
from May 1997 to May 1998, as Vice President and Chief Accounting Officer of the
Company  from  June 1995 to May 1998 and of the Bank from July 1994 to May 1997.
From March 1991 to July 1994 he served as  Controller  for a  subsidiary  of the
Company. From 1986 to 1991, Mr. Faris was a Vice President with Kidder,  Peabody
& Co.,  Inc.,  and from 1984 to 1986 worked in the General  Audit  Department of
Price  Waterhouse.  He holds a  Bachelor  of  Science  from  Pennsylvania  State
University and is a Certified Public Accountant.

         CHRISTINE  A. REICH.  Ms.  Reich has served as President of the Company
since May 1998,  as a Managing  Director  of the  Company  from June 1994 to May
1988, as Chief  Financial  Officer of the Company from January 1990 to May 1997,
as a Senior Vice  President of the Company from January 1993 until June 1994 and
as a Vice  President of the Company from January 1990 until  January  1993.  Ms.
Reich has served as a director of the Bank since June 1993 and as the  President
of the Bank since May 1998. From 1987 to 1990, Ms. Reich served as an officer of
another  subsidiary of the Company.  Ms. Reich has served as the President and a
director of OAC since  February 1997. Ms. Reich also serves as an officer and/or
a director of many subsidiaries of the Company and OAC. Prior to 1987, Ms. Reich
was employed by KPMG Peat Marwick LLP, most recently in the position of Manager.
She holds a Bachelor of Science in  Accounting  from the  University of Southern
California.

         MARK S. ZEIDMAN.  Mr.  Zeidman has served as Senior Vice  President and
Chief Financial  Officer of the Company and the Bank since May 1997. Mr. Zeidman
also has served as Senior  Vice  President  and Chief  Financial  Officer of OAC
since June 1997 and serves as an officer of many subsidiaries of the Company and
OAC.  From 1986 until May 1997,  Mr.  Zeidman was employed by Nomura  Securities
International,  Inc., most recently as Managing Director. Prior to 1986, he held
positions with Shearson Lehman Brothers and Coopers & Lybrand.  Mr. Zeidman is a
Certified  Public  Accountant.  He  holds a  Bachelor  of Arts  degree  from the
University  of  Pennsylvania,  a Master of  International  Affairs from Columbia
University  and a Master of Business  Administration  from the Wharton School of
Business at the University of Pennsylvania.

SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

         Section  16(a) of the  Securities  Exchange  Act of 1934,  as  amended,
requires the Company's  executive  officers and  directors,  and persons who own
more than 10% of the Common  Stock,  to file reports of ownership and changes in
ownership  with  the  Commission.  Officers,  directors  and  greater  than  10%
shareholders are required by Commission  regulations to furnish the Company with
copies of all  Section  16(a)  forms  they  file.  Specific  due dates for these
reports have been established by the Commission,  and the Company is required to
report any  failure to timely  file such  reports by those due dates  during the
1998 fiscal year.

         To the Company's  knowledge,  based solely upon review of the copies of
such reports furnished to the Company and written  representations that no other
reports were required,  all Section 16(a) filing requirements  applicable to its
officers,  directors and greater than 10% shareholders were complied with during
1998.

                                       52


ITEM 11. EXECUTIVE COMPENSATION.

SUMMARY COMPENSATION TABLE

         The following  table discloses  compensation  received by the Company's
chief  executive  officer  and the four other most  highly  paid  directors  and
executive officers of the Company for the years indicated.


                                              ANNUAL COMPENSATION                    LONG-TERM COMPENSATION
                                      -----------------------------------   --------------------------------------
                                                                                      AWARDS               PAYOUTS
                                                                            --------------------------     -------
                                                                                           NUMBER OF
                                                                                           SECURITIES                   ALL
                                                                            RESTRICTED      UNDERLYING                  OTHER
                                                                              STOCK         OPTIONS         LTIP       COMPEN-
NAME AND POSITION                      YEAR         SALARY      BONUS (1)     AWARDS         (#)(2)        PAYOUTS    SATION (4)
- - --------------------------------       ----        --------    ----------   ----------     -----------     -------    ----------
                                                                                                      
William C. Erbey................       1998        $357,499    $  197,438       --            14,143(3)       --       $10,000
  Chairman of the Board and            1997         150,000     1,300,000       --           235,756          --         3,000
    Chief Executive Officer            1996         150,000       650,000       --           115,790          --         3,000



Christine A. Reich..............       1998         317,976       175,500       --            12,572(3)       --        10,000
  President                            1997         150,000       850,000       --           147,348          --         3,000
                                       1996         150,000       487,500       --           163,158          --         3,000


John R. Erbey...................       1998         298,214       329,063       --            15,715(3)       --        10,000
  Senior Managing Director             1997         150,000       925,000       --           162,083          --         3,000
    and Secretary                      1996         150,000       525,000       --           178,948          --         3,000


Ronald M. Faris.................       1998         218,916       219,933       --            11,524(3)       --        10,000
  Executive Vice President                                                                                     

Joseph A. Dlutowski.............       1998         297,916       223,988       --             7,483(3)       --        10,000
  Chief Executive Officer              1997         120,673       300,000       --            39,293          --         3,000
    of Ocwen UK and Senior
    Vice President of the Bank



(1)   Consists of bonuses paid pursuant to the Company's  1998 Annual  Incentive
      Plan in the first quarter of the following  year for services  rendered in
      the year indicated.

(2)   Consists of options granted  pursuant to the Company's 1991  Non-Qualified
      Stock Option Plan, as amended (the "Stock Option Plan").

(3)   Consists of grants made as of January  31, 1999 for  services  rendered in
      1998.

(4)   Consists of  contributions by the Company pursuant to the Company's 401(k)
      Savings Plan.

                                       53



OPTION GRANTS FOR 1998

         The following table provides information relating to option grants made
pursuant  to the  Company's  1991  Stock  Option  Plan  in  January  1999 to the
individuals  named in the Summary  Compensation  Table for services  rendered in
1998.



                                                  PERCENT OF
                                                  SECURITIES
                                        NO. OF    UNDERLYING
                                      SECURITIES     TOTAL                                   POTENTIAL REALIZABLE VALUE AT ASSUMED
                                      UNDERLYING    OPTIONS                                    RATES OF STOCK PRICE APPRECIATION
                                        OPTION     GRANTED TO     EXERCISE                             FOR OPTION TERM (3)
                                        GRANTED    EMPLOYEES        PRICE     EXPIRATION     -------------------------------------
         NAME                          (#)(1) (2)   (%) (2)        ($/SH)        DATE          0%($)        5%($)           10%($)
         ------------------------     ----------- -----------     --------    ----------     -------      --------         -------
                                                                                                          
         William C. Erbey........         14,143       7.8         12.3125     1/31/09          --         109,573         277,592

         Christine A. Reich......         12,572       6.9         12.3125     1/31/09          --          97,402         246,757

         John R. Erbey...........         15,715       8.6         12.3125     1/31/09          --         121,752         308,446

         Ronald M. Faris.........         11,524       6.3         12.3125     1/31/09          --          89,282         226,187

         Joseph A. Dlutowski.....          7,483       4.1         12.3125     1/31/09          --          57,975         146,873


(1)      All options are to purchase shares of Common Stock, and one third vests
         and becomes exercisable on each of January 31, 1999, 2000 and 2001.

(2)      Indicated  grants were made in January  1999 for  services  rendered in
         1998.  The  percentage  of securities  underlying  these options to the
         total number of securities  underlying all options granted to employees
         of the  Company  is based on  options  to  purchase  a total of 181,945
         shares of Common Stock  granted to  employees of the Company  under the
         Stock Option Plan as of January 31, 1999.

(3)      Assumes future prices of shares of Common Stock of $12.3125, $20.06 and
         $31.94 at compounded rates of return of 0%, 5% and 10%, respectively.

AGGREGATED OPTION EXERCISES IN 1998 AND YEAR-END OPTION VALUES

         The following table provides  information  relating to option exercises
in 1998 by the individuals named in the Summary Compensation Table and the value
of each such individual's unexercised options at December 31, 1998.



                                                                         NUMBER OF SECURITIES              VALUE OF UNEXERCISED
                                           NUMBER OF               UNDERLYING UNEXERCISED OPTIONS AT      IN-THE MONEY OPTIONS AT
                                             SHARES                      DECEMBER 31, 1998 (1)             DECEMBER 31, 1998 (2)
                                            ACQUIRED     VALUE     ---------------------------------    ---------------------------
NAME                                      ON EXERCISE  REALIZED    EXERCISABLE         UNEXERCISABLE    EXERCISABLE   UNEXERCISABLE
- - ----                                      -----------  --------    -----------         -------------    -----------   -------------
                                                                                                           
William C. Erbey.....................             --          --      467,336              14,143       $303,949          $  --

Christine A. Reich...................        163,158   2,528,949      147,348              12,572             --             --

John R. Erbey........................             --          --      430,031              15,715      1,074,362             --

Ronald M. Faris......................             --          --       60,345              11,524         27,631             --

Joseph A. Dlutowski..................             --          --       20,870               7,483         80,874             --


(1)      All  options are to purchase  shares of Common  Stock and were  granted
         pursuant to the Stock  Option  Plan.  Options  listed as  "exercisable"
         consist of options  granted  in or prior to January  1998 which  became
         exercisable   in  or  prior  to  January   1999.   Options   listed  as
         "unexercisable" consist of options granted in January 1999 which become
         exercisable in January 2000.

(2)      Based on the $12.3125  closing  price of a share of Common Stock on the
         New York Stock Exchange on December 31, 1998.

                                       54


LONG-TERM INCENTIVE PLANS - AWARDS IN 1998

         The  following  table  provides  information  relating to basis  points
awards made pursuant to the Company's  Long-Term  Incentive Plan (the "LTIP") to
the individuals named in the Summary Compensation Table.



                                                       ESTIMATED FUTURE PAYOUTS UNDER
                                                       NON-STOCK PRICE-BASED PLANS (1)
                                                       -------------------------------
                                      NUMBER OF
                                     BASIS POINTS
NAME                                AWARDED IN 1998    THRESHOLD               TARGET  
- - ----------------------------------  ----------------   ---------               ------
                                                                           
 William C. Erbey.................        15           $2,679,000            $3,855,000
 John R. Erbey....................        15            2,679,000             3,855,000
 Christine A. Reich...............        15            2,679,000             3,855,000
 Ronald M. Faris..................        15            2,679,000             3,855,000
 Joseph A. Dlutowski..............        10            1,786,000             2,570,000


(1)      Payout figures are for the entire five year performance  period,  which
         runs  from  January  1, 1998 to  December  31,  2002 (the  "Performance
         Period").  The maximum  value of Basis Points that may be earned by any
         LTIP participant for any Performance Period is $25 million.

         The value of Basis  Points  awards  under the LTIP (the  "Basis  Points
Awards") is tied to the Company's  achievement of specified  levels of return on
equity and growth in  earnings  per share  during the  Performance  Period.  The
threshold  amount will be earned if average  return on equity and average annual
growth  in  earnings  per  share are each five  percentage  points  below  their
respective  target  levels.  The Basis  Points  Awards are  subject to  complete
forfeiture upon termination and partial  forfeiture in any year certain personal
performance goals are not achieved.  At the end of the Performance  Period,  the
Company will pay to the LTIP participants,  as more fully described below, Basis
Points Awards in the form of shares of restricted stock based on the fair market
value of the Common Stock on the last day of the Performance Period. Ten percent
of the shares received shall vest on each of the first ten  anniversaries of the
last day of the Performance Period.  Upon vesting,  the shares received shall be
automatically  placed into a nonqualified  irrevocable  trust established by the
Company for the benefit of the recipient  (the  "Deferred  Compensation  Trust")
until such shares are  payable.  Upon the  termination  of  employment  with the
Company of an LTIP  participant,  all  restrictions  on the  shares  held in the
Deferred  Compensation  Trust shall lapse, and such shares of Common Stock shall
be payable in five equal annual installments.

COMPENSATION OF DIRECTORS

         Pursuant to a Directors  Stock Plan  adopted by the Board of  Directors
and shareholders of the Company in July 1996, the Company compensates  directors
by delivering a total annual value of $10,000  payable in shares of Common Stock
(which may be prorated for a director serving less than a full one-year term, as
in the case of a director joining the Board of Directors after an annual meeting
of  shareholders),  subject to review and  adjustment  by the Board of Directors
from time to time. Such payment is made after the annual organizational  meeting
of the Board of Directors  which follows the annual meeting of  shareholders  of
the Company.  An additional annual fee payable in shares of Common Stock,  which
currently  amounts to $2,000,  subject to review and  adjustment by the Board of
Directors  from time to time,  is paid to  committee  chairs  after  the  annual
organizational  meeting of the Board of Directors.  During 1998, an aggregate of
2,235  shares of Common  Stock was granted to the five  directors of the Company
and the three committee chairs.

         The number of shares  issued  pursuant to the  Directors  Stock Plan is
based on their "fair market  value" on the date of grant.  The term "fair market
value" is defined in the  Directors  Stock Plan to mean the  average of the high
and low prices of the Common Stock as reported on the New York Stock Exchange on
the relevant date.

         Shares  issued  pursuant to the  Directors  Stock Plan,  other than the
committee  fee shares,  are subject to  forfeiture  during the 12 full  calendar
months  following  election  or  appointment  to the  Board  of  Directors  or a
committee  thereof if the director  does not attend an aggregate of at least 75%
of all meetings of the Board of Directors and committees  thereof of which he is
a member during such period.

                                       55


COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

         Determinations  regarding  compensation of the Company's  employees are
made by the Company's  Nominating and  Compensation  Committee.  Currently,  the
members of the  Nominating  and  Compensation  committee  are  Directors  Martin
(Chairman), Lewis, Simon and Wish.

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

         The  following  table  sets forth  certain  information  regarding  the
beneficial  ownership of the Common  Stock as of the date  indicated by (i) each
director and executive officer of the Company,  (ii) all directors and executive
officers of the Company as a group and (iii) all persons known by the Company to
own beneficially 5% or more of the outstanding  Common Stock. The table is based
upon  information  supplied to the Company by directors,  officers and principal
stockholders and filings under the Exchange Act.



                                                              SHARES BENEFICIALLY OWNED AS OF
                                                                       MARCH 15, 1999
                                                            ------------------------------------
  NAME OF BENEFICIAL OWNER                                   AMOUNT(1)                PERCENT(1)
  -----------------------------------------------------     ------------              ----------
                                                                                    
  J.P. Morgan & Co. Incorporated.......................     4,276,200(2)                 7.0%
      60 Wall Street
      New York, NY 10260

  Directors and Executive Officers:
      William C. Erbey.................................    19,617,505(3)                 32.0
      Hon. Thomas F. Lewis.............................         1,469(4)                  *
      W.C. Martin......................................         6,285(5)                  *
      Howard H. Simon..................................         2,885(6)                  *
      Barry N. Wish....................................     9,372,648(7)                 15.4
      Christine A. Reich...............................       587,650(8)                  *
      John R. Erbey....................................     2,190,491(9)                 3.6
      Ronald M. Faris..................................       157,674(10)                 *
      Joseph A. Dlutowski..............................        84,123(11)                 *

  All Directors and Executive Officers as a Group
      (11 persons).....................................    32,202,127(12)               51.9%


 *       Less than 1%.

(1)      For  purposes of this table,  pursuant to rules  promulgated  under the
         Exchange  Act, an individual  is  considered  to  beneficially  own any
         shares of  Common  Stock if he or she  directly  or  indirectly  has or
         shares: (i) voting power, which includes the power to vote or to direct
         the voting of the shares, or (ii) investment power,  which includes the
         power to  dispose  or direct  the  disposition  of the  shares.  Unless
         otherwise  indicated,  (i) an individual has sole voting power and sole
         investment  power  with  respect  to  the  indicated  shares  and  (ii)
         individual holdings amount to less than 1% of the outstanding shares of
         Common Stock.

(2)      Based  on  information  contained  in a  Schedule  13G  filed  with the
         Commission on February 23, 1999 by J.P.  Morgan & Co.  Incorporated,  a
         parent holding company whose subsidiaries include Morgan Guaranty Trust
         Company of New York (a bank), J.P. Morgan Investment  Management,  Inc.
         (an investment  advisor) and J.P.  Morgan Florida  Federal Savings Bank
         (an investment  advisor).  Includes  4,275,900  shares as to which sole
         voting power is claimed and 3,439,600  shares as to which sole disposal
         power is claimed.

(3)      Includes  13,740,465  shares  held by FF  Plaza  Partners,  a  Delaware
         partnership of which the partners are William C. Erbey, his spouse,  E.
         Elaine Erbey, and Delaware Permanent Corporation,  a corporation wholly
         owned by William C. Erbey.  Mr. and Mrs.  William C. Erbey share voting
         and  dispositive  power with  respect  to the shares  owned by FF Plaza
         Partners.   Also  includes  5,409,704  shares  held  by  Erbey  Holding
         Corporation,  a  corporation  wholly  owned by William C.  Erbey.  Also
         includes options to acquire 467,336 shares which were exercisable at or
         within 60 days of March 15,  1999.  Included  in the shares  held by FF
         Plaza  Partners are 2,885 shares held pursuant to the  Directors  Stock
         Plan.

                                       56



(4)      Includes  400 shares held  jointly with  spouse.  Also  includes  1,069
         shares held pursuant to the Directors Stock Plan.

(5)      Includes  3,400  shares  held by the  Martin  &  Associates  Management
         Consultants,  Inc.  Defined  Contribution  Pension  Plan & Trust.  Also
         includes 2,885 shares held pursuant to the Directors Stock Plan.

(6)      Consists of shares held pursuant to the Directors Stock Plan.

(7)      Includes   8,878,305  shares  held  by  Wishco,   Inc.,  a  corporation
         controlled  by Barry N. Wish  pursuant to his ownership of 93.0% of the
         common  stock  thereof;  351,940  shares  held by  B.N.W.  Partners,  a
         Delaware  partnership  of which the  partners  are Mr. Wish and B.N.W.,
         Inc., a corporation  wholly owned by Mr. Wish;  and 140,000 shares held
         by the Barry Wish Family Foundation,  Inc., a charitable  foundation of
         which Mr. Wish is a director.  Also includes 2,403 shares held pursuant
         to the Directors Stock Plan.

(8)      Includes  440,300  shares  held by CPR Family  Limited  Partnership,  a
         Georgia  limited  partnership  whose  general  partner is a corporation
         wholly  owned by  Christine  A. Reich and whose  limited  partners  are
         Christine  A. Reich and her spouse.  Also  includes  options to acquire
         147,348  shares of Common Stock which were  exercisable at or within 60
         days of March 15, 1999.

(9)      Includes  1,747,330  shares  held  by  John  R.  Erbey  Family  Limited
         Partnership,  a Georgia limited  partnership whose general partner is a
         corporation  wholly owned by John R. Erbey and whose  limited  partners
         consist  of John R.  Erbey,  his  spouse and  children.  Also  includes
         options  to  acquire   430,031   shares  of  Common  Stock  which  were
         exercisable at or within 60 days of March 15, 1999.

(10)     Includes 5,000 shares held jointly with spouse.  Also includes  options
         to acquire  60,345 shares of Common Stock which were  exercisable at or
         within 60 days of March 15, 1999.

(11)     Includes 23,960 shares held jointly with spouse.  Also includes options
         to acquire  60,163 shares of Common Stock which were  exercisable at or
         within 60 days of March 15, 1999.

(12)     Includes  options to acquire an aggregate of 1,209,427 shares of Common
         Stock which were exercisable at or within 60 days of March 15, 1999.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         On January 20, 1998, the Company  purchased  indirectly from William C.
Erbey and Barry N. Wish,  159,156  shares and  159,155  shares of Common  Stock,
respectively,  which  equaled  the  aggregate  number of shares of Common  Stock
issued by the Company on the same date in  connection  with its  acquisition  of
DTS.  The per share price of the shares of Common Stock  purchased  from Messrs.
Erbey and Wish was $24.42, which was equal to the average per share price of the
Common Stock determined pursuant to the Agreement of Merger, dated as of January
7, 1998,  among the  Company,  DTS and certain  other  parties  for  purposes of
determining  the number of shares of Common Stock to be issued by the Company in
connection  with the acquisition of DTS (which price was equal to the average of
the high and low per share sales price of the Common Stock on the New York Stock
Exchange  during each of the 20 trading days ending three  trading days prior to
consummation of the acquisition of DTS).

         In  September1998,  Howard H.  Simon  repaid  the  remaining  principal
balance  outstanding  on a  residential  mortgage  loan with an interest rate of
8.5%. The lender was an institution that had been acquired by the Bank.
The highest principal balance of this loan during 1998 was $99,131.

         In October  1998,  the Company  indirectly  loaned  $600,000 to John R.
Erbey and  $250,000  to John R.  Barnes in order to prevent  them from having to
sell shares of Common  Stock to meet or avoid margin  calls.  Each loan was: (i)
evidenced  by a promissory  note  bearing  interest at a rate of 9.5% per annum,
(ii)  payable  in two equal  installments  at 18 and 30 months  from the date of
issuance, and (iii) secured by pledges of Common Stock. As of December 31, 1998,
John R. Erbey had prepaid approximately $86,860 on his note.

                                       57



                                     PART IV

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

        EXHIBITS
           3.1   Amended and Restated Articles of Incorporation (1)
           3.2   Amended and restated Bylaws 
           4.0   Form of Certificate of Common Stock (1)
           4.1   Form of Indenture  between the Company and Bank One,  Columbus,
                 NA, as Trustee (1)
           4.2   Form of Note due 2003  (included  in Exhibit  4.1)(1) 
           4.3   Certificate of Trust of Ocwen Capital Trust I (2) 
           4.4   Amended  and  Restated  Declaration  of Trust of Ocwen  Capital
                 Trust I (2)
           4.5   Form of Capital  Security  of Ocwen  Capital  Trust I (3) 
           4.6   Form of Indenture  between the Company and the Chase  Manhattan
                 Bank, a Trustee (3)
           4.7   Form of 10 7/8% Junior Subordinated  Debentures due 2027 of the
                 Company (3)
           4.8   Form  of  Guarantee  of the  Company  relating  to the  Capital
                 Securities of Ocwen Capital Trust I (2)
           4.9   Form of Indenture  between the Company and The Bank of New York
                 as Trustee (4)
           4.10  Form of  Subordinated  Debentures due 2005 (included in Exhibit
                 4.2) (4)
           10.1  Ocwen Financial  Corporation  1991  Non-Qualified  Stock Option
                 Plan, as amended (5)
           10.3  Ocwen Financial  Corporation 1996 Stock Plan for Directors,  as
                 amended (5)
           10.4  Ocwen Financial Corporation 1998 Annual Incentive Plan (6)
           10.5  Ocwen Financial Corporation Long-Term Incentive Plan (6)
           11.1  Computation of earnings per share (7)
           12.1  Ratio of Earnings to Fixed Charges
           13.1  Annual Report to  Stockholders  for the year ended December 31,
                 1998
           21.0  Subsidiaries (see "Business-General")
           23.0  Consent of PricewaterhouseCoopers LLP
           27.1  Financial Data Schedule - For the year ended December 31, 1998
           99.1  Risk Factors

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

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

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

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

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

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

(7)    Computation of earnings per share appears on page 78 in the Annual Report
       to Stockholders and is incorporated herein by reference.

       FINANCIAL STATEMENTS AND SCHEDULES.  The following Consolidated Financial
Statements of Ocwen Financial  Corporation and Report of  PricewaterhouseCoopers
LLP,  Independent  Certified  Public  Accountants, are  incorporated  herein  by
reference from pages 45 to 95 of the Company's Annual Report to Stockholders:

       Report of Independent Certified Public Accountants

                                       58



       Consolidated  Statements of Financial  Condition at December 31, 1998 and
       1997

       Consolidated  Statements of Operations for each of the three years in the
       period ended December 31, 1998

       Consolidated  Statements of Changes in  Stockholders'  Equity for each of
       the three years in the period ended December 31, 1998

       Consolidated  Statements  of  Comprehensive  Income for each of the three
       years in the period ended December 31, 1998

       Consolidated  Statements of Cash Flows for each of the three years in the
       period ended December 31, 1998.

       Notes to Consolidated Financial Statements

       Financial  statement  schedules  have been  omitted  because they are not
       applicable  or the  required  information  is shown  in the  Consolidated
       Financial Statements or notes thereto.

       REPORTS ON FORM 8-K FILED DURING THE QUARTER ENDED DECEMBER, 31, 1998.

(1)    A Form 8-K was filed by the Company on October 28, 1998 which contained a
       news release announcing the Company's financial results for the three and
       nine months ended September 30, 1998.

                                       59



                                   SIGNATURES

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

                           OCWEN FINANCIAL CORPORATION

                           BY: /s/ WILLIAM C. ERBEY
                               ------------------------------------
                                   William C. Erbey
                                   Chairman of the Board and
                                   Chief Executive Officer
                                   (duly authorized representative)

Date:      March 31, 1999

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
this  Report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated:

/s/ WILLIAM C. ERBEY                                    Date:      March 31,1999
- - ------------------------------------------------
    William C. Erbey, Chairman of the Board and
    Chief Executive Officer
    (principal executive officer)

/s/ CHRISTINE A. REICH                                  Date:      March 31,1999
- - ------------------------------------------------
    Christine A. Reich, President

/s/ BARRY N. WISH                                       Date:      March 31,1999
- - ------------------------------------------------
    Barry N. Wish, Director

/s/ W.C. MARTIN                                         Date:      March 31,1999
- - ------------------------------------------------
    W.C. Martin, Director

/s/ HOWARD H. SIMON                                     Date:      March 31,1999
- - ------------------------------------------------
    Howard H. Simon, Director

/s/ HON. THOMAS F. LEWIS                                Date:      March 31,1999
- - ------------------------------------------------
    Hon. Thomas F. Lewis, Director

/s/ MARK S. ZEIDMAN                                     Date:      March 31,1999
- - ------------------------------------------------
    Mark S. Zeidman, Senior Vice President and
    Chief Financial Officer
    (principal financial and accounting officer)

                                       60