<PAGE>


                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                    FORM 10-Q

(Mark One)
[X] Quarterly Report under Section 13 or 15(d) of the Securities and
    Exchange Act of 1934
    For the quarterly period ended December 31, 2002

[ ] Transition report under Section 13 or 15(d) of the Securities
    Exchange Act of 1934

    For the transition period from _________ to ___________

                          Commission File No. 000-22474

                   AMERICAN BUSINESS FINANCIAL SERVICES, INC.
                ------------------------------------------------
                (Name of registrant as specified in its charter)

            Delaware                                       87-0418807
            --------                                       ----------
   (State or other jurisdiction of                      (I.R.S. Employer
   incorporation or organization)                       Identification No.)

                111 Presidential Boulevard, Bala Cynwyd, PA 19004
               ---------------------------------------------------
               (Address of principal executive offices) (zip code)

                                 (610) 668-2440
                                 --------------
              (Registrant's telephone number, including area code)


         Indicate by check mark whether the Registrant (1) filed all reports
required to be filed by Section 13 or 15(d) of the 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. [X] YES [ ] NO

         Indicate by check mark whether the registrant is an accelerated filer
(as defined in Rule 12b-2 of the Exchange Act). [ ] YES [X] NO

         The number of shares outstanding of the Registrant's sole class of
common stock as of February 11, 2003 was 2,938,764 shares.








<PAGE>

<TABLE>
<CAPTION>
                             American Business Financial Services, Inc. and Subsidiaries

                                                        INDEX

                                                                                                               Page
                                                                                                               ----
<S>                                                                                                            <C>
PART I            FINANCIAL INFORMATION

Item 1. Financial Information

Consolidated Balance Sheets as of December 31, 2002 and June 30, 2002............................................1
Consolidated Statements of Income for the three and six months ended December 31, 2002 and 2001..................2
Consolidated Statement of Stockholders' Equity for the six months ended December 31, 2002........................3
Consolidated Statements of Cash Flow for the six months ended December 31, 2002 and 2001.........................4
Notes to Consolidated Financial Statements.......................................................................6

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations..................20
Item 3.  Quantitative and Qualitative Disclosure about Market Risk..............................................69
Item 4.  Controls and Procedures................................................................................69


PART II           OTHER INFORMATION

Item 1.  Legal Proceedings......................................................................................70
Item 2.  Changes in Securities..................................................................................71
Item 3.  Defaults Upon Senior Securities........................................................................71
Item 4.  Submission of Matters to a Vote of Security Holders....................................................71
Item 5.  Other Information......................................................................................72
Item 6.  Exhibits and Reports on Form 8-K.......................................................................72
</TABLE>


<PAGE>


Part I  FINANCIAL INFORMATION
Item 1. Financial Information
<TABLE>
<CAPTION>
                      American Business Financial Services, Inc. and Subsidiaries
                                      Consolidated Balance Sheets
                                        (dollars in thousands)

                                                                         December 31,        June 30,
                                                                             2002              2002
                                                                           ---------         --------
                                                                          (Unaudited)         (Note)
<S>                                                                      <C>                 <C>
Assets
Cash and cash equivalents                                                  $ 86,164          $108,599
Loan and lease receivables, net
    Available for sale                                                       76,613            61,650
    Interest and fees                                                        13,027            12,292
Interest-only strips (includes the fair value of overcollateralization
    related cash flows of $270,268 and $236,629 at December 31, 2002
    and June 30, 2002)                                                      579,604           512,611
Servicing rights                                                            130,623           125,288
Receivable for sold loans                                                     1,178             5,055
Prepaid expenses                                                              3,324             3,640
Property and equipment, net                                                  17,569            18,446
Other assets                                                                 33,591            28,794
                                                                           --------          --------
Total assets                                                               $941,693          $876,375
                                                                           ========          ========

Liabilities
Subordinated debt                                                          $692,495          $655,720
Warehouse lines and other notes payable                                      11,016             8,486
Accrued interest payable                                                     46,778            43,069
Accounts payable and accrued expenses                                        18,538            13,690
Deferred income taxes                                                        38,701            35,124
Other liabilities                                                            57,773            50,908
                                                                           --------          --------
Total liabilities                                                           865,301           806,997
                                                                           --------          --------

Stockholders' equity
Preferred stock, par value $.001, authorized, 3,000,000 shares at
    December 31, 2002 and 1,000,000 shares at June 30, 2002, issued and
    outstanding, none                                                             -                 -
Common stock, par value $.001, authorized, 9,000,000 shares, issued:
    3,653,037 shares at December 31, 2002 and 3,645,192 shares at June
    30, 2002 (including Treasury shares of 714,273 at December 31, 2002
    and 801,823 at June 30, 2002)                                                 4                 4
Additional paid-in capital                                                   23,985            23,985
Accumulated other comprehensive income                                       14,602            11,479
Retained earnings                                                            47,467            47,968
Treasury stock, at cost                                                      (9,066)          (13,458)
                                                                           --------          --------
                                                                             76,992            69,978
Note receivable                                                                (600)             (600)
                                                                           --------          --------
Total stockholders' equity                                                   76,392            69,378
                                                                           --------          --------
Total liabilities and stockholders' equity                                 $941,693          $876,375
                                                                           ========          ========
</TABLE>
Note: The balance sheet at June 30, 2002 has been derived from the audited
      financial statements at that date.
See accompanying notes to consolidated financial statements.




                                        1
<PAGE>

<TABLE>
<CAPTION>
                                 American Business Financial Services, Inc. and Subsidiaries
                                              Consolidated Statements of Income
                                        (amounts in thousands except per share data)
                                                         (unaudited)

                                                             Three Months Ended                    Six Months Ended
                                                                  December 31,                         December 31,
                                                     -----------------------------------   --------------------------------
                                                            2002              2001              2002               2001
                                                     ------------------  ---------------   ---------------    -------------
<S>                                                  <C>                 <C>               <C>                <C>
Revenues
Gain on sale of loans                                $           57,879  $        44,563   $       115,890    $      79,919
Interest and fees                                                 4,593            5,526             8,761           11,467
Interest accretion on interest-only strips                       11,500            8,646            22,247           16,382
Servicing income                                                    644            1,298             2,181            2,934
Other income                                                          2                1                 6                4
                                                     ------------------  ---------------   ---------------    -------------

Total revenues                                                   74,618           60,034           149,085          110,706
                                                     ------------------  ---------------   ---------------    -------------

Expenses
Interest                                                         17,150           17,293            34,233           34,276
Provision for credit losses                                       1,436            1,270             2,974            2,706
Employee related costs                                           10,972            8,662            20,547           16,486
Sales and marketing                                               6,485            6,375            13,173           12,439
General and administrative                                       24,368           17,748            48,733           33,765
Securitization assets valuation adjustment                       10,568            4,462            22,646            4,462
                                                     ------------------  ---------------   ---------------    -------------

Total expenses                                                   70,979           55,810           142,306          104,134
                                                     ------------------  ---------------   ---------------    -------------

Income before provision for income taxes                          3,639            4,224             6,779            6,572

Provision for income taxes                                        1,528            1,774             2,847            2,760
                                                     ------------------  ---------------   ---------------    -------------

Net Income                                           $            2,111  $         2,450   $         3,932    $       3,812
                                                     ==================  ===============   ===============    =============

Earnings per common share:
   Basic                                             $             0.72  $          0.87   $          1.36    $        1.30
                                                     ==================  ===============   ===============    =============
   Diluted                                           $             0.69  $          0.79   $          1.30    $        1.19
                                                     ==================  ===============   ===============    =============

Average common shares:
   Basic                                                          2,932            2,844             2,894            2,934
                                                     ==================  ===============   ===============    =============
   Diluted                                                        3,044            3,119             3,014            3,189
                                                     ==================  ===============   ===============    =============
</TABLE>

See accompanying notes to consolidated financial statements.


                                        2
<PAGE>

<TABLE>
<CAPTION>
                                     American Business Financial Services, Inc. and Subsidiaries
                                           Consolidated Statement of Stockholders' Equity
                                            (amounts in thousands, except per share data)
                                                             (unaudited)


                                          Common Stock
                                      --------------------
                                                                         Accumulated
                                       Number of            Additional     Other                                         Total
For the six months ended                Shares                Paid-In   Comprehensive  Retained   Treasury    Note    Stockholders'
December 31, 2002:                    Outstanding   Amount    Capital       Income     Earnings    Stock    Receivable   Equity
                                      -----------   ------  ---------   -------------  --------   --------  ---------- ------------
<S>                                   <C>           <C>     <C>         <C>            <C>        <C>       <C>        <C>
Balance June 30, 2002                      2,844    $    4    $23,985      $11,479     $47,968    $(13,458)   $(600)     $69,378

Comprehensive income:
  Net income                                  --        --         --           --       3,932          --       --        3,932

  Net unrealized gain on
   interest-only strips                       --        --         --        3,123          --          --       --        3,123
                                      ----------    ------    -------      -------     -------    --------    -----      -------

Total comprehensive income                    --        --         --        3,123       3,932          --       --        7,055

Exercise of non-employee stock
 options                                      57        --         --           --        (569)        619       --           50
Shares issued to employees                    38        --         --           --        (119)        492       --          373
Stock dividend (10% of outstanding
 shares)                                      --        --         --           --      (3,281)      3,281       --           --
Cash dividends ($0.16 per share)              --        --         --           --        (464)         --       --         (464)
                                      ----------    ------    -------      -------     -------    --------    -----      -------
Balance December 31, 2002                  2,939    $    4    $23,985      $14,602     $47,467    $ (9,066)   $(600)     $76,392
                                      ==========    ======    =======      =======     =======    ========    =====      =======
</TABLE>
See accompanying notes to consolidated financial statements.




                                        3
<PAGE>

<TABLE>
<CAPTION>

                          American Business Financial Services, Inc. and Subsidiaries
                                      Consolidated Statements of Cash Flow
                                                 (in thousands)
                                                  (unaudited)

                                                                                     Six Months Ended
                                                                                       December 31,
                                                                          ------------------------------------
                                                                               2002                   2001
                                                                          -------------------     ------------
<S>                                                                       <C>                     <C>
Cash flows from operating activities
Net income                                                                $       3,932           $      3,812
Adjustments to reconcile net income to net cash used in operating
    activities:
       Gain on sales of loans                                                  (115,890)               (79,919)
       Depreciation and amortization                                             24,336                 19,255
       Interest accretion on interest-only strips                               (22,247)               (16,382)
       Securitization assets valuation adjustment                                22,646                  4,462
       Provision for credit losses                                                2,974                  2,706
Loans originated for sale                                                      (806,144)              (696,470)
Proceeds from sale of loans                                                     796,441                681,706
Principal payments on loans and leases                                            7,051                  5,587
(Increase) decrease in accrued interest and fees on loan and lease
    receivables                                                                    (735)                 2,737
Purchase of initial overcollateralization on securitized loans                   (3,800)                     -
Required purchase of additional overcollateralization on securitized
    loans                                                                       (37,680)               (26,245)
Cash flow from interest-only strips                                              72,858                 48,894
Decrease in prepaid expenses                                                        316                     60
Increase in accrued interest payable                                              3,709                  8,985
Increase (decrease) in accounts payable and accrued expenses                      5,223                 (1,855)
Accrued interest payable reinvested in subordinated debt                         16,911                 11,915
(Decrease) increase in deferred income taxes                                       (785)                 2,668
Decrease in loans in process                                                     (6,941)                (5,780)
Other, net                                                                       (3,466)                (2,269)
                                                                          ------------------------------------
Net cash used in operating activities                                           (41,291)               (36,133)
                                                                          ------------------------------------

Cash flows from investing activities
Purchase of property and equipment, net                                          (1,527)                (2,225)
Principal receipts and maturity of investments                                       16                     14
                                                                          ------------------------------------
Net cash used in investing activities                                            (1,511)                (2,211)
                                                                          ------------------------------------
</TABLE>



                                        4
<PAGE>

<TABLE>
<CAPTION>
                         American Business Financial Services, Inc. and Subsidiaries
                               Consolidated Statements of Cash Flow (continued)
                                                (in thousands)
                                                 (unaudited)



                                                                                 Six Months Ended
                                                                                   December 31,
                                                                        ------------------------------------
                                                                             2002                 2001
                                                                        -------------         --------------
<S>                                                                     <C>                   <C>
Cash flows from financing activities
Proceeds from issuance of subordinated debt                             $      89,793         $      123,092
Redemptions of subordinated debt                                              (69,929)               (61,018)
Net borrowings on revolving lines of credit                                     3,164                  5,634
Principal payments on lease funding facility                                   (1,575)                (1,370)
Principal payments under capital lease obligations                                (65)                     -
Net repayments of other notes payable                                               -                   (156)
Financing costs incurred                                                         (605)                (1,301)
Exercise of employee stock options                                                 (2)                     -
Exercise of non-employee stock options                                             50                      -
Cash dividends paid                                                              (464)                  (421)
Repurchase of treasury stock                                                        -                 (5,652)
                                                                        ------------------------------------
Net cash provided by financing activities                                      20,367                 58,808
                                                                        ------------------------------------

Net (decrease) increase in cash and cash equivalents                          (22,435)                20,464
Cash and cash equivalents at beginning of year                                108,599                 91,092
                                                                        ------------------------------------
Cash and cash equivalents at end of year                                $      86,164         $      111,556
                                                                        ====================================

Supplemental disclosures:
Noncash transaction recorded for capitalized lease agreement:
       Increase in property and equipment                               $      (1,006)        $            -
       Increase in warehouse lines and other notes payable              $       1,006         $            -

Cash paid during the period for:
       Interest                                                         $      13,614         $       13,499
       Income taxes                                                     $         734         $          601
</TABLE>

See accompanying notes to consolidated financial statements.



                                       5
<PAGE>



           American Business Financial Services, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements
                                December 31, 2002

1. Basis of Financial Statement Presentation

American Business Financial Services, Inc. ("ABFS"), together with its
subsidiaries (the "Company"), is a diversified financial services organization
operating predominantly in the eastern and central portions of the United
States. The Company originates, sells and services business purpose loans and
home equity loans through its principal direct and indirect subsidiaries. The
Company also processes and purchases home equity loans from other financial
institutions through the Bank Alliance Program.

The Company's loans primarily consist of fixed interest rate loans secured by
first or second mortgages on single family residences. The Company's customers
are primarily credit-impaired borrowers who are generally unable to obtain
financing from banks or savings and loan associations and who are attracted to
its products and services. The Company originates loans through a combination of
channels including a national processing center located at a centralized
operating office in Bala Cynwyd, Pennsylvania, a regional processing center in
Roseland, New Jersey and several retail branch offices. In addition, the Company
offers subordinated debt securities to the public, the proceeds of which are
used for repayment of existing debt, loan originations, the Company's operations
(including repurchases of delinquent assets from securitization trusts),
investments in systems and technology and for general corporate purposes.

Effective December 31, 1999 the Company de-emphasized and subsequent to that
date, discontinued the equipment leasing origination business but continues to
service the remaining portfolio of leases.

The accompanying unaudited consolidated financial statements have been prepared
in accordance with accounting principles generally accepted in the United States
of America for interim financial information and pursuant to rules and
regulations of the Securities and Exchange Commission. Accordingly, they do not
include all the information and footnotes required by accounting principles
generally accepted in the United States of America for complete financial
statements. In the opinion of management, all adjustments (consisting of normal
recurring accruals and the elimination of intercompany balances) considered
necessary for a fair presentation have been included. Operating results for the
six-month period ended December 31, 2002 are not necessarily indicative of
financial results that may be expected for the full year ended June 30, 2003.
These unaudited consolidated financial statements should be read in conjunction
with the audited consolidated financial statements and notes thereto included in
the Company's Annual Report on Form 10-K for the fiscal year ended June 30,
2002.

On August 21, 2002, the Company's Board of Directors declared a 10% stock
dividend, which was paid on September 13, 2002 to shareholders of record on
September 3, 2002. As a result of the stock dividend, all outstanding stock
options and the related exercise prices were adjusted. Accordingly, all
outstanding common shares, earnings per common share, dividends per share,
average common shares and stock option amounts for all periods presented have
been retroactively adjusted to reflect the effect of this stock dividend.


                                        6
<PAGE>



           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002

1. Basis of Financial Statement Presentation (continued)

In December 2002, the Company's shareholders approved an increase in the number
of shares of authorized preferred stock from 1.0 million shares to 3.0 million
shares. The preferred shares may be used to raise equity capital, redeem
outstanding debt or acquire other companies, although no such acquisitions are
currently contemplated. The Board of Directors has discretion with respect to
designating and establishing the terms of each series of preferred stock prior
to issuance.

Certain prior period financial statement balances have been reclassified to
conform to current period presentation.

Recent Accounting Pronouncements

In December 2002, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard ("SFAS") No. 148 "Accounting for
Stock-Based Compensation - Transition and Disclosure." SFAS No. 148 amends SFAS
No. 123 "Accounting for Stock-Based Compensation." SFAS No. 148 provides
alternative methods of transition for a voluntary change to the fair value
method of accounting for stock-based compensation and requires pro forma
disclosures of the effect on net income and earnings per share had the fair
value method been used to be included in annual and interim reports and
disclosure of the effect of the transition method used if the accounting method
was changed, among other things. SFAS No. 148 is effective for annual reports of
fiscal years beginning after December 15, 2002 and interim reports for periods
beginning after December 15, 2002. The Company plans to continue using the
intrinsic value method of accounting for stock-based compensation and therefore
the new rule will have no effect on the Company's financial condition or results
of operations. The Company will adopt the new standard related to disclosure in
the interim period beginning January 1, 2003.

In January 2003, the FASB issued Interpretation No. 46 "Consolidation of
Variable Interest Entities." The Interpretation provides guidance on the
identification of variable interest entities that are subject to consolidation
requirements by a business enterprise. A variable interest entity subject to
consolidation requirements is an entity that does not have sufficient equity at
risk to finance its operations without additional support from third parties and
the equity investors in the entity lack certain characteristics of a controlling
financial interest as defined in the Interpretation. Special purpose entities
are one type of entity, which under certain circumstances may qualify as a
variable interest entity. Although the Company uses unconsolidated special
purpose entities ("SPEs") extensively in its loan securitization activities,
the Interpretation will not affect the Company's current consolidation policies
for SPEs as the Interpretation does not change the guidance incorporated in SFAS
No. 140 "Accounting for Transfers and Servicing of Financial Assets and
Extinguishment of Liabilities" which precludes consolidation of a qualifying SPE
by a transferor of assets to that SPE. The Interpretation will therefore have no
effect on the Company's financial condition or results of operations and would
not be expected to affect it in the future.







                                        7
<PAGE>


           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002


1. Basis of Financial Statement Presentation (continued)

Restricted Cash Balances

The Company held restricted cash balances of $9.4 million and $9.0 million
related to borrower escrow accounts at December 31, 2002 and June 30, 2002,
respectively, and $2.0 million at December 31, 2002 related to deposits for
future settlement of interest rate swap contracts.

2. Loan and Lease Receivables

Loan and lease receivables - available for sale were comprised of the following
(in thousands):
<TABLE>
<CAPTION>
                                                                   December 31,             June 30,
                                                                       2002                   2002
                                                                ----------------     ---------------
   <S>                                                          <C>                  <C>
   Real estate secured loans                                    $         54,378     $        48,116
   Leases, net of unearned income of $1,106 and $668                       7,502               8,211
                                                                ----------------     ---------------
                                                                          61,880              56,327

   Less: allowance for credit losses on loan and lease
         receivables available for sale                                    3,581               3,705
                                                                ----------------     ---------------
                                                                          58,299              52,622
   Receivable for securitized loans                                       18,314               9,028
                                                                ----------------     ---------------

                                                                $         76,613     $        61,650
                                                                ================     ===============
</TABLE>

In accordance with the Company's securitization agreements, the Company has the
right, but not the obligation, to repurchase a limited amount of delinquent
loans from securitization trusts. In accordance with the provisions of SFAS No.
140, the Company has recorded an obligation for the repurchase of loans subject
to these removal of accounts provisions, whether or not the Company plans to
repurchase the loans. The obligation for the loans' purchase price is recorded
in Other liabilities. A corresponding receivable is recorded at the lower of the
loans' cost basis or fair value. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Results of Operations -
Provision for Credit Losses" for more detail of removal of accounts provisions
for securitized loans.

Real estate secured loans have contractual maturities of up to 30 years.

At December 31, 2002 and June 30, 2002, the accrual of interest income was
suspended on real estate secured loans of $9.9 million and $7.0 million,
respectively. The allowance for loan losses includes reserves established for
expected losses on these loans in the amount of $2.8 million and $2.9 million at
December 31, 2002 and June 30, 2002, respectively.

Substantially all leases are direct finance-type leases whereby the lessee has
the right to purchase the leased equipment at the lease expiration for a nominal
amount.







                                        8
<PAGE>


           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002




3. Interest-Only Strips

Activity for interest-only strip receivables for the six months ended December
31, 2002 and 2001 were as follows (in thousands):
<TABLE>
<CAPTION>
                                                                       December 31,
                                                                 2002               2001
                                                         ------------------------------
<S>                                                      <C>                     <C>
        Balance at beginning of period                   $     512,611         $398,519
        Initial recognition of interest-only strips,
          including initial overcollateralization of
          $3.8 million and $0                                   94,182           72,307
        Cash flow from interest-only strips                    (72,858)         (48,894)
        Required purchases of additional
          overcollateralization                                 37,680           26,245
        Interest accretion                                      22,247           16,382
        Termination of lease securitization (a)                 (1,741)               -
        Net temporary adjustments to fair value (b)              7,485              504
        Other than temporary fair value adjustment (b)         (20,002)          (4,462)
                                                         ------------------------------
        Balance at end of period                         $     579,604         $460,601
                                                         ==============================
</TABLE>
        (a) Reflects release of lease collateral from a lease securitization
            trust which was terminated in accordance with the trust documents
            after the full payout of trust note certificates. Lease receivables
            of $1.6 million were recorded on the balance sheet as a result of
            the termination.
        (b) Net temporary adjustments to fair value are recorded through other
            comprehensive income, which is a component of equity. Other than
            temporary adjustments to decrease the fair value of interest-only
            strips are recorded through the income statement.

Interest-only strips include overcollateralization balances that represent the
excess of the principal balance of loans in a securitized pool over investor
interests that are established to provide credit enhancement to investors in
securitization trusts. At December 31, 2002 and 2001, the fair value of
overcollateralization related cash flows were $270.3 million and $209.3 million,
respectively.

After a two-year period during which management's estimates required no
valuation adjustments to its interest-only strips and servicing rights,
declining interest rates and high prepayment rates over the last five quarters
have required revisions to management's estimates of the value of these retained
interests. Beginning in the second quarter of fiscal 2002 and on a quarterly
basis thereafter the Company increased the prepayment rate assumptions used to
value its securitization assets. However, because the Company's prepayment rates
as well as those throughout the mortgage industry continued to remain at higher
than expected levels due to continuous declines in interest rates during this
period to 40-year lows, the Company's prepayment experience exceeded even its
revised assumptions. As a result, over the last five quarters the Company has
recorded cumulative write downs to its interest-only strips in the aggregate
amount of $74.6 million and an adjustment to the value of servicing rights of
$2.6 million, for total adjustments of $77.2 million








                                        9
<PAGE>


           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002




3. Interest-Only Strips (continued)

mainly due to its prepayment experience. Of this amount, $44.7 million was
expensed through the income statement and $32.5 million resulted in a charge
against other comprehensive income, a component of stockholders' equity.

The long duration of historically low interest rates has given borrowers an
extended opportunity to engage in mortgage refinancing activities which resulted
in elevated prepayment experience. The persistence of historically low interest
rate levels, unprecedented in the last 40 years, has made the forecasting of
prepayment levels in future fiscal periods difficult. The Company had assumed
that the decline in interest rates had stopped and a rise in interest rates
would occur in the near term. Consistent with this view, the Company had
utilized derivative financial instruments to manage interest rate risk exposure
on the Company's loan production and loan pipeline to protect the fair value of
these fixed rate items against potential increases in market interest rates.
Based on current economic conditions, published mortgage industry surveys
including the Mortgage Bankers Association's Refinance Index, as well as
comments from the Federal Reserve (which indicate there are signs of a slowdown
in refinancing activity in the general market place) and the Company's own
prepayment experience, the Company believes prepayments will continue to remain
at higher than normal levels for the near term before returning to average
historical levels. Federal Reserve officials have projected that by the second
half of 2003, refinancings will tail off assuming mortgage rates remain stable.
If mortgage rates rise, the Federal Reserve suggests refinancings could decline
sooner. The Mortgage Bankers Association of America has forecast that mortgage
refinancings percentage share of total mortgage originations will decline from
65% in the first quarter to 25% in the fourth quarter of calendar 2003. The
Mortgage Bankers Association of America is also projecting the 10-year treasury
rate (which generally effects mortgage rates) will increase over the next three
quarters. As a result of the analysis of these factors, the Company has
increased its prepayment rate assumptions for home equity loans for the near
term, but at a declining rate, before returning to its historical levels.
However, the Company cannot predict with certainty what its prepayment
experience will be in the future. Any unfavorable difference between the
assumptions used to value the Company's securitization assets and its actual
experience may have a significant adverse impact on the value of these assets.

During the first six months of fiscal 2003, write downs of $33.1 million were
recorded on the Company's securitization assets, including $30.5 million on
interest-only strips and $2.6 million on servicing rights. Within the $33.1
million write down was a charge of $40.5 million mainly due to increases in
prepayment experience, offset by $8.3 million of favorable fair value
adjustments. The income statement impact on interest-only strips for the first
six months of fiscal 2003 was a write down of $20.1 million while the remaining
$10.4 million was written down through other comprehensive income in accordance
with the provisions of SFAS No. 115 "Accounting for Certain Investments in Debt
and Equity Securities" and Emerging Issues Task Force guidance 99-20.








                                       10
<PAGE>


           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002




3. Interest-Only Strips (continued)

The following table details the pre-tax write downs of the securitization assets
(in thousands):


                                                       Income        Other
                                           Total      Statement   Comprehensive
           Quarter Ended                 Write down     Impact    Income Impact
        ------------------------         ----------   ---------   -------------
        September 30, 2002                $16,739      $12,078      $ 4,661
        December 31, 2002 (a)              16,346       10,568        5,778
                                          -------      -------      -------
        Total Fiscal 2003                 $33,085      $22,646      $10,439
                                          =======      =======      =======

        (a) includes a write down of $2.6 million to the carrying value of
servicing rights through the income statement.

4. Servicing Rights

Activity for the loan servicing rights asset for the six months ended December
31, 2002 and 2001 were as follows (in thousands):

                                                         December 31,
                                                     2002         2001
                                                   ---------------------
        Balance at beginning of period             $125,288     $102,437
        Initial recognition of servicing rights      27,248       23,393
        Amortization                                (19,269)     (13,746)
        Write down                                   (2,644)           -
                                                   --------     --------
        Balance at end of period                   $130,623     $112,084
                                                   ========     ========

A write down of $2.6 million was recorded on the value of servicing rights
mainly due to the impact of increases in prepayment experience. This adjustment
was recorded on the income statement for the three months ended December 31,
2002 in accordance with SFAS No. 140, as a component of the securitization
assets valuation adjustment.









                                       11
<PAGE>

           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002




5. Other Assets and Other Liabilities

Other assets were comprised of the following (in thousands):
<TABLE>
<CAPTION>
                                                              December 31,      June 30,
                                                                  2002            2002
                                                              ------------      -------
             <S>                                              <C>               <C>
             Goodwill                                           $15,121         $15,121
             Real estate owned                                    7,215           3,784
             Financing costs, debt offerings                      5,000           5,849
             Investments held to maturity                           901             917
             Due from securitization trusts for
                servicing related activities                      2,303           1,616
             Other                                                3,051           1,507
                                                                -------         -------
                                                                $33,591         $28,794
                                                                =======         =======
</TABLE>
Other liabilities were comprised of the following (in thousands):
<TABLE>
<CAPTION>
                                                              December 31,      June 30,
                                                                  2002            2002
                                                              ------------      --------
             <S>                                              <C>               <C>
             Commitments to fund closed loans                   $22,925         $29,866
             Obligation for repurchase of securitized
                  loans                                          21,546          10,621
             Escrow deposits held                                 9,417           9,011
             Hedging liabilities, at fair value                   2,087               -
             Trading liabilities, at fair value                   1,018             461
             Other                                                  780             949
                                                                -------         -------
                                                                $57,773         $50,908
                                                                =======         =======
</TABLE>
See Note 2 for an explanation of the obligation for the repurchase of
securitized loans and Note 9 for an explanation of the Company's hedging and
trading activities.





                                       12
<PAGE>


           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002


6. Subordinated Debt and Warehouse Lines and Other Notes Payable

Subordinated debt was comprised of the following (in thousands):
<TABLE>
<CAPTION>
                                                              December 31,      June 30,
                                                                  2002           2002
                                                              ------------     --------
        <S>                                                   <C>              <C>
        Subordinated debt (a)                                   $671,789       $640,411
        Subordinated debt - money market notes (b)                20,706         15,309
                                                                --------       --------
        Total subordinated debt                                 $692,495       $655,720
                                                                ========       ========
</TABLE>
Warehouse lines and other notes payable were comprised of the following (in
thousands):
<TABLE>
<CAPTION>
                                                                December 31,    June 30,
                                                                   2002           2002
                                                                  -------        ------
<S>                                                               <C>          <C>
Warehouse and operating revolving line of credit (c)              $ 9,521        $6,171
Lease funding facility (d)                                            554         2,128
Warehouse revolving line of credit (e)                                  -           187
Capitalized leases (f)                                                941             -
                                                                  -------        ------
Total warehouse lines and other notes payable                     $11,016        $8,486
                                                                  =======        ======
</TABLE>

(a)  Subordinated debt due January 2003 through December 2012, interest rates
     ranging from 4.80% to 13.00%; average rate at December 31, 2002 was 9.31%,
     average remaining maturity was 17 months, subordinated to all of the
     Company's senior indebtedness.

(b)  Subordinated debt-money market notes due upon demand, interest rate at
     4.88%; subordinated to all of the Company's senior indebtedness.

(c)  $50 million warehouse and operating revolving line of credit expiring March
     2003 which includes a sublimit for a letter of credit to secure lease
     obligations for corporate office space that expires in December 2003,
     collateralized by certain pledged loans, advances to securitization trusts,
     real estate owned and certain interest-only strips. The amount of the
     letter of credit is $6.0 million at December 31, 2002 and will vary over
     the term of the office lease up to a maximum of $8.0 million. The Company
     is currently renegotiating the terms of this facility. The Company can make
     no assurances that the facility will be extended, or if extended, will be
     on the same terms as described above.

(d)  Lease funding facility matures through December 2004 based on the maturity
     of the leases in the facility, collateralized by certain lease receivables.
(e)  $25 million warehouse revolving line of credit expiring October 2003,
     collateralized by certain pledged loans.

(f)  Capitalized leases, maturing through January 2006, imputed interest rate of
     8.0%, collateralized by computer equipment.

At December 31, 2002, warehouse lines and other notes payable were
collateralized by $33.9 million of loan and lease receivables, advances to
securitization trusts, interest-only strips and $1.0 million of computer
equipment.

                                       13

<PAGE>

           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002



6. Subordinated Debt and Warehouse Lines and Other Notes Payable (continued)

In addition to the above, the Company had available to it the following credit
facilities:

o    $1.2 million operating line of credit expiring February 2003, fundings to
     be collateralized by an investment in the 99-A lease securitization trust.
     The Company is currently renegotiating the terms of this facility. The
     Company can make no assurances that the facility will be extended, or if
     extended, will be on the same terms as described above.

o    $200 million warehouse revolving line of credit expiring November 2003,
     collateralized by certain pledged loans. This line was unused at December
     31, 2002.

o    $100.0 million revolving line of credit expiring March 2003, fundings to be
     collateralized by certain pledged loans. This line was unused at December
     31, 2002. The Company does not intend to renew this facility upon its
     expiration.

o    $300.0 million facility, expiring July 2003, which provides for the sale of
     mortgage loans into an off-balance sheet funding facility. See
     "Management's Discussion and Analysis of Financial Condition and Results of
     Operations -- Critical Accounting Policies -- Special Purpose Entities and
     Off-Balance Sheet Facilities" for further discussion of the off-balance
     sheet features of this facility. At December 31, 2002, $75.8 million of
     this facility was utilized.

Interest rates on the revolving credit facilities range from London Inter-Bank
Offered Rate ("LIBOR") plus 1.25% to LIBOR plus 2.50% or the commercial paper
rate plus 0.99%. The weighted-average interest rate paid on the revolving credit
facilities was 2.88% and 3.35% at December 31, 2002 and June 30, 2002,
respectively.

The terms of the warehouse lines and operating lines of credit require the
Company to meet specific financial covenants and other standards. Each agreement
has multiple individualized financial covenant thresholds and ratio limits that
the Company must meet as a condition to drawing on a particular line of credit.
At December 31, 2002, the Company was in compliance with the terms of all debt
agreements.

Under a registration statement declared effective by the Securities and Exchange
Commission on October 3, 2002, the Company registered $315.0 million of
subordinated debt. Of the $315.0 million, $255.2 million of debt from this
registration statement was available for future issuance as of December 31,
2002.

The Company's subordinated debt securities are subordinated in right of payment
to, or subordinate to, the payment in full of all senior debt as defined in the
indentures related to such debt, whether outstanding on the date of the
applicable indenture or incurred following the date of the indenture. The
Company's assets, including the stock it holds in its subsidiaries, are
available to repay the subordinated debt in the event of default following
payment to holders of the senior debt. In the event of the Company's default and







                                       14
<PAGE>


           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002





6. Subordinated Debt and Warehouse Lines and Other Notes Payable (continued)

liquidation of its subsidiaries to repay the debt holders, creditors of the
subsidiaries must be paid or provision made for their payment from the assets of
the subsidiaries before the remaining assets of the subsidiaries can be used to
repay the holders of the subordinated debt securities.

7. Legal Proceedings

On February 26, 2002, a purported class action titled Calvin Hale v.
HomeAmerican Credit, Inc., No. 02 C 1606, United States District Court for the
Northern District of Illinois, was filed in the Circuit Court of Cook County,
Illinois (subsequently removed by Upland Mortgage to the captioned federal
court) against the Company's subsidiary, HomeAmerican Credit, Inc., which does
business as Upland Mortgage, on behalf of borrowers in Illinois, Indiana,
Michigan and Wisconsin who paid a document preparation fee on loans originated
since February 4, 1997. The plaintiff alleges that the charging of, and the
failure to properly disclose the nature of, a document preparation fee were
improper under applicable state law. The plaintiff seeks restitution,
compensatory and punitive damages and attorney's fees and costs, in unspecified
amounts. The Company believes that its imposition of this fee is permissible
under applicable law and is vigorously defending the case.

On November 22, 2002 the Court issued an Order in favor of Upland Mortgage
dismissing the case. The plaintiff has appealed the Court's decision to the
United States Court of Appeals for the Seventh Circuit and the Court of Appeals
has directed both parties to submit briefs on the issue of jurisdiction.

The Company's lending subsidiaries, including HomeAmerican Credit, Inc. which
does business as Upland Mortgage, are involved, from time to time, in class
action lawsuits, other litigation, claims, investigations by governmental
authorities, and legal proceedings arising out of their lending activities from
time to time including the purported class action entitled, Calvin Hale v.
HomeAmerican Credit, Inc., d/b/a Upland Mortgage, described above. Due to the
Company's current expectation regarding the ultimate resolution of these
actions, management believes that the liabilities resulting from these actions
will not have a material adverse effect on the Company's consolidated financial
position or results of operations. The Company maintains a reserve which
management believes is sufficient to cover these matters. However, due to the
inherent uncertainty in litigation and since the ultimate resolutions of these
proceedings are influenced by factors outside of the Company's control, it is
possible that the Company's estimated liability under these proceedings may
change or that actual results will differ from its estimates.

In addition, from time to time, the Company is involved as plaintiff or
defendant in various legal proceedings arising in the normal course of business.
While the Company cannot predict the ultimate outcome of these various legal
proceedings, it is management's opinion that the resolution of these legal
actions should not have a material effect on the Company's financial position,
results of operations or liquidity.






                                       15
<PAGE>
           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002



8. Commitments

In December 2002, the Company entered into a new lease for an office space for
the relocation of the Company's corporate headquarters into Philadelphia,
Pennsylvania. The eleven-year operating lease is expected to commence in fiscal
2004. The terms of the rental agreement require increased payments annually for
the term of the lease with average minimum annual rental payments of $3.8
million.

The Company has entered into contracts, or may engage parties in the future,
related to the relocation of the corporate headquarters such as contracts for
building improvements to the leased space, office furniture and equipment and
moving services. The provisions of the lease and local and state grants will
provide the Company with reimbursement of most costs related to the relocation,
subject to certain conditions and limitations. The Company does not believe that
its unreimbursed expenses or unreimbursed cash outlay related to the relocation
will be material to its operations.

The lease requires the Company to maintain a letter of credit in favor of the
landlord to secure the Company's obligations to the landlord throughout the term
of the lease. The amount of the letter of credit is $6.0 million, which
increases to $8.0 million and then declines over time to $4.0 million. The
letter of credit is currently issued by JPMorgan Chase ("Chase") under the
Company's current lending facility with Chase and is secured by collateral
pledged to Chase under the facility.

9. Derivative Financial Instruments

See "Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Interest Rate Risk Management" for a detailed discussion of the
Company's use of derivative financial instruments.

Hedging activity

A primary market risk exposure that the Company faces is interest rate risk.
Interest rate risk occurs due to potential changes in interest rates between the
date fixed rate loans are originated and the date of securitization. The Company
may, from time to time, utilize hedging strategies to mitigate the effect of
changes in interest rates between the date loans are originated and the date the
fixed rate pass-through certificates to be issued by a securitization trust are
priced, a period typically less than 90 days.

The Company recorded the following gains and losses on the fair value of
derivative financial instruments accounted for as hedges for the three and
six-month periods ended December 31, 2002 and 2001. Any ineffectiveness related
to hedging transactions during the period was immaterial. Ineffectiveness is a
measure of the difference in the change in fair value of the derivative
financial instrument as compared to the change in the fair value of the item
hedged. (in thousands):
<TABLE>
<CAPTION>
                                                 Three Months Ended            Six Months Ended
                                                    December 31,                 December 31,
                                             ----------------------------  --------------------------
                                                2002           2001           2002          2001
                                             ------------ ---------------  ------------ -------------
<S>                                         <C>            <C>             <C>          <C>
Offset by losses and gains recorded on
 securitizations:
Gains (losses) on derivative financial
 instruments...........................      $     1,104  $       (2,052)  $    (1,735) $    (3,426)

Offset by losses and gains recorded on
 the fair value of hedged items:
Gains (losses) on derivative financial
 instruments...........................           (2,087)              -        (3,054)           -

Amount settled in cash - received
 (paid)................................           (2,422)         (2,052)       (2,422)      (3,426)
</TABLE>




                                       16
<PAGE>
           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002


9. Derivative Financial Instruments (continued)

Trading activity

The Company recorded the following losses on interest rate swap contracts, which
were used to manage interest rate risk on loans in our pipeline and were
therefore classified as trading for the three and six-month periods ended
December 31, 2002 and 2001 (in thousands):
<TABLE>
<CAPTION>
                                                 Three Months Ended            Six Months Ended
                                                    December 31,                 December 31,
                                             ----------------------------  --------------------------
                                                2002           2001           2002          2001
                                             ------------ ---------------  ------------ -------------
<S>                                           <C>          <C>              <C>          <C>
Trading losses on interest rate swaps.....    $      (407) $       -        $    (2,924) $      -
Amount settled in cash- received (paid)...         (2,671)         -             (2,671)        -
</TABLE>

At December 31, 2002 outstanding interest rate swap contracts used to manage
interest rate risk on loans in our pipeline and associated unrealized losses
recorded as liabilities on the balance sheet were as follows (in thousands):

                                                 Notional          Unrealized
                                                  Amount              Loss
                                                 --------          ----------

Interest rate swaps.........................     $10,630           $   263

In addition, for the three and six-month periods ended December 31, 2002,
respectively, the Company recorded losses of $0.1 million and $1.0 million on an
interest rate swap contract which is not designated as an accounting hedge. This
contract was designed to reduce the exposure to changes in the fair value of
certain interest-only strips due to changes in one-month LIBOR. The loss on the
swap contract was due to decreases in the interest rate swap yield curve during
the period the contract was in place. Of the losses recognized during the
period, $0.4 million were unrealized losses representing the net change in the
fair value of the contract during the quarter and $0.6 million were cash losses.
The cumulative net unrealized loss of $0.8 million is included as a trading
liability in Other liabilities at December 31, 2002.

10. Earnings Per Share

Following is a reconciliation of the Company's basic and diluted earnings per
share calculations (in thousands, except per share data):
<TABLE>
<CAPTION>
                                                      Three Months Ended               Six Months Ended
                                                         December 31,                    December 31,
                                                  ---------------------------      --------------------------
                                                      2002           2001              2002           2001
                                                  ------------    -----------      ------------    ----------
<S>                                               <C>             <C>              <C>             <C>
Earnings
(a)   Net Income                                  $      2,111    $     2,450      $      3,932    $    3,812
                                                  ============    ===========      ============    ==========
Average Common Shares
(b)   Average common shares outstanding                  2,932          2,844             2,894         2,934
      Average potentially dilutive shares                  112            275               120           255
                                                  ------------    -----------      ------------    ----------
(c) Average common and potentially
     dilutive shares                                     3,044          3,119             3,014         3,189
                                                  ============    ===========      ============    ==========
Earnings Per Common Share
Basic (a/b)                                       $       0.72    $      0.87      $       1.36    $     1.30
Diluted (a/c)                                     $       0.69    $      0.79      $       1.30    $     1.19
</TABLE>








                                       17
<PAGE>


           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002



11. Segment Information

The Company has three operating segments: Loan Origination, Servicing and
Treasury and Funding.

The Loan Origination segment originates business purpose loans secured by real
estate and other business assets, home equity loans typically to credit-impaired
borrowers and loans secured by one to four family residential real estate.

The Servicing segment services the loans originated by the Company both while
held as available for sale by the Company and subsequent to securitization.
Servicing activities include billing and collecting payments from borrowers,
transmitting payments to securitization trust investors, accounting for
principal and interest, collections and foreclosure activities and disposing of
real estate owned.

The Treasury and Funding segment offers the Company's subordinated debt
securities pursuant to a registered public offering and obtains other sources of
funding for the Company's general operating and lending activities.

The All Other caption on the following tables mainly represents segments that do
not meet the SFAS No. 131 defined thresholds for determining reportable
segments, financial assets not related to operating segments, mainly comprised
of interest-only strips, unallocated overhead and other expenses of the Company
unrelated to the reportable segments identified.

The reporting segments follow the same accounting policies used for the
Company's consolidated financial statements as described in the summary of
significant accounting policies. Management evaluates a segment's performance
based upon profit or loss from operations before income taxes.













                                       18
<PAGE>


           American Business Financial Services, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (Continued)
                                December 31, 2002




11. Segment Information (continued)

Reconciling items represent elimination of inter-segment income and expense
items, and are included to reconcile segment data to the consolidated financial
statements (in thousands).
<TABLE>
<CAPTION>

Six months ended                                    Treasury
December 31, 2002:                    Loan             and                               Reconciling
                                   Origination       Funding     Servicing    All Other     Items     Consolidated
                                   -----------      --------     ---------    ---------  -----------  ------------
<S>                                <C>              <C>          <C>          <C>        <C>          <C>
External revenues:
   Gain on sale of loans...........  $115,890       $      -     $      -     $      -     $      -     $115,890
   Interest income.................     3,454            267          416       22,247            -       26,384
   Non-interest income.............     4,392              1       21,654            -      (19,236)       6,811
Inter-segment revenues                      -         37,041            -       38,409      (75,450)           -
Operating expenses:
   Interest expense................    11,526         33,578          (92)      26,262      (37,041)      34,233
   Non-interest expense............    24,135          5,069       19,476       33,301            -       81,981
   Depreciation and amortization...     1,691             58          604        1,093            -        3,446
   Securitization assets valuation
      adjustment...................         -              -            -       22,646            -       22,646
   Inter-segment expense...........    57,645              -            -            -      (57,645)           -
Income tax expense (credit)........    12,070           (586)         874       (9,511)           -        2,847
                                     --------       --------     --------     --------     --------     --------
Net income (loss)..................  $ 16,669       $   (810)    $  1,208     $(13,135)    $      -     $  3,932
                                     ========       ========     ========     ========     ========     ========
Segment assets.....................  $103,663       $186,629     $128,376     $616,287     $(93,262)    $941,693
                                     ========       ========     ========     ========     ========     ========
</TABLE>

<TABLE>
<CAPTION>

Six months ended                                    Treasury
 December 31, 2001:                   Loan             and                               Reconciling
                                   Origination       Funding     Servicing    All Other     Items     Consolidated
                                   -----------      --------     ---------    ---------  -----------  ------------
<S>                                <C>              <C>          <C>          <C>        <C>          <C>
External revenues:
   Gain on sale of loans...........  $ 79,919       $      -     $      -     $      -     $      -     $ 79,919
   Interest income.................     3,731            517          807       16,382            -       21,437
   Non-interest income.............     6,390              -       16,617            -      (13,657)       9,350
Inter-segment revenues                      -         36,353            -       34,484      (70,837)           -
Operating expenses:
   Interest expense................    10,389         33,472          147       26,621      (36,353)      34,276
   Non-interest expense............    18,855          5,545       14,495       23,029            -       61,924
   Depreciation and amortization...     1,677             69          510        1,216            -        3,472
   Securitization assets valuation
      adjustment...................         -              -            -        4,462            -        4,462
   Inter-segment expense...........    48,141              -            -            -      (48,141)           -
Income tax expense (credit)........     4,611           (932)         954       (1,873)           -        2,760
                                     --------       --------     --------     --------     --------     --------
Net income (loss)..................  $  6,367       $ (1,284)    $  1,318     $ (2,589)    $      -     $  3,812
                                     ========       ========     ========     ========     ========     ========
Segment assets.....................  $104,836       $185,703     $114,122     $517,790     $(75,448)    $847,003
                                     ========       ========     ========     ========     ========     ========
</TABLE>



                                       19
<PAGE>


           American Business Financial Services, Inc. and Subsidiaries

PART I FINANCIAL INFORMATION (Continued)

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

         Our consolidated financial information set forth below should be read
in conjunction with the consolidated financial statements and the accompanying
notes to consolidated financial statements included in Item 1 of this Quarterly
Report on Form 10-Q, and the consolidated financial statements, notes to
consolidated financial statements and Management's Discussion and Analysis of
Financial Condition and Results of Operations and the risk factors contained in
our Annual Report on Form 10-K for the year ended June 30, 2002.

Forward Looking Statements

         Some of the information in this Quarterly Report on Form 10-Q may
contain forward-looking statements. You can identify these statements by words
or phrases such as "will likely result," "may," "are expected to," "will
continue to," "is anticipated," "estimate," "believe," "projected," "intends to"
or other similar words. These forward-looking statements regarding our business
and prospects are based upon numerous assumptions about future conditions, which
may ultimately prove to be inaccurate. Factors that could affect our assumptions
include, but are not limited to, general economic conditions, including interest
rate risk, future residential real estate values, regulatory changes
(legislative or otherwise) affecting the real estate market and mortgage lending
activities, competition, demand for American Business Financial Services, Inc.
and its subsidiaries' services, availability of funding, loan payment rates,
delinquency and default rates, changes in factors influencing the loan
securitization market and other risks identified in our Securities and Exchange
Commission filings. Actual events and results may materially differ from
anticipated results described in those statements. Forward-looking statements
involve risks and uncertainties which could cause our actual results to differ
materially from historical earnings and those presently anticipated. When
considering forward-looking statements, you should keep these risk factors in
mind as well as the other cautionary statements in this document. You should not
place undue reliance on any forward-looking statement.

General

         We are a diversified financial services organization operating
predominantly in the eastern and central portions of the United States. We
originate, sell and service business purpose loans and home equity loans through
our principal direct and indirect subsidiaries. We also process and purchase
home equity loans from other financial institutions through the Bank Alliance
Program.

         Our loans primarily consist of fixed interest rate loans secured by
first or second mortgages on single family residences. Our customers are
primarily credit-impaired borrowers who are generally unable to obtain financing
from banks or savings and loan associations and who are attracted to our
products and services. We originate loans through a combination of channels
including a national processing center located at our centralized operating
office in Bala Cynwyd, Pennsylvania, a regional processing center in Roseland,
New Jersey and several retail branch offices. In addition, we offer subordinated
debt securities to the public, the proceeds of which are used for repayment of
existing debt, loan originations, our operations (including repurchases of
delinquent assets from securitization trusts), investments in systems and
technology and for general corporate purposes.







                                       20
<PAGE>

         Initially, we finance our loans under several secured and committed
credit facilities. These credit facilities are generally revolving lines of
credit, which we have with several financial institutions that enable us to
borrow on a short-term basis against our loans. We then securitize or sell our
loans to unrelated third parties on a whole loan basis to generate the cash to
pay off these revolving credit facilities. We also have a committed mortgage
conduit facility with a financial institution that enables us to sell our loans
into an off-balance sheet facility. Additionally, we rely upon funds generated
by the sale of subordinated debt and other borrowings to fund our operations and
to repay our debt as it matures. At December 31, 2002, $692.5 million of
subordinated debt was outstanding and revolving credit and conduit facilities
totaling $676.2 million were available, of which $85.3 million was drawn upon on
that date. We expect to continue to rely on the borrowings to fund our
operations and to repay maturing subordinated debt. For a description of our
credit facilities, subordinated debt and off-balance sheet facilities,
see "-- Liquidity and Capital Resources."

         In our mortgage loan securitizations, pools of mortgage loans are sold
to a trust. The trust then issues certificates or notes, which we refer to as
certificates in this document, to third-party investors, representing the right
to receive a pass-through interest rate and principal collected on the mortgage
loans each month. The difference between the average interest rate that is
charged to borrowers on the fixed interest rate pools of mortgage loans and the
weighted-average pass-through interest rate paid to investors is referred to as
the interest rate spread.

         Our business strategy is dependent on our ability to emphasize lending
related activities that provide us with the most economic value. The
implementation of this strategy will depend in large part on a variety of
factors outside of our control, including, but not limited to, our ability to
obtain adequate financing on favorable terms and to profitably securitize our
loans on a regular basis. Our failure with respect to any of these factors could
impair our ability to successfully implement our strategy, which could adversely
affect our results of operations and financial condition.

         Since fiscal 2000, declines in securitization pass-through interest
rates resulted in interest rate spreads improving by approximately 203 basis
points at December 31, 2002 compared to the fourth quarter of fiscal 2000.
Increased interest rate spreads result in increases in the residual cash flow we
will receive on securitized loans, the amount we received at the closing of a
securitization from the sale of notional bonds or premiums on bonds and
corresponding increases in the gains we recognized on the sale of loans in a
securitization. See "-- Securitizations" for further details. No assurances can
be made that market interest rates will continue to decline or remain at current
levels. However, in a rising interest rate environment we would expect our
ability to originate loans at interest rates that will maintain our current
level of securitization gain profitability to become more difficult than during
a stable or falling interest rate environment. This situation occurred from our
September 1998 mortgage loan securitization through the June 2000 mortgage loan
securitization when the pass-through interest rates on the asset-backed
securities issued in our securitizations had increased by approximately 155
basis points. During the same period, the average interest rate on our loans
securitized increased by only 71 basis points. We would address the challenge
presented by a rising interest rate environment by carefully monitoring our
product pricing, the actions of our competition, market trends and the use of
hedging strategies in order to continue to originate loans in as profitable a
manner as possible. See "-- Interest Rate Risk Management -- Strategies for Use
of Derivative Financial Instruments" for a discussion of our hedging strategies.






                                       21
<PAGE>

         A rising interest rate environment could also unfavorably impact our
liquidity and capital resources. Rising interest rates could impact our
short-term liquidity by widening investor interest rate spread requirements in
pricing future securitizations as described above, increasing the levels of
overcollateralization required in future securitizations, limiting our access to
borrowings in the capital markets and limiting our ability to sell our
subordinated debt securities at favorable interest rates. See "-- Liquidity and
Capital Resources" for a discussion of both long and short-term liquidity.

         A declining interest rate environment could unfavorably impact the
valuation of our interest-only strips. In a declining interest rate environment
the level of mortgage refinancing activity tends to increase, which could result
in an increase in loan prepayment experience. See "-- Application of Critical
Accounting Policies -- Interest-only Strips" and "-- Securitizations" for
further discussion of the impact of prepayment experience exceeding prepayment
assumptions.

         Local, state and federal legislatures, state and federal banking
regulatory agencies, state attorneys general offices, the Federal Trade
Commission, the U.S. Department of Justice, the U.S. Department of Housing and
Urban Development and state and local governmental authorities have increased
their focus on lending practices by companies in the subprime lending industry,
more commonly referred to as "predatory lending" practices. State, local and
federal governmental agencies have imposed sanctions for practices including,
but not limited to, charging borrowers excessive fees, imposing higher interest
rates than the borrower's credit risk warrants and failing to adequately
disclose the material terms of loans to the borrowers. On the day prior to this
report the United States Congress introduced Legislation titled the Responsible
Lending Act. As a result of these initiatives, we are unable to predict whether
state, local or federal authorities will require changes in our lending
practices in the future, including the reimbursement of borrowers as a result of
fees charged or the imposition of fines, or the impact of those changes on our
profitability. These laws and regulations may limit our ability to securitize
loans originated in certain states or localities due to rating agency, investor
or market restrictions. As a result, we have discontinued originating loans in
some states and may discontinue originating loans in other states or localities.

         The Office of Thrift Supervision has adopted a rule effective in July
2003, which will preclude us and other non-bank, non-thrift creditors from using
the Parity Act to preempt state prepayment penalty and late fee laws and
regulations on new loan originations. Under the provisions of this rule we will
be required to modify or eliminate the practice of charging a prepayment fee in
some of the states where we originate loans and other fees we normally charge
will also be modified or eliminated. We are currently evaluating the impact of
the adoption of this rule on our future lending activities and results of
operations.

         In addition to the regulatory initiatives with respect to so-called
"predatory lending" practices, we are also subject, from time to time, to
private litigation, including actual and purported class action suits. See Note
7 of the Consolidated Financial Statements for a description of one purported
class action suit currently pending. We expect, that as a result of the
publicity surrounding predatory lending practices, we may be subject to other
class action suits in the future.






                                       22
<PAGE>

         Although we are licensed to originate loans in 44 states, our loan
originations are concentrated in the eastern half of the United States. The
concentration of loans in a specific geographic region subjects us to the risk
that a downturn in the economy or recession in the eastern half of the country
would more greatly affect us than if our lending business were more
geographically diversified. As a result, an economic downturn or recession in
this region could result in reduced profitability.

Application of Critical Accounting Policies

         Our consolidated financial statements are prepared in accordance with
accounting principles generally accepted in the United States of America. The
accounting policies discussed below are considered by management to be critical
to understanding our financial condition and results of operations. The
application of these accounting policies requires significant judgment and
assumptions by management, which are based upon historical experience and future
expectations. The nature of our business and our accounting methods make our
financial condition, changes in financial condition and results of operations
highly dependent on management's estimates. The line items on our income
statement and balance sheet impacted by management's estimates are described
below.

         Revenue Recognition. Revenue recognition is highly dependent on the
application of Statement of Financial Accounting Standards, referred to as SFAS
in this document, No. 140 "Accounting for Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities" and "gain-on-sale" accounting to our
quarterly loan securitizations. Gains on sales of loans through securitizations
for the six months ended December 31, 2002 were 77.7% of total revenues.
Securitization gains represent the difference between the net proceeds to us,
including retained interests in the securitization, and the allocated cost of
loans securitized. The allocated cost of loans securitized is determined by
allocating their net carrying value between the loans, the interest-only strips
and the servicing rights we retain based upon their relative fair values.
Estimates of the fair values of the interest-only strips and the servicing
rights we retain are discussed below. We believe the accounting estimates
related to gain on sale are critical accounting estimates because more than 75%
in the first quarter of fiscal 2003 and 80% in fiscal 2002 of the securitization
gains were based on estimates of the fair value of retained interests. The
amount recognized as gain on sale for the retained interests we receive as
proceeds in a securitization, in accordance with accounting principles generally
accepted in the United States of America, is highly dependent on management's
estimates.

         Interest-Only Strips. Interest-only strips, which represent the right
to receive future cash flows from securitized loans, represented 61.5% of our
total assets at December 31, 2002 and are carried at their fair values. Fair
value is based on a discounted cash flow analysis which estimates the present
value of the future expected residual cash flows and overcollateralization cash
flows utilizing assumptions made by management at the time the loans are sold.
These assumptions include the rates used to calculate the present value of
expected future residual cash flows and overcollateralization cash flows,
referred to as the discount rates, and expected prepayment and credit loss rates
on pools of loans sold through securitizations. We believe the accounting
estimates used in determining the fair value of interest-only strips are
critical accounting estimates because estimates of prepayment and credit loss








                                       23
<PAGE>

rates are made based on management's expectation of future experience, which is
based in part, on historical experience, current and expected economic
conditions and in the case of prepayment rate assumptions, consideration of the
impact of changes in market interest rates. The actual loan prepayment rate may
be affected by a variety of economic and other factors, including prevailing
interest rates, the availability of alternative financing to borrowers and the
type of loan. Our expected future cash flows from our interest-only strips are
periodically re-evaluated. The current assumptions for prepayment and credit
loss rates are monitored against actual experience and other economic and market
conditions and are changed if deemed appropriate. Even a small unfavorable
change in our assumptions made as a result of unfavorable actual experience or
other considerations could have a significant adverse impact on our estimate of
residual cash flows and on the value of these assets. In the event of an
unfavorable change in these assumptions, the fair value of these assets would be
overstated, requiring an accounting adjustment. In accordance with the
provisions of Emerging Issues Task Force guidance, referred to as EITF in this
document, 99-20, changes in the fair value of interest-only strips that are
deemed to be temporary changes are recorded through other comprehensive income,
a component of stockholders' equity. Other than temporary adjustments to
decrease the fair value of interest-only strips are recorded through the income
statement which would adversely affect our income in the period of adjustment.
See "-- Securitizations" for more detail on the estimation of the fair value of
interest-only strips and the sensitivities of these balances to changes in
assumptions and the impact on our financial statements of changes in
assumptions.

         Interest accretion income represents the yield component of cash flows
received on interest-only strips. We use a prospective approach to estimate
interest accretion. As previously discussed, we periodically update estimates of
residual cash flow from our securitizations. Under the prospective approach,
when it is probable that there is a favorable or unfavorable change in estimated
residual cash flow from the cash flow previously projected, we recognize a
larger or smaller percentage of the cash flow as interest accretion. Any change
in value of the underlying interest-only strip could impact our current estimate
of residual cash flow earned from the securitizations. For example, a
significant change in market interest rates could increase or decrease the level
of prepayments, thereby changing the size of the total managed loan portfolio
and related projected cash flows. The managed portfolio includes loans held as
available for sale on our balance sheet and loans serviced for others.

         Servicing Rights. Servicing rights, which represent the rights to
receive contractual servicing fees from securitization trusts and ancillary fees
from borrowers net of estimated compensation that would be required by a
substitute servicer represented 13.9% of our total assets at December 31, 2002.
Servicing rights are carried at the lower of cost or fair value. The fair value
of servicing rights is determined by computing the benefits of servicing in
excess of adequate compensation, which would be required by a substitute
servicer. The benefits of servicing are the present value of projected net cash
flows from contractual servicing fees and ancillary servicing fees. We believe
the accounting estimates used in determining the fair value of servicing rights
are critical accounting estimates because the projected cash flows from
servicing fees incorporate assumptions made by management, including prepayment
rates, credit loss rates and discount rates. These assumptions are similar to
those used to value the interest-only strips retained in a securitization. The
current assumptions for prepayment and credit loss rates are monitored against
actual experience and other economic and market conditions and are changed if
deemed appropriate. Even a small unfavorable change in our assumptions, made as
a result of unfavorable actual experience or other considerations could have a
significant adverse impact on the value of these assets. In the event of an
unfavorable change in these assumptions, the fair value of these assets would be
overstated, requiring an adjustment, which would adversely affect our income in
the period of adjustment. See "-- Securitizations" for more detail on the
estimation of the fair value of servicing rights and the sensitivities of these
balances to changes in assumptions and the impact on our financial statements of
changes in assumptions.






                                       24
<PAGE>

         Amortization of the servicing rights asset for securitized loans is
calculated individually for each securitized loan pool and is recognized in
proportion to, and over the period of estimated future servicing income on that
particular pool of loans. A review for impairment is periodically performed by
stratifying the serviced loans by loan type, which is considered to be the
predominant risk characteristic. If our analysis indicates the carrying value of
servicing rights is not recoverable through future cash flows from contractual
servicing and other ancillary fees, a valuation allowance or write down would be
required. As of December 31, 2002, our valuation analysis indicated that a $2.6
million valuation adjustment was required for impairment. The write down was
recorded in the income statement in the second quarter of fiscal 2003.
Impairment is measured as the excess of carrying value over fair value.

         Special Purpose Entities and Off-Balance Sheet Facilities. Special
purpose entities and off-balance sheet facilities are used in our mortgage loan
securitizations. Asset securitizations are one of the most common off-balance
sheet arrangements in which a company transfers assets off its balance sheet by
selling them to a special purpose entity. The special purpose entities described
below meet our objectives for mortgage loan securitization structures and comply
with accounting principles generally accepted in the United States of America.

         Our securitizations involve a two-step transfer that qualifies for sale
accounting under SFAS No. 140. First, we sell the loans to a special purpose
entity, which has been established for the limited purpose of buying and
reselling the loans and establishing a true sale under legal standards. Next,
the special purpose entity sells the loans to a qualified special purpose
entity, which we refer to as the trust, transferring title of the loans and
isolating those assets from our assets. Finally, the trust issues certificates
to investors to raise the cash purchase price for the loans being sold, collects
proceeds on behalf of the certificate holders, distributes proceeds and is a
distinct legal entity, independent from us. Under current accounting rules, the
trusts do not qualify for consolidation in our financial statements and carry
the loan collateral as assets and the certificates issued to investors as
liabilities. At December 31, 2002 and June 30, 2002, the mortgage securitization
trusts held loans with an aggregate principal balance due of $3.2 billion and
$2.9 billion as assets and owed $3.0 billion and $2.8 billion of investor
certificates to third parties, respectively.

         We also use special purpose entities in our sales of loans to a $300
million off-balance sheet mortgage conduit facility. Sales into the off-balance
sheet facility involve a two-step transfer that qualifies for sale accounting
under SFAS No. 140, similar to the process described above. This facility has a
revolving feature and can be directed by the sponsor to dispose of the loans.
Typically this has been accomplished by securitizing them in a term
securitization. The third party note purchaser also has the right to sell the
loans. Under this arrangement, the loans have been isolated from us and our
subsidiaries and as a result, transfers to the facility are treated as sales for
financial reporting purposes. When loans are sold to this facility, we perform a
probability assessment of the likelihood that the sponsor will transfer the
loans into a term securitization. As the sponsor has typically transferred the
loans to a term securitization in the past, the amount of gain on sale we have
recognized for loans sold to this facility is estimated based on the terms we
would obtain in a term securitization rather than the terms of this facility. At
December 31, 2002, the off-balance sheet mortgage conduit facility held loans
with principal balance due of $78.1 million as assets and owed $75.8 million to
third parties.






                                       25
<PAGE>

         Allowance for Loan and Lease Losses. The allowance for loan and lease
losses is maintained primarily to account for loans and leases that are
delinquent and are expected to be ineligible for sale into a future
securitization and for delinquent loans that have been repurchased from
securitization trusts. The allowance is calculated based upon management's
estimate of our ability to collect on outstanding loans and leases based upon a
variety of factors, including, periodic analysis of the available for sale loans
and leases, economic conditions and trends, historical credit loss experience,
borrowers' ability to repay, and collateral considerations. Additions to the
allowance arise from the provision for credit losses charged to operations or
from the recovery of amounts previously charged-off. Loan and lease charge-offs
reduce the allowance. If the actual collection of outstanding loans and leases
is less than we anticipate, further write downs would be required which would
reduce our net income in the period the write down was required.

         Development of Critical Accounting Estimates. On a periodic basis,
senior management reviews the estimates used in our critical accounting
policies. As a group, senior management discusses the development and selection
of the assumptions used to perform its estimates described above. Management has
discussed the development and selection of the estimates used in our critical
accounting policies as of December 31, 2002 with the Audit Committee of our
Board of Directors. In addition, management has reviewed its disclosure of the
estimates in Management's Discussion and Analysis of Financial Condition and
Results of Operations with the Audit Committee.

         Impact of Changes in Critical Accounting Estimates. For a description
of the impacts of changes in critical accounting estimates in the six months
ended December 31, 2002, see "-- Securitizations."

Securitizations

         After a two-year period during which management's estimates required no
valuation adjustments to its interest-only strips and servicing rights,
declining interest rates and high prepayment rates over the last five quarters
have required revisions to management's estimates of the value of these retained
interests. Beginning in the second quarter of fiscal 2002 and on a quarterly
basis thereafter we increased the prepayment rate assumptions used to value our
securitization assets. However, because our prepayment rates as well as those
throughout the mortgage industry continued to remain at higher than expected
levels due to continuous declines in interest rates during this period to
40-year lows, our prepayment experience exceeded even our revised assumptions.
As a result, over the last five quarters we have recorded cumulative write downs
to our interest-only strips in the aggregate amount of $74.6 million and an
adjustment to the value of servicing rights of $2.6 million, for total
adjustments of $77.2 million mainly due to our prepayment experience. Of this
amount, $44.7 million was expensed through the income statement and $32.5
million resulted in a charge against other comprehensive income, a component of
stockholders' equity.






                                       26
<PAGE>
         The long duration of historically low interest rates has given
borrowers an extended opportunity to engage in mortgage refinancing activities
which resulted in elevated prepayment experience. The persistence of
historically low interest rate levels, unprecedented in the last 40 years, has
made the forecasting of prepayment levels in future fiscal periods difficult. We
had assumed that the decline in interest rates had stopped and a rise in
interest rates would occur in the near term. Consistent with this view, we had
utilized derivative financial instruments to manage interest rate risk exposure
on our loan production and loan pipeline to protect the fair value of these
fixed rate items against potential increases in market interest rates. Based on
current economic conditions, published mortgage industry surveys including the
Mortgage Bankers Association's Refinance Index, as well as comments from the
Federal Reserve (which indicate there are signs of a slowdown in refinancing
activity in the general market place) and our own prepayment experience, we
believe prepayments will continue to remain at higher than normal levels for the
near term before returning to average historical levels. Federal Reserve
officials have projected that by the second half of 2003, refinancings will tail
off assuming mortgage rates remain stable. If mortgage rates rise, the Federal
Reserve suggests refinancings could decline sooner. The Mortgage Bankers
Association of America has forecast that mortgage refinancings percentage share
of total mortgage originations will decline from 65% in the first quarter to 25%
in the fourth quarter of calendar 2003. The Mortgage Bankers Association of
America is also projecting the 10-year treasury rate (which generally effects
mortgage rates) will increase over the next three quarters. As a result of our
analysis of these factors, we have increased our prepayment rate assumptions for
home equity loans for the near term, but at a declining rate, before returning
to our historical levels. However, we cannot predict with certainty what our
prepayment experience will be in the future. Any unfavorable difference between
the assumptions used to value our securitization assets and our actual
experience may have a significant adverse impact on the value of these assets.

         During the first six months of fiscal 2003, write downs of $33.1
million were recorded on our securitization assets. $30.5 million were recorded
on interest-only strips and $2.6 million were recorded on servicing rights.
Within the $33.1 million write down was a charge of $40.5 million mainly due to
increases in prepayment experience, offset by $8.3 million of favorable fair
value adjustments. The following tables detail the pre-tax write downs of the
securitization assets by quarter and details the income statement impact to
other comprehensive income in accordance with the provisions of SFAS No. 115
"Accounting for Certain Investments in Debt and Equity Securities" and EITF
99-20 as they relate to interest-only strips and SFAS No. 140 "Accounting for
Transfers and Servicing of Financial Assets and Extinguishment of Liabilities"
as it relates to servicing rights (in thousands):
<TABLE>
<CAPTION>
         Fiscal Year 2003:
         -----------------
                                                                   Income           Other
                                                     Total       Statement       Comprehensive
                    Quarter Ended                 Write down       Impact        Income Impact
         ------------------------------------     ----------     ---------       -------------
         <S>                                      <C>            <C>             <C>
         September 30, 2002....................... $16,739        $12,078          $ 4,661
         December 31, 2002........................  16,346         10,568            5,778
                                                   -------        -------          -------
         Total Fiscal 2003........................ $33,085        $22,646          $10,439
                                                   =======        =======          =======
</TABLE>





                                       27
<PAGE>

<TABLE>
<CAPTION>
         Fiscal Year 2002:
         -----------------
                                                                 Income      Other
                                                    Total      Statement  Comprehensive
                        Quarter Ended             Write down     Impact   Income Impact
         ------------------------------------     ----------   ---------  -------------
         <S>                                      <C>          <C>        <C>
         December 31, 2001........................ $11,322       $ 4,462     $ 6,860
         March 31, 2002...........................  15,513         8,691       6,822
         June 30, 2002............................  17,244         8,900       8,344
                                                   -------       -------     -------
         Total Fiscal 2002........................ $44,079       $22,053     $22,026
                                                   =======       =======     =======
</TABLE>
         The following table summarizes the volume of loan securitizations and
whole loan sales for the six months ended December 31, 2002 and 2001 (dollars in
thousands):
<TABLE>
<CAPTION>
                                                            Three Months Ended          Six Months Ended
                                                               December 31,                 December 31,
                                                        -----------------------        ----------------------
Securitizations:                                          2002           2001            2002          2001
                                                        --------       --------        --------      --------
<S>                                                     <C>            <C>             <C>           <C>
Business loans.................................         $ 29,520       $ 29,336        $ 59,518      $ 59,285
Home equity loans..............................          377,385        312,855         713,795       573,023
                                                        --------       --------        --------      --------
   Total.......................................         $406,905       $342,191        $773,313      $632,308
                                                        ========       ========        ========      ========

Gain on sale of loans through securitization...         $ 57,879       $ 44,563        $115,890      $ 79,919
Securitization gains as a percentage of total
 revenue.......................................             77.6%          74.2%           77.7%         72.2%
Whole loan sales...............................         $      -       $ 14,822        $  1,537      $ 43,723
Premiums on whole loan sales...................         $      -       $    641        $     32      $  1,834
</TABLE>

         Our quarterly revenues and net income may fluctuate in the future
principally as a result of the timing, size and profitability of our
securitizations. The strategy of selling loans through securitizations requires
building an inventory of loans over time, during which time we incur costs and
expenses. Since a gain on sale is not recognized until a securitization is
closed, which may not occur until a subsequent quarter, operating results for a
given quarter can fluctuate significantly. If securitizations do not close when
expected, we could experience a materially adverse effect on our results of
operations for a quarter. See "-- Liquidity and Capital Resources" for a
discussion of the impact of securitizations on our cash flow.

         Several factors affect our ability to complete securitizations on a
profitable basis. These factors include conditions in the securities markets,
such as fluctuations in interest rates described below, conditions in the
asset-backed securities markets relating to the loans we originate and credit
quality of the managed portfolio of loans. Any substantial reduction in the size
or availability of the securitization market for loans could have a material
adverse effect on our results of operations and financial condition.

         When we securitize our loans by selling them to trusts, we receive cash
and an interest-only strip, which represents our retained interest in
securitized loans. The trust issues multi-class securities, which derive their
cash flows from the pool of securitized loans. These securities, which are
senior in right to our interest-only strips in the trusts, are sold to public or
private investors. In addition, when we securitize our loans we retain the right
to service the loans for a fee, which creates an asset that we refer to as our
servicing rights. Servicing includes processing of mortgage payments, processing
of disbursements for tax and insurance payments, maintenance of mortgage loan
records, performance of collection efforts, including disposition of delinquent
loans, foreclosure activities and disposition of real estate owned, referred to
as REO, and performance of investor accounting and reporting processes.






                                       28
<PAGE>

         Interest-Only Strips. As the holder of the interest-only strips, we are
entitled to receive excess (or residual) cash flows and cash flows from
overcollateralization. These cash flows are the difference between the payments
made by the borrowers on securitized loans and the sum of the scheduled and
prepaid principal and pass-through interest paid to trust investors, servicing
fees, trustee fees and, if applicable, surety fees. Surety fees are paid to an
unrelated insurance entity to provide protection for the trust investors.

         Generally, all residual cash flows are initially retained by the trust
to establish required overcollateralization levels in the trust.
Overcollateralization is the excess of the aggregate principal balances of loans
in a securitized pool over the investor interests. Overcollateralization
requirements are established to provide credit enhancement for the trust
investors.

         The overcollateralization requirements for a mortgage loan
securitization, which are different for each securitization, include:

         (1)      The initial requirement, if any, is a percentage of the
                  original balance of loans securitized and is paid in cash at
                  the time of sale;

         (2)      The final target is a percentage of the original balance of
                  loans securitized and is funded from the monthly excess cash
                  flow. Specific securitizations contain provisions requiring an
                  increase above the final target overcollateralization levels
                  during periods in which delinquencies exceed specified limits.
                  The overcollateralization levels return to the target levels
                  when delinquencies fall below the specified limits; and

         (3)      The stepdown overcollateralization requirement is a percentage
                  of the remaining balance of securitized loans. During the
                  stepdown period, the overcollateralization amount is gradually
                  reduced through cash payments to us until the
                  overcollateralization balance declines to a specific floor.
                  The stepdown period generally begins at the later of 30 to 36
                  months after the initial securitization of the loans or when
                  the remaining balance of securitized loans is less than 50% of
                  the original balance of securitized loans.

         The fair value of our interest-only strips is a combination of the fair
values of our residual cash flows and our overcollateralization cash flows. At
December 31, 2002, investments in interest-only strips totaled $579.6 million,
including the fair value of overcollateralization related cash flows of $270.3
million.

         Trigger Management. We have the right, but are not obligated, to
repurchase a limited amount of delinquent loans from securitization trusts.
Repurchasing loans benefits us by allowing us to limit the level of
delinquencies and losses in the securitization trusts and as a result, we can
avoid exceeding specified limits on delinquencies and losses that trigger a
temporary reduction or discontinuation of cash flow from our interest-only
strips. At December 31, 2002, 7 of our 24 mortgage securitization trusts were
under a triggering event. As a result, these trusts are retaining all or a
portion of the cash flow that would normally be available to us had
delinquencies or losses not exceeded specified limits in these trusts. We have
recently implemented a plan to better manage the repurchase of delinquent loans
in order to more effectively limit delinquencies and losses in the trusts and
recover the cash flow held in trusts where triggers have been exceeded, as well
as to avoid exceeding trigger limits in the other securitization trusts. The
goal of this plan is to maximize net cash receipts by eliminating reductions or
discontinuations of cash flow from our interest-only strips. For the six months
ended December 31, 2002 we repurchased $27.4 million in principal of delinquent
loans from securitization trusts primarily for trigger management. We expect
that the trusts currently exceeding triggers will again be below trigger limits
within the next 1 to 4 months. At that time we anticipate that $6.7 million of
excess overcollateralization now being held by the trusts will be reduced and
cash flow from interest-only strips will resume at normal levels. If
delinquencies continue to increase and we cannot cure the delinquency or
liquidate the loans in the mortgage securitization trusts without exceeding loss
triggers, the levels of repurchases required to manage triggers may increase.
Our ability to continue to manage triggers in our securitization trusts in the
future is affected by our availability of cash from operations or through the
sale of subordinated debt. Our repurchase activity increases prepayments which
may result in unfavorable prepayment experience. See "-- Securitizations" for
more detail of the effect prepayments have on our financial statements.




                                       29
<PAGE>



         The following tables provide information regarding the nature and
principal balances of mortgage loans securitized in each trust, the securities
issued by each trust, and the overcollateralization requirements of each trust.
<TABLE>
<CAPTION>
                                 Summary of Selected Mortgage Loan Securitization Trust Information
                                              Current Balances as of December 31, 2002
                                                        (dollars in millions)

                                              2002-4    2002-3    2002-2  2002-1  2001-4   2001-3  2001-2   2001-1   2000-4   2000-3
                                              ------    ------    ------  ------  ------   ------  ------   ------   ------   ------
<S>                                           <C>       <C>       <C>     <C>     <C>      <C>     <C>      <C>      <C>      <C>
Original balance of loans securitized:
--------------------------------------
   Business loans............................ $   30   $    34   $    34  $   32  $   29   $   31  $   35  $    29   $   27  $    16
   Home equity loans.........................    350       336       346     288     287      269     320      246      248      134
                                              ------   -------   -------  ------  ------   ------  ------  -------   ------  -------
   Total..................................... $  380   $   370   $   380  $  320  $  316   $  300  $  355  $   275   $  275  $   150
                                              ======   =======   =======  ======  ======   ======  ======  =======   ======  =======

Current balance of loans securitized:
-------------------------------------
   Business loans............................ $   29   $    34   $    33  $   30  $   26   $   24  $   28  $    22   $   19  $     9
   Home equity loans.........................    350       327       318     247     215      177     187      129      114       60
                                              ------   -------   -------  ------  ------   ------  ------  -------   ------  -------
   Total..................................... $  379   $   361   $   351  $  277  $  241   $  201  $  215  $   151   $  133  $    69
                                              ======   =======   =======  ======  ======   ======  ======  =======   ======  =======


Weighted-average interest rate on loans securitized:
----------------------------------------------------
   Business loans............................ 16.01%    15.89%    16.02%  15.83%  15.76%   15.93%  15.93%   16.05%   16.08%   16.08%
   Home equity loans......................... 10.56%    10.88%    10.96%  10.84%  10.70%   11.11%  11.23%   11.43%   11.60%   11.44%
   Total..................................... 10.98%    11.35%    11.43%  11.38%  11.24%   11.70%  11.84%   12.11%   12.23%   12.08%

Percentage of first mortgage loans...........    85%       86%       85%     90%     89%      87%     89%      88%      85%      87%
Weighted-average loan-to-value...............    77%       77%       76%     76%     77%      76%     76%      75%      76%      77%
Weighted-average remaining term (months) on
    loans securitized........................    265       260       248     244     242      231     229      224      215      213


Original balance of Trust Certificates....... $  376   $   370   $   380  $  320  $  322   $  306  $  355  $   275   $  275  $   150

Current balance of Trust Certificates........ $  375   $   357   $   344  $  265  $  233   $  190  $  199  $   140   $  121  $    62

Weighted-average pass-through interest rate
    to Trust Certificate holders(a)..........  5.81%     6.75%     7.13%   5.66%   5.35%    5.72%   7.73%    7.43%    7.05%    7.61%

Highest Trust Certificate pass-through
    interest rate............................  8.61%     6.86%     7.39%   6.51%   5.35%    6.14%   6.99%    6.28%    7.05%    7.61%

Overcollateralization requirements:
-----------------------------------
Required percentages:
   Initial...................................  1.00%        --        --      --      --       --      --       --       --       --
   Final target..............................  5.75%     3.50%     3.50%   4.50%   4.25%    4.00%   4.40%    4.10%    4.50%    4.75%
   Stepdown overcollateralization............ 11.50%     7.00%     7.00%   9.00%   8.50%    8.00%   8.80%    8.20%    9.00%    9.50%
Required dollar amounts:
     Initial................................. $    4        --        --      --      --       --      --       --       --       --
     Final target............................ $   22   $    13   $    13  $   14  $   13   $   12  $   16  $    11   $   12  $     7

Current status:
    Overcollateralization amount............. $    4   $     4   $     7  $   12  $    8   $   11  $   16  $    11   $   12  $     7
    Final target reached or anticipated date
    to reach................................. 3/2004   10/2003    8/2003  4/2003  7/2003   3/2003     Yes      Yes      Yes      Yes
    Stepdown reached or anticipated date to
    reach.................................... 8/2006    4/2006   10/2005  4/2005  9/2004   4/2004  1/2004  10/2003   1/2004  10/2003

Annual surety wrap fee.......................     (b)       (b)       (b)  0.21%   0.20%    0.20%   0.20%    0.20%    0.21%    0.21%

Servicing rights:
-----------------
   Original balance.......................... $   14   $    13   $    15  $   13  $   13   $   12  $   15  $    11   $   14  $     7
   Current balance........................... $   14   $    13   $    14  $   11  $   10   $    8  $    9  $     6   $    6  $     3
</TABLE>

   ----------------------------
   (a) Rates for securitizations 2001-1 and forward include rates on notional
       bonds, or the impact of premiums received on certificates, included in
       securitization structure. The sale of notional bonds allows us to receive
       more cash at the closing of a securitization. See "-- Six Months Ended
       December 31, 2002 Compared to Six Months Ended December 31, 2001 -- Gain
       on Sale of Loans" for further description of the notional bonds.

   (b) Credit enhancement was provided through a senior/subordinate
       certificate structure.




                                       30
<PAGE>
<TABLE>
<CAPTION>
                           Summary of Selected Mortgage Loan Securitization Trust Information (Continued)
                                              Current Balances as of December 31, 2002
                                                        (dollars in millions)

                                              2000-2     2000-1     1999-4   1999-3   1999-2   1999-1   1998(a)   1997(a)   1996(a)
                                              ------     ------     ------   ------   ------   ------   ------    ------    ------
<S>                                           <C>        <C>        <C>      <C>      <C>      <C>      <C>       <C>       <C>
Original balance of loans securitized:
--------------------------------------
   Business loans............................ $   28    $    25    $    25   $   28   $   30   $   16   $   57   $    45    $   29
   Home equity loans.........................    275        212        197      194      190      169      448       130        33
                                              ------    -------    -------   ------   ------   ------   ------   -------    ------
   Total..................................... $  303    $   237    $   222   $  222   $  220   $  185   $  505   $   175    $   62
                                              ======    =======    =======   ======   ======   ======   ======   =======    ======

Current balance of loans securitized:
-------------------------------------
   Business loans............................ $   17    $    14    $    14   $   14   $   13   $    7   $   16   $    11    $    6
   Home equity loans.........................    121         90         88       81       86       66      137        25         5
                                              ------    -------    -------   ------   ------   ------   ------   -------    ------
   Total..................................... $  138    $   104    $   102   $   95   $   99   $   73   $  153   $    36    $   11
                                              ======    =======    =======   ======   ======   ======   ======   =======    ======


Weighted-average interest rate on loans securitized:
----------------------------------------------------
   Business loans............................ 16.07%     16.03%     16.09%   15.84%   15.69%   15.96%   15.95%    15.91%    15.92%
   Home equity loans......................... 11.43%     11.33%     11.06%   10.84%   10.43%   10.65%   10.81%    11.52%    11.02%
   Total..................................... 12.01%     11.96%     11.75%   11.56%   11.14%   11.18%   11.36%    12.87%    13.70%

Percentage of first mortgage loans...........    81%        80%        83%      85%      89%      92%      89%       75%       74%
Weighted-average loan-to-value...............    77%        77%        76%      77%      76%      77%      77%       74%       66%
Weighted-average remaining term (months) on
    loans securitized........................    223        212        207      209      218      212      197       155       115


Original balance of Trust Certificates....... $  300    $   235    $   220   $  219   $  219   $  184   $  498   $   171    $   61

Current balance of Trust Certificates........ $  120    $    90    $    90   $   84   $   88   $   64   $  136   $    30    $    8

Weighted-average pass-through interest rate
    to Trust Certificate holders.............  7.09%      7.15%      6.79%    6.75%    6.60%    6.56%    6.29%     7.17%     7.68%

Highest Trust Certificate pass-through
    interest rate............................  8.04%      7.93%      7.68%    7.49%    7.13%    6.58%    6.86%     7.53%     7.95%

Overcollateralization requirements:
-----------------------------------
Required percentages:
   Initial...................................  0.90%      0.75%      1.00%    1.00%    0.50%    0.50%    1.50%     2.43%     1.94%
   Final target..............................  5.95%      5.95%      5.50%    5.00%    5.00%    5.00%    5.10%     7.43%     8.94%
   Stepdown overcollateralization............ 11.90%     11.90%     11.00%   10.00%   10.00%   10.00%   10.21%    14.86%    12.90%
Required dollar amounts:
     Initial................................. $    3    $     2    $     2   $    2   $    1   $    1   $    7   $     4    $    1
     Final target............................ $   18    $    14    $    12   $   11   $   11   $    9   $   26   $    13    $    6

Current status:
    Overcollateralization amount............. $   18    $    14    $    12   $   11   $   11   $    9   $   17   $     6    $    3
    Final target reached or anticipated date
      to reach...............................    Yes        Yes        Yes      Yes      Yes      Yes      Yes       Yes       Yes
    Stepdown reached or anticipated date to
      reach.................................. 7/2003     4/2003      Yes(b)  Yes(b)   Yes(b)   Yes(b)   Yes(b)    Yes(b)       Yes

Annual surety wrap fee.......................  0.21%      0.19%      0.21%    0.21%    0.19%    0.19%    0.22%     0.26%     0.18%

Servicing rights:
-----------------
   Original balance.......................... $   14    $    10    $    10   $   10   $   10   $    8   $   18   $     7    $    4
   Current balance........................... $    6    $     5    $     4   $    4   $    4   $    3   $    4   $     1    $    -
</TABLE>
   ----------------------------
   (a) Amounts represent combined balances and weighted-average percentages for
       four 1998 securitization pools, two 1997 securitization pools and two
       1996 securitization pools.

   (b) Although stepdown date has been reached, these trusts (including two 1998
       trusts and one 1997 trust) are temporarily ineligible to reduce excess
       overcollateralization levels due to their exceeding delinquency or loss
       limits. We expect normal cash flow from overcollateralization to resume
       in 1 to 4 months. See "--Trigger Management" for further detail.



                                       31
<PAGE>

         The estimation of the fair value of interest-only strips is based upon
a discounted cash flow analysis which estimates the present value of the future
expected residual cash flows and overcollateralization cash flows utilizing
assumptions made by management at the time loans are sold. These assumptions
include the rates used to calculate the present value of expected future
residual cash flows and overcollateralization cash flows, referred to as the
discount rates, prepayment rates and credit loss rates on the pool of loans.
These assumptions are monitored against actual experience and other economic and
market conditions and are changed if deemed appropriate. Our methodology for
determining the discount rates, prepayment rates and credit loss rates used to
calculate the fair value of our interest-only strips is described below.

         Discount rates. We use discount rates, which we believe are
commensurate with the risks involved in our securitization assets. While quoted
market prices on comparable interest-only strips are not available, we have
performed comparisons of our valuation assumptions and performance experience to
others in the non-conforming mortgage industry. We quantify the risks in our
securitization assets by comparing the asset quality and performance experience
of the underlying securitized mortgage pools to comparable industry performance.

         In determining the discount rate applied to residual cash flows, we
believe that the practice of many companies in the non-conforming mortgage
industry has been to add an interest rate spread for risk to the all-in cost of
securitizations to determine their discount rates. The all-in cost of the
securitization trusts' investor certificates includes the highest trust
certificate pass-through interest rate in each mortgage securitization, trustee
fees, and surety fees, which generally range from 19 to 22 basis points
combined. From industry experience comparisons, we have determined an interest
rate spread, which is added to the all-in cost of our mortgage loan
securitization trusts' investor certificates. The 13% discount rate that we
apply to our residual cash flow portion of our interest-only strips compared to
rates used by others in the industry reflects our higher asset quality and
performance of our securitized assets compared to industry asset quality and
performance and the other characteristics of our securitized loans described
below:

         o  Underlying loan collateral with fixed yields, which are higher than
            others in the non-conforming mortgage industry. Average interest
            rate of securitized loans exceeds the industry average by 100 basis
            points or more. All of the securitized loans have fixed interest
            rates, which are more predictable than adjustable rate loans.

         o  Approximately 90% to 95% of securitized business purpose loans have
            prepayment fees. Approximately 85% to 90% of securitized home equity
            loans have prepayment fees. Our historical experience indicates that
            prepayment fees lengthen the prepayment ramp periods and slow annual
            prepayment speeds, which have the effect of increasing the life of
            the securitized loans.

         o  A portfolio mix of first and second mortgage loans of 80-85% and
            15-20%, respectively. Historically, the high proportion of first
            mortgages has resulted in lower delinquencies and losses.

         o  A portfolio credit grade mix comprised of 60% A credits, 23% B
            credits, 14% C credits, and 3% D credits. In addition, our
            historical loss experience is below what is experienced by others in
            the non-conforming mortgage industry.

                                       32
<PAGE>

         Although market interest rates have declined from fiscal years 2001
through the second quarter of fiscal 2003, no reduction to the discount rate
used to value the residual portion of our interest-only strips has been made. We
do not believe a decrease in the discount rate is warranted as the current
market interest rate decline was mainly due to actions taken by the Federal
Reserve Board in an attempt to prevent the potential adverse effect of uncertain
economic conditions and to stimulate economic growth. Additionally, the
non-conforming mortgage lending industry generally has taken no actions to
reduce discount rates.

         We apply a second discount rate to projected cash flows from the
overcollateralization portion of our interest-only strips. The discount rate
applied to projected overcollateralization cash flows in each mortgage
securitization is based on the highest trust certificate pass-through interest
rate in the mortgage securitization. In fiscal 2001, we instituted the use of a
minimum discount rate of 6.5%. At December 31, 2002, the average discount rate
applied to projected overcollateralization cash flows was 7%. The risk
characteristics of the projected overcollateralization cash flows do not include
prepayment risk and have minimal credit risk. For example, if the entire
collateral balance in a securitized pool of loans was prepaid by borrowers, we
would fully recover the overcollateralization portion of the interest-only
strips. In addition, historically, these overcollateralization balances have not
been impacted by credit losses as the residual cash flow portion of our
interest-only strips has always been sufficient to absorb credit losses and
stepdowns of overcollateralization have generally occurred as scheduled. See "--
Trigger Management" for further detail of trusts that have not stepped down as
scheduled. Overcollateralization represents our investment in the excess
collateral in a securitized pool of mortgage loans.

         The blended discount rate used to value the interest-only strips,
including the overcollateralization cash flows, was 10% at December 31, 2002.

         Prepayment rates. The assumptions we use to estimate future prepayment
rates are regularly compared to actual prepayment experience of the individual
securitization pools of mortgage loans and an average of the actual experience
of other similar pools of mortgage loans at the same number of months after
their inception. It is our practice to use an average historical prepayment rate
of similar pools for the expected constant prepayment rate assumption while a
pool of mortgage loans is less than a year old even though actual experience may
be different. During this period, before a pool of mortgage loans reaches its
expected constant prepayment rate, actual experience both quantitatively and
qualitatively is generally not sufficient to conclude that final actual
experience for an individual pool of mortgage loans would be materially
different from the average. For pools of mortgage loans greater than one year
old, prepayment experience trends for an individual pool is considered to be
more significant. For these pools, adjustments to prepayment assumptions may be
made to more closely conform the assumptions to actual experience if the
variance from average experience is significant and is expected to continue.
Current economic conditions, current interest rates and other factors are also
considered in our analysis.

                                       33
<PAGE>

         As was previously discussed, for the past five quarters, our actual
prepayment experience was generally higher, most significantly on home equity
loans, than our historical averages for prepayments. The long duration of
historically low interest rates has given borrowers an extended opportunity to
engage in mortgage refinancing activities which resulted in elevated prepayment
experience. The persistence of historically low interest rate levels,
unprecedented in the last 40 years, has made the forecasting of prepayment
levels in future fiscal periods difficult. We had assumed that the decline in
interest rates had stopped and a rise in interest rates would occur in the near
term. Consistent with this view, we had utilized derivative financial
instruments to manage interest rate risk exposure on our loan production and
loan pipeline to protect the fair value of these fixed rate items against
potential increases in market interest rates. Based on current economic
conditions, published mortgage industry surveys including the Mortgage Bankers
Association's Refinance Index, as well as comments from the Federal Reserve
(which indicate there are signs of a slowdown in refinancing activity in the
general market place) and our own prepayment experience, we believe prepayments
will continue to remain at higher than normal levels for the near term before
returning to average historical levels. Federal Reserve officials have projected
that by the second half of 2003, refinancings will tail off assuming mortgage
rates remain stable. If mortgage rates rise, the Federal Reserve suggests
refinancings could decline sooner. The Mortgage Bankers Association of America
has forecast that mortgage refinancings percentage share of total mortgage
originations will decline from 65% in the first quarter to 25% in the fourth
quarter of calendar 2003. The Mortgage Bankers Association of America is also
projecting the 10-year treasury rate (which generally effects mortgage rates)
will increase over the next three quarters. As a result of our analysis of these
factors, we have increased our prepayment rate assumptions for home equity loans
for the near term, but at a declining rate, before returning to our historical
levels. However, we cannot predict with certainty what our prepayment experience
will be in the future. Any unfavorable difference between the assumptions used
to value our securitization assets and our actual experience may have a
significant adverse impact on the value of these assets.

         In addition to the use of prepayment fees on our loans, we have
implemented programs and strategies in an attempt to reduce loan prepayments in
the future. These programs and strategies may include providing information to a
borrower regarding costs and benefits of refinancing, which at times may
demonstrate a refinancing option is not in the best economic interest of the
borrower. Other strategies include offering second mortgages to existing
qualified borrowers or offering financial incentives to qualified borrowers to
deter prepayment of their loan. We cannot predict with certainty what our
prepayment experience will be in the future and any unfavorable difference
between the assumptions used to value our interest-only strips and our actual
experience may have a significant adverse impact on the value of these assets.

         Credit loss rates. Credit loss rates are analyzed in a similar manner
to prepayment rates. Credit loss assumptions are compared to actual loss
experience averages for similar mortgage loan pools and for individual mortgage
loan pools. Delinquency trends and economic conditions are also considered. If
our analysis indicates that loss experience may be different from our
assumptions, we would adjust our assumptions as necessary.

         Floating interest rate certificates. Some of the securitization trusts
have issued floating interest rate certificates supported by fixed interest rate
mortgages. The fair value of the excess cash flow we will receive may be
affected by any changes in the interest rates paid on the floating interest rate
certificates. The interest rates paid on the floating interest rate certificates
are based on one-month LIBOR. The assumption used to estimate the fair value of
the excess cash flows received from these securitization trusts is based on a
forward yield curve. See "Interest Rate Risk Management -- Strategies for Use of
Derivative Financial Instruments" for further detail of our management of the
risk of changes in interest rates paid on floating interest rate certificates.

                                       34
<PAGE>

         Sensitivity analysis. The table below outlines the sensitivity of the
current fair value of our interest-only strips and servicing rights to 10% and
20% adverse changes in the key assumptions used in determining the fair value of
those assets. Our base prepayment, loss and discount rates are described in the
table "Summary of Material Mortgage Loan Securitization Valuation Assumptions
and Actual Experience." (dollars in thousands):

         Securitized collateral balance...........................$ 3,266,345
         Balance sheet carrying value of retained interests.......$   710,227
         Weighted-average collateral life (in years)..............        4.0

         Sensitivity of assumptions used to determine the fair value of
         retained interests (dollars in thousands):
<TABLE>
<CAPTION>
                                                                        Impact of
                                                                     Adverse Change
                                                         --------------------------------------
                                                           10% Change             20% Change
                                                         ---------------       ----------------
<S>                                                        <C>                   <C>
         Prepayment speed.......................           $    28,665           $    54,721
         Credit loss rate...........................             4,760                 9,519
         Floating interest rate certificates (a)..                 539                 1,078
         Discount rate............................              23,154                44,945
</TABLE>
----------------------------

(a)  The floating interest rate certificates are indexed to one-month LIBOR plus
     a trust specific interest rate spread. The base one-month LIBOR assumption
     used in this sensitivity analysis was derived from a forward yield curve.


         The sensitivity analysis in the table above is hypothetical and should
be used with caution. As the figures indicate, changes in fair value based on a
10% or 20% variation in management's assumptions generally cannot easily be
extrapolated because the relationship of the change in the assumptions to the
change in fair value may not be linear. Also, in this table, the effect that a
change in a particular assumption may have on the fair value is calculated
without changing any other assumption. Changes in one assumption may result in
changes in other assumptions, which might magnify or counteract the impact of
the intended change.

         These sensitivities reflect the approximate amount of the fair values
that our interest-only strips and servicing rights would be reduced for the
indicated adverse changes. These reductions would result in a charge to expense
in the income statement in the period incurred and a resulting reduction of
stockholders' equity, net of income taxes. The effect on our liquidity of
changes in the fair values of our interest-only strips and servicing rights are
discussed in "-- Liquidity and Capital Resources."


                                       35
<PAGE>

         The following tables provide information regarding the initial and
current assumptions applied in determining the fair values of mortgage loan
related interest-only strips and servicing rights for each securitization trust.

<TABLE>
<CAPTION>
                                        Summary of Material Mortgage Loan Securitization
                             Valuation Assumptions and Actual Experience at December 31, 2002

                                               2002-4   2002-3  2002-2   2002-1   2001-4   2001-3  2001-2   2001-1   2000-4   2000-3
                                               ------   ------  ------   ------   ------   ------  ------   ------   ------   ------
<S>                                             <C>      <C>     <C>      <C>      <C>      <C>     <C>      <C>      <C>      <C>
Interest-only strip residual discount rate:
   Initial valuation.........................     13%      13%     13%      13%      13%      13%     13%      13%      13%      13%
   Current valuation.........................     13%      13%     13%      13%      13%      13%     13%      13%      13%      13%
Interest-only strip overcollateralization
discount rate................................      9%       7%      7%       7%       7%       7%      7%       6%       7%       8%
Servicing rights discount rate:
   Initial valuation.........................     11%      11%     11%      11%      11%      11%     11%      11%      11%      11%
   Current valuation.........................     11%      11%     11%      11%      11%      11%     11%      11%      11%      11%

Prepayment rates:
   Initial assumption (a):
   Expected Constant Prepayment Rate (CPR):
     Business loans..........................     11%      11%     11%      11%      11%      11%     11%      11%      10%      10%
     Home equity loans.......................     22%      22%     22%      22%      22%      22%     22%      22%      24%      24%
   Ramp period (months):
     Business loans..........................      27       27      27       27       27       24      24       24       24       24
     Home equity loans.......................      30       30      30       30       30       30      30       30       24       24
   Current assumptions (b):
   Expected Constant Prepayment Rate (CPR):
     Business loans .........................     11%      11%     11%      11%      11%      11%     11%      11%      11%      11%
     Home equity loans ......................     22%      22%     22%      22%      22%      22%     22%      22%      22%      22%
   Ramp period (months):
     Business loans..........................      27       27      27       27       27       27      27       27       27       27
     Home equity loans.......................      30       30      30       30       30       30      30       30       30       30
   CPR adjusted to reflect ramp:
     Business loans..........................      3%       5%      8%      10%      12%      15%     17%      20%      22%      22%
     Home equity loans.......................      2%      12%     23%      32%      34%      34%     34%      34%      37%      40%
   Current prepayment experience (c):
     Business loans..........................      --       --      5%       6%       9%      17%     18%      19%      20%      16%
     Home equity loans.......................      --       --     10%      19%      26%      36%     39%      33%      36%      33%

Annual credit loss rates:
   Initial assumption........................   0.40%    0.40%   0.40%    0.40%    0.40%    0.40%   0.40%    0.40%    0.40%    0.40%
   Current assumption........................   0.40%    0.40%   0.40%    0.40%    0.40%    0.40%   0.40%    0.40%    0.40%    0.40%
   Actual experience.........................      --       --      --       --       --    0.10%   0.11%    0.14%    0.23%    0.36%

Servicing fees:
   Contractual fees..........................   0.50%    0.50%   0.50%    0.50%    0.50%    0.50%   0.50%    0.50%    0.70%    0.50%
   Ancillary fees............................   1.25%    1.25%   1.25%    1.25%    1.25%    1.25%   1.25%    1.25%    1.25%    1.25%
</TABLE>
----------------------------

(a)   The prepayment ramp is the length of time before a pool of mortgage loans
      reaches its expected Constant Prepayment Rate. The business loan
      prepayment ramp begins at 3% in month one ramps to an expected peak rate
      over 27 months then declines to the final expected CPR by month 40. The
      home equity loan prepayment ramp begins at 2% in month one and ramps to an
      expected rate over 24 months.

(b)   Current assumptions for business loans are the estimated expected
      weighted-average prepayment rates over the securitization's estimated
      remaining life. The majority of the home equity loan prepayment rate ramps
      have been increased for the next 6 months to provide for the expected near
      term continuation of higher than average prepayment. Generally, trusts for
      both business and home equity loans that are out of the ramping period are
      based on historical averages.

(c)   Current experience is a six-month historical average.


                                       36
<PAGE>

<TABLE>
<CAPTION>
                                    Summary of Material Mortgage Loan Securitization
                      Valuation Assumptions and Actual Experience at December 31, 2002 (Continued)

                                               2000-2   2000-1   1999-4    1999-3   1999-2   1999-1   1998 (d)  1997 (d)  1996 (d)
                                               ------   ------   ------    ------   ------   ------   --------  --------  --------
<S>                                                <C>      <C>       <C>      <C>      <C>      <C>       <C>       <C>       <C>
Interest-only strip residual discount rate:
   Initial valuation.........................      13%      11%       11%      11%      11%      11%       11%       11%       11%
   Current valuation.........................      13%      13%       13%      13%      13%      13%       13%       13%       13%
Interest-only strip overcollateralization
   discount rate.............................       8%       8%        8%       7%       7%       7%        7%        7%        8%
Servicing rights discount rate:
   Initial valuation.........................      11%      11%       11%      11%      11%      11%       11%       11%       11%
   Current valuation.........................      11%      11%       11%      11%      11%      11%       11%       11%       11%

Prepayment rates:
   Initial assumption (a):
   Expected Constant Prepayment Rate (CPR):
     Business loans .........................      10%      10%       10%      10%      10%      10%       13%       13%       13%
     Home equity loans.......................      24%      24%       24%      24%      24%      24%       24%       24%       24%
   Ramp period (months):
     Business loans..........................       24       24        24       24       24       24        24        24        24
     Home equity loans.......................       24       18        18       18       18       18        12        12        12
   Current assumptions (b):
   Expected Constant Prepayment Rate (CPR):
     Business loans .........................      11%      11%       11%      10%      10%      10%       10%       12%       26%
     Home equity loans.......................      22%      22%       22%      22%      22%      22%       23%       25%       25%
   Ramp period (months):
     Business loans..........................       Na       Na        Na       Na       Na       Na        Na        Na        Na
     Home equity loans.......................       30       Na        Na       Na       Na       Na        Na        Na        Na
   CPR adjusted to reflect ramp:
     Business loans..........................      19%      16%       13%      17%      22%      13%       24%       12%       26%
     Home equity loans.......................      41%      34%       29%      31%      25%      34%       29%       25%       25%
   Current prepayment experience (c):
     Business loans..........................      34%      36%       31%      17%      22%      13%       23%        8%       26%
     Home equity loans.......................      38%      34%       29%      31%      25%      34%       29%       25%       25%

Annual credit loss rates:
   Initial assumption........................    0.40%    0.40%     0.30%    0.25%    0.25%    0.25%     0.25%     0.25%     0.25%
   Current assumption........................    0.40%    0.50%     0.45%    0.50%    0.35%    0.50%     0.59%     0.40%     0.38%
   Actual experience.........................    0.32%    0.54%     0.47%    0.50%    0.31%    0.44%     0.57%     0.38%     0.39%

Servicing fees:
   Contractual fees..........................    0.50%    0.50%     0.50%    0.50%    0.50%    0.50%     0.50%     0.50%     0.50%
   Ancillary fees............................    1.25%    1.25%     1.25%    1.25%    1.25%    1.25%     0.75%     0.75%     0.75%
</TABLE>
-----------------------------

(a)   The prepayment ramp is the length of time before a pool of mortgage loans
      reaches its expected Constant Prepayment Rate. The business loan
      prepayment ramp begins at 3% in month one ramps to an expected peak rate
      over 27 months then declines to the final expected CPR by month 40. The
      home equity loan prepayment ramp begins at 2% in month one and ramps to an
      expected rate over 30 months.

(b)   Current assumptions for business loans are the estimated expected
      weighted-average prepayment rates over the securitization's estimated
      remaining life. The majority of the home equity loan prepayment rate ramps
      have been increased for the next 6 months to provide for the expected near
      term continuation of higher than average prepayment. Generally, trusts for
      both business and home equity loans that are out of the ramping period are
      based on historical averages.

(c)   Current experience is a six-month historical average.

(d)   Amounts represent weighted-average percentages for four 1998
      securitization pools, two 1997 securitization pools and two 1996
      securitization pools.

      Na = not applicable



                                       37
<PAGE>

         Servicing Rights. As the holder of servicing rights on securitized
loans, we are entitled to receive annual contractual servicing fees of 50 to 70
basis points on the aggregate outstanding loan balance. These fees are paid out
of accumulated mortgage loan payments before payments of principal and interest
are made to trust certificate holders. In addition, ancillary fees such as
prepayment fees, late charges, nonsufficient fund fees and other fees are
retained directly by us, as servicer, as payments are collected from the
borrowers. We also retain the interest paid on funds held in a trust's
collection account until these funds are distributed from a trust.

         The fair value of servicing rights is determined by computing the
benefits of servicing in excess of adequate compensation, which would be
required by a substitute servicer. The benefits of servicing are the present
value of projected net cash flows from contractual servicing fees and ancillary
servicing fees. These projections incorporate assumptions, including prepayment
rates, credit loss rates and discount rates. These assumptions are similar to
those used to value the interest-only strips retained in a securitization.
Periodically, capitalized servicing rights are evaluated for impairment, which
is measured as the excess of unamortized cost over fair value.

         The origination of a high percentage of loans with prepayment fees
impacts our servicing rights and income in two ways. Prepayment fees reduce the
likelihood of a borrower prepaying their loan. This results in prolonging the
length of time a loan is outstanding, which increases the contractual servicing
fees to be collected over the life of the loan. Additionally, the terms of our
servicing agreements with the securitization trusts allow us to retain
prepayment fees collected from borrowers as part of our compensation for
servicing loans.

         In addition, although prepayments increased in recent periods compared
to our historical averages, we have generally found that the non-conforming
mortgage market is less sensitive to prepayments due to changes in interest
rates than the conforming mortgage market where borrowers have more favorable
credit history for the following reasons. First, there are relatively few
lenders willing to supply credit to non-conforming borrowers which limits those
borrowers' opportunities to refinance. Second, interest rates available to
non-conforming borrowers tend to adjust much slower than conforming mortgage
interest rates which reduces the non-conforming borrowers' opportunity to
capture economic value from refinancing.

         As a result of the use of prepayment fees and the reduced sensitivity
to interest rate changes in the non-conforming mortgage market, the prepayment
experience on our managed portfolio is more stable than the mortgage market in
general. However, although we believe this stability has favorably impacted our
ability to value the future cash flows from our servicing rights and
interest-only strips because it increased the predictability of future cash
flows, for the past five quarters our prepayment experience has exceeded our
expectations for prepayments on our managed portfolio and as a result we have
written down the value of our securitization assets. See "Securitizations" for
further detail of the effects prepayments that were above our expectations have
had on the value of our securitization assets.

         Whole Loan Sales. We also sell loans with servicing released referred
to as whole loan sales. Gains on whole loan sales equal the difference between
the net proceeds from such sales and the net carrying value of the loans. The
net carrying value of a loan is equal to its principal balance plus its
unamortized origination costs and fees. Gains from these sales are recorded as
fee income. See "-- Securitizations" for information on the volume of whole loan
sales and premiums recorded for the six months ended December 31, 2002 and 2001.


                                       38
<PAGE>

RESULTS OF OPERATIONS

Overview

         For the second quarter of fiscal 2003, net income decreased $0.3
million, or 13.8%, to $2.1 million compared to $2.4 million in the second
quarter of fiscal 2002. Diluted earnings per common share were $0.69 on average
common shares of 3,044,000 compared to $0.79 per share on average common shares
of 3,119,000 for the second quarter of fiscal 2002. Dividends of $0.08 and $0.07
per share were paid for the quarters ended December 31, 2002 and 2001,
respectively. The common dividend payout ratio based on diluted earnings per
share was 11.6% for the second quarter of fiscal 2003 compared to 9.2% for the
second quarter of fiscal 2002.

         For the six months ended December 31, 2002, net income increased $0.1
million, or 3.1%, to $3.9 million compared to $3.8 million for the same period
in fiscal 2002. Diluted earnings per common share increased to $1.30 on average
common shares of 3,014,000 compared to $1.19 per share on average common shares
of 3,189,000 for the six months ended December 31, 2001. The increase in net
income per share was due to the increase in net income and the lower number of
shares outstanding due to our repurchases of our common stock. Dividends of
$0.16 and $0.14 per share were paid for the six months ended December 31, 2002
and 2001, respectively. The common dividend payout ratio based on diluted
earnings per share was 12.3% for the first six months ended December 31, 2002
compared to 11.8% for the first six months ended December 31, 2001.

         Increases in the gain on sale recorded during the first six months of
fiscal 2003 were partially offset by increases in general and administrative
expenses and other expenses and a $22.6 million valuation adjustment on
securitization assets recorded during the six-month period ended December 31,
2002. See below for further discussion of gain on sale, general and
administrative expenses, other expenses and the securitization assets valuation
adjustment recorded during the period.

         In fiscal 1999, the Board of Directors initiated a stock repurchase
program in view of the price level of our common stock, which was at the time
and has continued to, trade at below book value. In addition, our consistent
earnings growth at that time did not result in a corresponding increase in the
market value of our common stock. The repurchase program was extended in fiscal
2000, 2001 and 2002. The total number of shares repurchased under the stock
repurchase program was: 117,000 shares in fiscal 1999; 327,000 shares in fiscal
2000; 627,000 shares in fiscal 2001; and 352,000 shares in fiscal 2002. The
cumulative effect of the stock repurchase program was an increase in diluted net
earnings per share of $0.26 for the six months ended December 31, 2002 and 2001.
We currently have no plans to continue to repurchase additional shares or extend
the repurchase program.

         On August 21, 2002, the Board of Directors declared a 10% stock
dividend, which was paid on September 13, 2002 to shareholders of record on
September 3, 2002. As a result of the stock dividend, all outstanding stock
options and related exercise prices were adjusted. Accordingly, all outstanding
common shares, earnings per common share, average common share and stock option
amounts presented have been adjusted to reflect the effect of this stock
dividend.

                                       39
<PAGE>

         In December 2002, the Company's shareholders approved an increase in
the number of shares of authorized preferred stock from 1.0 million shares to
3.0 million shares. The preferred shares may be used to raise equity capital,
redeem outstanding debt or acquire other companies, although no such
acquisitions are currently contemplated. The Board of Directors has discretion
with respect to designating and establishing the terms of each series of
preferred stock prior to issuance.

Loan Originations

         The following schedule details our loan originations (in thousands):

<TABLE>
<CAPTION>
                                       Three Months Ended                 Six Months Ended
                                          December 31,                      December 31,
                                  ---------------------------       ----------------------------
                                     2002             2001             2002              2001
                                  ---------         ---------       ---------          ---------
<S>                               <C>               <C>             <C>                <C>
Business purpose loans.......     $  32,187         $  32,268       $  61,050          $  61,892
Home equity loans............       370,764           326,538         712,617            615,963
                                  ---------         ---------       ---------          ---------
                                  $ 402,951         $ 358,806       $ 773,667          $ 677,855
                                  =========         =========       =========          =========
</TABLE>
         Loan originations for our subsidiary, American Business Credit, Inc.,
which offers business purpose loans secured by real estate, decreased $0.8
million, or 1.4%, for the six months ended December 31, 2002, to $61.1 million
from $61.9 million for the six months ended December 31, 2001. Although our
business purpose loan originations have remained level, current economic
conditions have had an adverse impact on smaller businesses and our ability to
find qualified borrowers has become more difficult. In order to increase
business purpose loan originations while maintaining our underwriting standards
for business purpose loans, American Business Credit is in the process of
expanding its marketing efforts into new geographic areas including the addition
of personnel to serve the new areas. American Business Credit is also beginning
to build relationships with loan brokers, which it believes will provide an
additional source for loan originations in the future. In addition, our business
loan subsidiary is focusing on cost control by identifying efficiencies and
streamlining the business purpose loan origination process.

         Home equity loans originated by our subsidiaries, HomeAmerican Credit,
doing business as Upland Mortgage and American Business Mortgage Services, Inc.,
and purchased through the Bank Alliance Program, increased $96.7 million, or
15.7%, for the six months ended December 31, 2002, to $712.6 million from $616.0
million for the six months ended December 31, 2001. Our home equity loan
origination subsidiaries continue to focus on increasing efficiencies and
productivity gains by refining marketing techniques and integrating
technological improvements into the loan origination process. In addition,
American Business Mortgage Services, Inc. is in the process of expanding its
network of loan brokers to include a larger geographical area in order to reduce
concentrations of loans in specific states. As a result of these efforts, as
well as the favorable environment for originating home equity loans due to low
interest rates, American Business Mortgage Services, Inc. loan originations for
the six months ended December 31, 2002 increased by $43.8 million, or 18%, over
the prior year period. In addition, the favorable interest rate environment and
productivity gains in our Upland Mortgage branch operations have resulted in an
increase in loan originations of $31.1 million, or 60%, over the prior year
period. If interest rates remain level or increase our ability to make home
equity loans may become more difficult and may result in increased costs to
originate loans as a result of increasing advertising or geographic expansion or
result in a lower volume of loan originations.

                                       40
<PAGE>

<TABLE>
<CAPTION>
                                                Summary Financial Results
                                    (dollars in thousands, except per share data)

                                      Three Months Ended                            Six Months Ended
                                          December 31,                                December 31,
                                  ---------------------------    Percentage   -----------------------------     Percentage
                                        2002         2001         Increase        2002            2001           Increase
                                  -------------  ------------    ----------   ------------    -------------     ----------
<S>                                   <C>          <C>              <C>         <C>              <C>               <C>
Total revenues..................      $74,618      $60,034          24.3%       $149,085         $110,706          34.7%
Total expenses..................       70,979       55,810          27.2%        142,306          104,134          36.7%
Net income......................        2,111        2,450         (13.8%)         3,932            3,812           3.1%

Return on average equity........       11.20%       14.82%                        10.68%           11.48%
Return on average assets........        0.90%        1.17%                         0.85%            0.93%

Earnings per share:
   Basic........................        $0.72        $0.87         (17.2%)         $1.36            $1.30           4.6%
   Diluted......................        $0.69        $0.79         (12.7%)         $1.30            $1.19           9.2%
Dividends declared per share....        $0.08        $0.07          14.3%          $0.16            $0.14          14.3%
</TABLE>
         Total Revenues. For the second quarter of fiscal 2003, total revenues
increased $14.6 million, or 24.3%, to $74.6 million from $60.0 million for
fiscal 2002. For the first six months of fiscal 2003, total revenues increased
$38.4 million, or 34.7%, to $149.1 million from $110.7 million for the first six
months of fiscal 2002. Growth in total revenues for both periods was the result
of increases in gains on the securitization of mortgage loans and increases in
interest accretion earned on our interest-only strips.

         Gain on Sale of Loans. For the second quarter of fiscal 2003, gains of
$57.9 million were recorded on the securitization of $406.9 million of loans.
This represents an increase of $13.3 million, or 29.9%, over gains of $44.6
million recorded on securitizations of $342.2 million of loans for the second
quarter of fiscal 2002. For the six months ended December 31, 2002, gains of
$115.9 were recorded on the securitization of $773.3 million of loans. This was
an increase of $36.0, or 45.0% over gains of $79.9 million recorded on
securitizations of $632.3 million of loans for the six months ended December 31,
2001.

         The increase in securitization gains for the three and six months ended
December 31, 2002 was due to both an increase in interest rate spreads earned in
our securitizations and an increase in the volume of loans securitized. The
securitization gain as a percentage of loans securitized increased to 15.0% for
the six months ended December 31, 2002 from 12.6% on loans securitized for the
six months ended December 31, 2001. Increases in interest rate spreads increase
expected residual cash flows to us, the amount of cash we receive at the closing
of a securitization from notional bonds or premiums on the sale of trust
certificates and result in increases in the gains we recognize on the sale of
loans into securitizations. See "-- Securitizations" for further detail of how
securitization gains are calculated.


                                       41
<PAGE>

         The increase in interest rate spread for the six months ended December
31, 2002 compared to the six months ended December 31, 2001 resulted from
decreases in pass-through interest rates on investor certificates issued by
securitization trusts. For loans securitized during the six months ended
December 31, 2002, the average loan interest rate was 11.18%, a 0.22% decrease
from 11.40% on loans securitized during the six months ended December 31, 2001.
However, the average interest rate on trust certificates issued in mortgage loan
securitizations during the six months ended December 31, 2002 was 4.81%, a 0.72%
decrease from 5.53% during the six months ended December 31, 2001. The resulting
net improvement in interest rate spread was approximately 50 basis points.

         Also contributing to the increase in the securitization gain
percentages for the six months ended December 31, 2002, was the increase in the
amount of cash received at the closing of our securitizations. The improvement
in the interest rate spread through fiscal 2002 to the present has enabled us to
enter into securitization transactions structured to provide cash at the closing
of the securitization through the sale of notional bonds, sometimes referred to
as interest-only bonds or the sale of trust certificates at a premium. During
the six months ended December 31, 2002 we received additional cash at the
closing of our securitizations, due to these modified structures, of $21.8
million compared to $12.3 million in fiscal 2002. Securitization gains and cash
received at the closing of securitizations were partially offset by initial
overcollateralization requirements of $3.8 million in fiscal 2003. There was no
initial overcollateralization requirement in fiscal 2002.

         The Office of Thrift Supervision has adopted a rule effective in July
2003, which will preclude us and other non-bank, non-thrift creditors from using
the Parity Act to preempt state prepayment penalty and late fee laws and
regulations on new loan originations. Under the provisions of this rule we will
be required to modify or eliminate the practice of charging a prepayment fee in
some of the states where we originate loans and other fees we normally charge
will also be modified or eliminated. This new rule will potentially reduce the
gain on sale recorded in new securitizations in two ways. First, because the
percentage of loans with prepayment fees will be reduced, the prepayment rates
on securitized loan pools may increase and therefore the value of our
interest-only strips will decrease due to the shorter average life of the
securitized loan pool. Second, the value of our servicing rights retained in a
securitization may decrease due a reduction in our ability to charge certain
fees. We are currently evaluating the impact of the adoption of this rule on our
future lending activities and results of operations.

         Interest and Fees. For the second quarter of fiscal 2003, interest and
fee income decreased $0.9 million, or 16.9%, to $4.6 million compared to $5.5
million for the second quarter of fiscal 2002. For the six months ended December
31, 2002, interest and fee income decreased $2.7 million, or 23.6%, to $8.8
million compared to $11.5 million in the same period of fiscal 2002. Interest
and fee income consists primarily of interest income earned on available for
sale loans, premiums earned on whole loan sales and other ancillary fees
collected in connection with loan and lease originations.

         During the second quarter of fiscal 2003, interest income decreased
$0.2 million, or 8.8%, to $2.3 million from $2.5 million for the second quarter
of fiscal 2002. During the six months ended December 31, 2002, interest income
decreased $0.9 million, or 18.2%, to $4.1 million from $5.1 million for the six
months ended December 31, 2001. This decrease was due to a lower
weighted-average interest rate on loans available for sale from the prior fiscal
year and lower interest rates earned on invested cash balances due to general
decreases in market interest rates.


                                       42
<PAGE>

         Premiums on whole loan sales decreased $1.8 million, to $32 thousand
for the six months ended December 31, 2002 from $1.8 million for the six months
ended December 31, 2001. The volume of whole loan sales decreased 96.5%, to $1.5
million for the six months ended December 31, 2002 from $43.7 million for the
six months ended December 31, 2001. The decrease in the volume of whole loan
sales for the six months ended December 31, 2002 resulted from management's
decision to securitize additional loans in the favorable securitization market
experienced during the past year.

         Other fees were level for the second quarter of fiscal 2003 compared to
the same period in fiscal 2002. Other fees decreased $0.1 million for the six
months ended December 31, 2002 from the six months ended December 31, 2001. The
decrease is mainly due to a decrease in leasing income, which resulted from our
decision in fiscal 2000 to discontinue the origination of new leases. The
ability to collect certain fees on loans we originate in the future may be
impacted by proposed laws and regulations by various authorities.

         Interest Accretion on Interest-Only Strips. Interest accretion of $11.5
million and $22.2 million were earned in the three and six months ended December
31, 2002 compared to $8.6 million and $16.4 million in the three and six months
ended December 31, 2001. The increase reflects the growth in the balance of our
interest-only strips of $119.0 million, or 25.8%, to $579.6 million at December
31, 2002 from $460.6 million at December 31, 2001. In addition, cash flows from
interest-only strips for the six months ended December 31, 2002 totaled $72.9
million, an increase of $24.0 million, or 49.0%, from the six months ended
December 31, 2001 due to the larger size of our more recent securitizations and
additional securitizations reaching final target overcollateralization levels
and stepdown overcollateralization levels.

         Servicing Income. Servicing income is comprised of contractual and
ancillary fees collected on securitized loans less amortization of the servicing
rights assets that are recorded at the time loans are securitized. Ancillary
fees include prepayment fees, late fees and other servicing fee compensation.
For the three months ended December 31, 2002, servicing income decreased $0.7,
or 50.4%, to $0.6 million from $1.3 million for the three months ended December
31, 2001. For the six months ended December 31, 2002, servicing income decreased
$0.8 million, or 25.7%, to $2.2 million from $2.9 million for the six months
ended December 31, 2001. See "-- Securitizations" for further detail on the
impact of prepayments on our securitization assets.


                                       43
<PAGE>

         The following table summarizes the components of servicing income for
the three and six months ended December 31, 2002 and 2001 (in thousands):

<TABLE>
<CAPTION>
                                                          Three Months Ended            Six Months Ended
                                                             December 31,                 December 31,
                                                      ----------------------------  --------------------------
                                                         2002           2001           2002          2001
                                                      -----------  --------------   -----------  ------------
<S>                                                   <C>          <C>              <C>          <C>
         Contractual and ancillary fees.............  $    11,289  $        8,448   $    21,450  $     16,680
         Amortization of servicing rights...........      (10,645)         (7,150)      (19,269)      (13,746)
                                                      -----------  --------------   -----------  ------------
                                                      $       644  $        1,298   $     2,181  $      2,934
                                                      ===========  ==============   ===========  ============
</TABLE>

         Total Expenses. Total expenses increased $15.2 million, or 27.2%, to
$71.0 million for the three months ended December 31, 2002 compared to $55.8
million for the three months ended December 31, 2001. Total expenses increased
$38.2 million, or 36.7%, to $142.3 million for the six months ended December 31,
2002 compared to $104.1 million for the six months ended December 31, 2001. As
described in more detail below, this increase was mainly a result of increases
in securitization asset valuation adjustments recorded during the six months
ended December 31, 2002, increases in employee related costs and increases in
general and administrative expenses.

         Interest Expense. For the second quarter of fiscal 2003, interest
expense decreased $0.1 million, or 0.8%, to $17.2 million from $17.3 million for
the second quarter of fiscal 2002. Average subordinated debt outstanding during
the three months ended December 31, 2002 was $677.2 million compared to $594.4
million during the three months ended December 31, 2001. The effect of the
increase in outstanding debt was offset by a decrease in the average interest
rates paid on subordinated debt. Average interest rates paid on subordinated
debt outstanding decreased to 9.47% during the three months ended December 31,
2002 from 10.90% during the three months ended December 31, 2001.

         During the first six months of fiscal 2003, interest expense stayed
level at $34.2 million compared to the six months ended December 31, 2001.
Average subordinated debt outstanding during the six months ended December 31,
2002 was $669.8 million compared to $580.7 million during the six months ended
December 31, 2001. Average interest rates paid on subordinated debt outstanding
decreased to 9.59% during the six months ended December 31, 2002 from 11.00%
during the six months ended December 31, 2001.

         Rates offered on subordinated debt were reduced beginning in the fourth
quarter of fiscal 2001 and have continued downward through the second quarter of
fiscal 2003 in response to decreases in market interest rates as well as our
lower cash needs. The average interest rate of subordinated debt issued at its
peak rate, which was the month of February 2001, was 11.85% compared to the
average interest rate of subordinated debt issued in the month of December 2002
of 7.88%. As the higher rate notes mature, we expect the average interest rate
paid on subordinated debt to decline provided that market rates do not
significantly increase.

         The average outstanding balances under warehouse lines of credit were
$51.3 million during the three months ended December 31, 2002, compared to $29.9
million during the three months ended December 31, 2001. The average outstanding
balances under warehouse lines of credit were $37.7 million during the six
months ended December 31, 2002, compared to $29.0 million during the six months
ended December 31, 2001. The increases in the average balances on warehouse
lines was due to a higher volume of loans originated and lower average cash
balances available for loan funding during the periods. Interest rates paid on
warehouse lines are generally based on one-month LIBOR plus an interest rate
spread ranging from 1.25% to 2.5%. One-month LIBOR has decreased from
approximately 1.9% at December 31, 2001 to 1.4% at December 31, 2002.


                                       44
<PAGE>

         Provision for Credit Losses. The provision for credit losses on
available for sale loans and leases for the three months ended December 31, 2002
increased $0.1 million, or 13.1%, to $1.4 million, compared to $1.3 million for
the three months ended December 31, 2001. The provision for credit losses on
available for sale loans and leases for the six months ended December 31, 2002
increased $0.3 million, or 9.9%, to $3.0 million, compared to $2.7 million for
the six months ended December 31, 2001. The increase in the provision for credit
losses was primarily due to increases in loans in non-accrual status, which were
generally repurchased from securitization trusts. Non-accrual loans were $9.9
million and $5.1 million at December 31, 2002 and 2001, respectively. See "--
Managed Portfolio Quality" for further detail.

         While we are under no obligation to do so, at times we elect to
repurchase delinquent loans from the securitization trusts, some of which may be
in foreclosure. Repurchasing loans benefits us by allowing us to limit the level
of delinquencies and losses in the securitization trusts and as a result, we can
avoid exceeding specified limits on delinquencies and losses that trigger a
temporary reduction or discontinuation of cash flow from our interest-only
strips. In addition, we elect to repurchase loans in situations requiring more
flexibility for the administration and collection of these loans. The purchase
price of a delinquent loan is at the loan's outstanding contractual balance. A
foreclosed loan is one where we, as servicer, have initiated formal foreclosure
proceedings against the borrower and a delinquent loan is one that is 30 days or
more past due. The foreclosed and delinquent loans we typically elect to
repurchase are usually 90 days or more delinquent and the subject of foreclosure
proceedings, or where a completed foreclosure is imminent. The related allowance
for loan losses on these repurchased loans is included in our provision for
credit losses in the period of repurchase. Our ability to repurchase these loans
does not disqualify us for sale accounting under SFAS No. 140, which was adopted
on a prospective basis in the fourth quarter of fiscal 2001, or other relevant
accounting literature because we are not required to repurchase any loan and our
ability to repurchase a loan is limited by contract. See "Securitizations --
Trigger Management" for further detail.

         SFAS No. 140 was effective on a prospective basis for transfers and
servicing of financial assets and extinguishments of liabilities occurring after
March 31, 2001. SFAS No. 140 requires that we record an obligation to repurchase
loans from securitization trusts at the time we have the contractual right to
repurchase the loans, whether or not we actually repurchase them. For
securitization trusts 2001-2 and forward, to which this rule applies, we have
the contractual right to repurchase a limited amount of loans greater than 180
days past due. In accordance with the provisions of SFAS No. 140, we have
recorded on our December 31, 2002 balance sheet a liability of $21.5 million for
the repurchase of loans subject to these removal of accounts provisions. A
corresponding asset for the loans, at the lower of their cost basis or fair
value, has also been recorded.


                                       45
<PAGE>

         The following table summarizes the principal balances of loans and REO
we have repurchased from the mortgage loan securitization trusts for the six
months ended December 31, 2002 and fiscal years 2002 and 2001. We received $13.6
million of proceeds from the liquidation of repurchased loans and REO for the
six months ended December 31, 2002 and $19.2 million and $10.9 million for the
fiscal years 2002 and 2001, respectively. We had repurchased loans and REO
remaining on our balance sheet in the amounts of $16.1 million, $9.4 million and
$4.8 million at December 31, 2002 and June 30, 2002 and 2001, respectively. All
loans and REO were repurchased at the contractual outstanding balances at the
time of repurchase and are carried at the lower of their cost basis or fair
value. Mortgage loan securitization trusts are listed only if repurchases have
occurred.

<TABLE>
<CAPTION>
                             Summary of Loans and REO Repurchased from Mortgage Loan Securitization Trusts
                                                         (dollars in thousands)

                                       2001-3     2001-1     2000-3     2000-2     2000-1     1999-4     1999-3     1999-2    1999-1
                                      -------    -------    -------    -------    -------    -------    -------    -------   -------
<S>                                   <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>       <C>
Six months ended December 31, 2002:
   Business loans...................  $   349    $   267    $    --    $   561    $ 1,410    $ 1,073    $   451    $ 1,063   $   379
   Home equity loans................      853      2,143        247        741      2,882      2,063      2,862      1,601     3,559
                                      -------    -------    -------    -------    -------    -------    -------    -------   -------
     Total..........................  $ 1,202    $ 2,410    $   247    $ 1,302    $ 4,292    $ 3,136    $ 3,313    $ 2,664   $ 3,938
                                      =======    =======    =======    =======    =======    =======    =======    =======   =======
   Number of loans repurchased......       11         26          3         13         38         42         48         26        45

Year ended June 30, 2002:
   Business loans...................  $    --    $    --    $    --    $    --    $    --    $   194    $ 1,006    $   341   $   438
   Home equity loans................       --         --         --         --         84        944      3,249      2,688     2,419
                                      -------    -------    -------    -------    -------    -------    -------    -------   -------
      Total.........................  $    --    $    --    $    --    $    --    $    84    $ 1,138    $ 4,255    $ 3,029   $ 2,857
                                      =======    =======    =======    =======    =======    =======    =======    =======   =======
   Number of loans repurchased......       --         --         --         --          2         18         47         31        33

Year ended June 30, 2001:
   Business loans...................  $    --    $    --    $    --    $    --    $    --    $    --    $    --    $    --   $    --
   Home equity loans................       --         --         88        330         --         --         --         --        --
                                      -------    -------    -------    -------    -------    -------    -------    -------   -------
      Total.........................  $    --    $    --    $    88    $   330    $    --    $    --    $    --    $    --   $    --
                                      =======    =======    =======    =======    =======    =======    =======    =======   =======
   Number of loans repurchased......       --         --          1          2         --         --         --         --        --


(Continued)                            1998-4     1998-3     1998-2     1998-1     1997-2     1997-1     1996-2     1996-1     Total
                                      -------    -------    -------    -------    -------    -------    -------    -------   -------

Six months  ended December 31, 2002:
   Business loans...................  $    --    $   806    $    --    $    85    $    --    $   462    $   313    $   138   $ 7,357
   Home equity loans................       --      1,979        315        298         --        157        355         --    20,055
                                      -------    -------    -------    -------    -------    -------    -------    -------   -------
     Total..........................  $    --    $ 2,785    $   315    $   383    $    --    $   619    $   668    $   138   $27,412
                                      =======    =======    =======    =======    =======    =======    =======    =======   =======
   Number of loans repurchased......       --         36          4          6         --         10         12          1       321

Year  ended June 30, 2002:
   Business loans...................  $   632    $   260    $   516    $ 1,266    $ 1,729    $   183    $    --    $   104   $ 6,669
   Home equity loans................    4,649      5,575      1,548      1,770        223        239         60        123    23,571
                                      -------    -------    -------    -------    -------    -------    -------    -------   -------
     Total..........................  $ 5,281    $ 5,835    $ 2,064    $ 3,036    $ 1,952    $   422    $    60    $   227   $30,240
                                      =======    =======    =======    =======    =======    =======    =======    =======   =======
   Number of loans repurchased......       58         61         24         37         18          8          1          3       341

Year  ended June 30, 2001:
   Business loans...................  $   173    $   803    $   215    $   428    $ 2,252    $    --    $   380    $   250   $ 4,501
   Home equity loans................    1,310      3,886      1,284      1,686      1,764         --         92        109    10,549
                                      -------    -------    -------    -------    -------    -------    -------    -------   -------
     Total..........................  $ 1,483    $ 4,689    $ 1,499    $ 2,114    $ 4,016    $    --    $   472    $   359   $15,050
                                      =======    =======    =======    =======    =======    =======    =======    =======   =======
   Number of loans repurchased......       10         48         13         31         37         --          8          4       154
</TABLE>


                                       46
<PAGE>

         The allowance for credit losses was $3.6 million, or 5.8% of gross
receivables at December 31, 2002 compared to $3.7 million, or 6.6% of gross
receivables at June 30, 2002 and $2.9 million, or 3.6% of gross receivables at
December 31, 2001. Although we maintain an allowance for credit losses at the
level we consider adequate to provide for potential losses, there can be no
assurances that actual losses will not exceed the estimated amounts or that an
additional provision will not be required.

         The following table summarizes changes in the allowance for credit
losses for the three and six months ended December 31, 2002 and 2001 (in
thousands):

<TABLE>
<CAPTION>
                                                          Three Months Ended            Six Months Ended
                                                             December 31,                 December 31,
                                                      ---------------------------   -------------------------
                                                         2002           2001           2002          2001
                                                      ------------   ------------   ------------   ----------
<S>                                                   <C>            <C>            <C>            <C>
         Balance at beginning of  period...........   $     3,184    $      3,356   $     3,705    $    2,480
         Provision for credit losses...............         1,436           1,270         2,974         2,706
         (Charge-offs) recoveries, net.............        (1,039)         (1,748)       (3,098)       (2,308)
                                                      -----------    ------------   -----------    ----------
                                                      $     3,581    $      2,878   $     3,581    $    2,878
                                                      ===========    ============   ===========    ==========
</TABLE>

         The following table summarizes the changes in the allowance for credit
losses by loan and lease type (in thousands):

<TABLE>
<CAPTION>
                                                    Business            Home
                                                     Purpose           Equity          Equipment
         Three Months Ended December 31, 2002:        Loans             Loans            Leases             Total
         -------------------------------------        -----             -----            ------             -----
<S>                                                  <C>               <C>               <C>               <C>
         Balance at beginning of period ...........  $   931           $ 1,977           $   276           $ 3,184
         Provision for credit losses ..............      778               573                85             1,436
         (Charge-offs) recoveries, net ............     (322)             (652)              (65)           (1,039)
                                                     -------           -------           -------           -------
         Balance at end of period .................  $ 1,387           $ 1,898           $   296           $ 3,581
                                                     =======           =======           =======           =======
</TABLE>
<TABLE>
<CAPTION>

                                                    Business            Home
                                                     Purpose           Equity          Equipment
         Six Months Ended December 31, 2002:          Loans             Loans            Leases             Total
         -----------------------------------          -----             -----            ------             -----
<S>                                                  <C>               <C>               <C>               <C>
         Balance at beginning of period ...........  $ 1,388           $ 1,998           $   319           $ 3,705
         Provision for credit losses ..............      849             1,867               258             2,974
         (Charge-offs) recoveries, net ............     (849)           (1,966)             (283)           (3,098)
                                                     -------           -------           -------           -------
         Balance at end of period .................  $ 1,388           $ 1,899           $   294           $ 3,581
                                                     =======           =======           =======           =======
</TABLE>
<TABLE>
<CAPTION>

                                                    Business            Home
                                                     Purpose           Equity          Equipment
         Three Months Ended December 31, 2001:        Loans             Loans            Leases             Total
         -------------------------------------        -----             -----            ------             -----
<S>                                                  <C>               <C>               <C>               <C>
         Balance at beginning of period ...........  $ 1,114           $ 1,883           $   359           $ 3,356
         Provision for credit losses ..............      275               787               208             1,270
         (Charge-offs) recoveries, net ............     (588)             (931)             (229)           (1,748)
                                                     -------           -------           -------           -------
         Balance at end of period .................  $   801           $ 1,739           $   338           $ 2,878
                                                     =======           =======           =======           =======
</TABLE>

                                       47
<PAGE>

<TABLE>
<CAPTION>
                                                    Business            Home
                                                     Purpose           Equity          Equipment
         Six Months Ended December 31, 2001:          Loans             Loans            Leases             Total
         -----------------------------------          -----             -----            ------             -----
<S>                                                  <C>               <C>               <C>               <C>
         Balance at beginning of period ...........  $   591           $ 1,473           $   416           $ 2,480
         Provision for credit losses ..............      892             1,545               269             2,706
         (Charge-offs) recoveries, net ............     (682)           (1,279)             (347)           (2,308)
                                                     -------           -------           -------           -------
         Balance at end of period .................  $   801           $ 1,739           $   338           $ 2,878
                                                     =======           =======           =======           =======
</TABLE>
         The increase in charge-offs for the first six-month period of fiscal
2003 compared to the same six-month period of fiscal 2002 was due to increases
in the liquidation of loans repurchased from securitization trusts.

         Employee Related Costs. For the second quarter of fiscal 2003, employee
related costs increased $2.3 million, or 26.7%, to $11.0 million from $8.7
million in the second quarter of fiscal 2002. For the six months ended December
31, 2002, employee related costs increased $4.1 million, or 24.6%, to $20.5
million from $16.5 million in the prior year. The increase was primarily
attributable to additions of personnel to originate, service and collect loans.
Total employees at December 31, 2002 were 1,048 compared to 963 at December 31,
2001. The remaining increase was attributable to annual salary increases as well
as increases in the costs of providing insurance benefits to employees.

         Sales and Marketing Expenses. For the second quarter of fiscal 2003,
sales and marketing expenses increased $0.1 million, or 1.7%, to $6.5 million
from $6.4 million for the second quarter of fiscal 2002. For the six months
ended December 31, 2002, sales and marketing expenses increased $0.7 million, or
5.9%, to $13.2 million from $12.4 million for the six months ended December 31,
2001. This increase was primarily due to an increase in expenses for direct mail
advertising for home equity loan originations offset by decreases in newspaper
advertisements for subordinated debt.

         General and Administrative Expenses. For the second quarter of fiscal
2003, general and administrative expenses increased $6.6 million, or 37.3%, to
$24.4 million from $17.7 million for the second quarter of fiscal 2002. For the
six months ended December 31, 2002, general and administrative expenses
increased $15.0 million, or 44.3%, to $48.7 million from $33.8 million for the
six months ended December 31, 2001. This increase for the six months ended
December 31, 2002 compared to the same period in fiscal 2002 was primarily
attributable to increases of approximately $9.4 million in costs associated with
servicing and collecting our larger total managed portfolio including expenses
associated with REO and delinquent loans, in addition to $4.3 million of trading
losses on interest rate swap contracts classified as trading.

         Securitization Assets Valuation Adjustment. During the three months
ended December 31, 2002, a write down through the Statement of Income of $10.6
million was recorded on our securitization assets compared to $4.5 million
during the second quarter of fiscal 2002. Of the $10.6 million adjustment, $7.9
million was a write down of our interest-only strips and the remaining $2.6
million was a write down of our servicing rights. These adjustments reflect the
impact of higher prepayment experience on home equity loans than anticipated
during the period. This portion of the impact of increased prepayments was
considered to be other than temporary and was therefore recorded as an
adjustment to earnings in the current period in accordance with SFAS No. 115 and
EITF 99-20 as they relate to interest-only strips and SFAS No. 140 as it relates
to servicing rights. During the six months ended December 31, 2002, write downs
through the Statement of Income of $22.6 million were recorded compared to $4.5
million in fiscal 2002. See "-- Securitizations" for further detail of these
adjustments.


                                       48
<PAGE>

BALANCE SHEET INFORMATION

Balance Sheet Data:
(Dollars in thousands, except per share data)

                                                       December 31,    June 30,
                                                          2002           2002
                                                       ------------  -----------
         Cash and cash equivalents ...................  $ 86,164      $108,599
         Loan and lease receivables, net:
            Available for sale .......................    76,613        61,650
            Interest, fees and other .................    13,027        12,292
         Interest-only strips ........................   579,604       512,611
         Servicing rights ............................   130,623       125,288
         Receivable for sold loans ...................     1,178         5,055
         Total assets ................................   941,693       876,375

         Subordinated debt ...........................   692,495       655,720
         Warehouse lines and other notes payable .....    11,016         8,486
         Accrued interest payable ....................    46,778        43,069
         Deferred income taxes .......................    38,701        35,124
         Total liabilities ...........................   865,301       806,997
         Total stockholders' equity ..................    76,392        69,378


         Book value per common share .................  $  25.99      $  24.40
         Total liabilities to tangible equity(c) .....     14.1x         14.9x
         Adjusted debt to tangible equity (a)(c) .....     12.2x         12.2x
         Subordinated debt to tangible equity(c) .....     11.3x         12.1x
         Interest-only strips to adjusted
            tangible equity (b)(c) ...................      4.3x          4.3x

-----------------------------
(a)  Total liabilities less cash and secured borrowings to tangible equity.
(b)  Interest-only strips less overcollateralization interests to tangible
     equity plus subordinated debt with a remaining maturity greater than five
     years.
(c)  Tangible equity is calculated as total stockholders' equity less goodwill.

         Total assets increased $65.3 million, or 7.5%, to $941.7 million at
December 31, 2002 from $876.4 million at June 30, 2002 primarily due to
increases in loan and lease receivables available for sale, interest-only strips
and servicing rights offset by a decrease in cash and cash equivalents.

         Cash and cash equivalents decreased mainly due to higher levels of loan
receivables funded with cash, lower levels of cash received at the closing of
our securitization in the second quarter of fiscal 2003 than had been received
in recent periods, and cash paid on settlements of hedging activities during the
period as well as a planned leveling in the issuance of subordinated debt during
the six-month period.


                                       49
<PAGE>

         Loan and lease receivables increased $15.0 million or 24.3% due to an
increase in loans receivable from securitization trusts. See Note 2 of the
consolidated financial statements for an explanation of these loan receivables.

         Activity of our interest-only strips for the six months ended December
31, 2002 and 2001 were as follows (in thousands):
<TABLE>
<CAPTION>
                                                                            Six Months Ended
                                                                               December 31,
                                                                       ---------------------------
                                                                         2002               2001
                                                                       ---------         ---------
<S>                                                                    <C>               <C>
         Balance at beginning of period .............................  $ 512,611         $ 398,519
         Initial recognition of interest-only strips, including
            initial overcollateralization of $3.8 million and $0 ....     94,182            72,307
         Cash flow from interest-only strips ........................    (72,858)          (48,894)
         Required purchases of additional overcollateralization .....     37,680            26,245
         Interest accretion .........................................     22,247            16,382
         Termination of lease securitization (a) ....................     (1,741)               --
         Net temporary adjustments to fair value (b) ................      7,485               504
         Other than temporary adjustments to fair value (b) .........    (20,002)           (4,462)
                                                                       ---------         ---------
         Balance at end of period ...................................  $ 579,604         $ 460,601
                                                                       =========         =========
</TABLE>
         (a)   Reflects release of lease collateral from a lease
               securitization trust which was terminated in accordance with
               the trust documents after the full payout of trust note
               certificates. Lease receivables of $1.6 million were recorded
               on our balance sheet as a result of the termination.
         (b)   Net temporary adjustments to fair value are recorded through
               other comprehensive income, which is a component of equity.
               Other than temporary adjustments to decrease the fair value of
               interest-only strips are recorded through the income
               statement.




                                       50
<PAGE>

         The following table summarizes the purchases of overcollateralization
by trust for the six months ended December 31, 2002, and the years ended June
30, 2002 and 2001. See "-- Securitizations" for a discussion of
overcollateralization requirements.

<TABLE>
<CAPTION>
                            Summary of Mortgage Loan Securitization Overcollateralization Purchases
                                                        (in thousands)

                                     2002-4    2002-3    2002-2    2002-1    2001-4    2001-3    2001-2    Other     Total
                                    --------  --------  --------  --------  --------  --------  --------  --------  --------
<S>                                 <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Six months ended December 31, 2002:
Initial overcollateralization ...... $  3,800  $     --  $     --  $     --  $     --  $     --  $     --  $     --  $  3,800
Required purchases of additional
   overcollateralization ...........        9     3,737     7,087     8,312     7,403     6,525     3,007     1,600    37,680
                                     --------  --------  --------  --------  --------  --------  --------  --------  --------
   Total ........................... $  3,809  $  3,737  $  7,087  $  8,312  $  7,403  $  6,525  $  3,007  $  1,600  $ 41,480
                                     ========  ========  ========  ========  ========  ========  ========  ========  ========
</TABLE>
<TABLE>
<CAPTION>

                                   2002-1  2001-4   2001-3   2001-2   2001-1   2000-4   2000-3   2000-2   2000-1   Other    Total
                                   ------  ------   ------   ------   ------   ------   ------   ------   ------   -----    -----
<S>                               <C>      <C>     <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>     <C>
Year Ended June 30, 2002:
Required purchases of additional
   overcollateralization......... $ 3,814  $  908  $ 4,354  $11,654  $ 8,700  $ 6,326  $ 3,074  $ 4,978  $ 2,490  $  973  $47,271
</TABLE>
<TABLE>
<CAPTION>
                                   2001-2  2001-1   2000-4   2000-3   2000-2   2000-1   1999-4   1999-3   1999-2   Other    Total
                                   ------  ------   ------   ------   ------   ------   ------   ------   ------   -----    -----
<S>                               <C>      <C>     <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>     <C>
Year Ended June 30, 2001:
Initial overcollateralization.... $    --  $   --  $    --  $    --  $   611  $    --  $    --  $    --  $    --  $   --  $   611
Required purchases of additional
   overcollateralization.........     959   2,574    6,049    4,051   10,160    7,519    5,960    3,719    2,316     638   43,945
                                  -------  ------  -------  -------  -------  -------  -------  -------  -------  ------  -------
    Total........................ $   959  $2,574  $ 6,049  $ 4,051  $10,771  $ 7,519  $ 5,960  $ 3,719  $ 2,316  $  638  $44,556
                                  =======  ======  =======  =======  =======  =======  =======  =======  =======  ======  =======
</TABLE>
         Servicing rights increased $5.3 million, or 4.3%, to $130.6 million at
December 31, 2002 from $125.3 million at June 30, 2002, due to the
securitization of $773.3 million of loans during the six months ended December
31, 2002, partially offset by amortization of the servicing asset for fees
collected during the same period, and a $2.6 million write down of the servicing
asset mainly due to the impact of higher than expected prepayment experience.

         Total liabilities increased $58.3 million, or 7.2%, to $865.3 million
from $807.0 million at June 30, 2002 primarily due to increases in subordinated
debt outstanding and obligations to repurchase securitized loans recorded in
other liabilities. See Note 2 of the consolidated financial statements for
further detail of this obligation.

         During the six months ended December 31, 2002, subordinated debt
increased $36.8 million, or 5.6%, to $692.5 million due to sales of subordinated
debt used to repay existing debt, to fund loan originations and our operations
and for general corporate purposes. Approximately $16.9 million of the increase
in subordinated debt was due to the reinvestment of accrued interest on the
subordinated debt at maturity. Subordinated debt was 11.3 times tangible equity
at December 31, 2002, compared to 12.1 times as of June 30, 2002. See "--
Liquidity and Capital Resources" for further information regarding outstanding
debt.


                                       51
<PAGE>

Managed Portfolio Quality

     The following table provides data concerning delinquency experience, real
estate owned and loss experience for the managed loan and lease portfolio
(dollars in thousands):

<TABLE>
<CAPTION>
                                         December 31, 2002             September 30, 2002                 June 30, 2002
                                       ---------------------          --------------------           ----------------------
Delinquency by Type                       Amount         %              Amount         %               Amount           %
-------------------                    -----------     -----          -----------    -----           -----------      -----
<S>                                    <C>              <C>           <C>             <C>            <C>               <C>
Business Purpose Loans
Total managed portfolio.............   $   385,139                    $   369,148                    $   361,638
                                       ===========                    ===========                    ===========
Period of delinquency:
    31-60 days......................   $     3,966      1.03%         $     3,852     1.04%          $     2,449       0.68%
    61-90 days......................         4,040      1.05                4,025     1.09                 1,648       0.46
    Over 90 days....................        35,708      9.27               34,467     9.34                32,699       9.03
                                       -----------     -----          -----------    -----           -----------      -----
    Total delinquencies.............   $    43,714     11.35%         $    42,344    11.47%          $    36,796      10.17%
                                       ===========     =====          ===========    =====           ===========      =====
REO.................................   $     6,021                    $     8,267                    $     6,220
                                       ===========                    ===========                    ===========
Home Equity Loans
Total managed portfolio.............   $ 2,933,492                    $ 2,806,490                    $ 2,675,559
                                       ===========                    ===========                    ===========
Period of delinquency:
    31-60 days......................   $    46,746      1.59%         $    50,578     1.80%          $    37,213       1.39%
    61-90 days......................        29,610      1.01               26,065     0.93                22,919       0.86
    Over 90 days....................       100,044      3.41               89,971     3.21                72,918       2.72
                                       -----------     -----          -----------    -----           -----------      -----
    Total delinquencies.............   $   176,400      6.01%         $   166,614     5.94%          $   133,050       4.97%
                                       ===========     =====          ===========    =====           ===========      =====
 REO.................................  $    28,403                    $    24,167                    $    27,825
                                       ===========                    ===========                    ===========
Equipment Leases
Total managed portfolio.............   $    16,907                    $    22,523                    $    28,992
                                       ===========                    ===========                    ===========
Period of delinquency:
    31-60 days......................   $       359      2.12%         $       338     1.50%          $       411       1.42%
    61-90 days......................            46      0.27                  181     0.80                    93       0.32
    Over 90 days....................           358      2.12                  389     1.73                   423       1.46
                                       -----------     -----          -----------    -----           -----------      -----
    Total delinquencies.............   $       763      4.51%         $       908     4.03%          $       927       3.20%
                                       ===========     =====          ===========    =====           ===========      =====
Combined
--------
Total managed portfolio.............   $ 3,335,538                    $ 3,198,161                    $ 3,066,189
                                       ===========                    ===========                    ===========
Period of delinquency:
    31-60 days......................   $    51,071      1.53%         $    54,768     1.71%          $    40,073       1.31%
    61-90 days......................        33,696      1.01               30,271     0.95                24,660       0.80
    Over 90 days....................       136,110      4.08              124,827     3.90               106,040       3.46
                                       -----------     -----          -----------    -----           -----------      -----
    Total delinquencies.............   $   220,877      6.62%         $   209,866     6.56%          $   170,773       5.57%
                                       ===========     =====          ===========    =====           ===========      =====
REO.................................   $    34,424      1.03%         $    32,434     1.01%          $    34,045       1.11%
                                       ===========     =====          ===========    =====           ===========      =====
Losses experienced during the three
    month period(a)(b):
    Loans...........................   $     5,849      0.72%         $     7,863     1.01%          $     5,315       0.72%
                                                       =====                         =====                            =====
    Leases..........................            65      1.33%                 201     3.13%                  390       4.83%
                                       -----------     =====          -----------    =====           -----------      =====
    Total managed portfolio.........   $     5,914      0.72%         $     8,064     1.03%          $     5,705       0.76%
                                       ===========     =====          ===========    =====           ===========      =====
</TABLE>

(a)   Percentage based on annualized losses and average managed portfolio.
(b)   Losses recorded on our books were $2.4 million ($0.9 million from
      charge-offs through the provision for loan losses and $1.5 million for
      write downs of real estate owned) and losses absorbed by loan
      securitization trusts were $3.5 million for the three months ended
      December 31, 2002. Losses recorded on our books were $4.2 million ($1.9
      million from charge-offs through the provision for loan losses and $2.3
      million for write downs of real estate owned) and losses absorbed by loan
      securitization trusts were $3.9 million for the three months ended
      September 30, 2002. Losses recorded on our books were $3.5 million ($1.6
      million from charge-offs through the provision for loan losses and $1.9
      million for write downs of real estate owned) and losses absorbed by loan
      securitization trusts were $2.2 million for the three months ended June
      30, 2002. Losses recorded on our books include losses for loans we hold as
      available for sale or real estate owned and loans repurchased from
      securitization trusts.



                                       52
<PAGE>

         The following table summarizes key delinquency statistics related to
loans, leases and REO recorded on our balance sheet and their related percentage
of our available for sale portfolio (dollars in thousands):

<TABLE>
<CAPTION>
                                                          December 31,   September 30,   June 30,
                                                              2002           2002          2002
                                                          ------------   -------------  ----------
<S>                                                          <C>            <C>            <C>
         Delinquencies held as available for sale (a) .....  $9,494         $6,658         $5,918
                                                               15.3%          11.9%          11.2%

         Available for sale loans and leases in
            non-accrual status (b) ........................  $9,886         $7,093         $6,991
                                                               16.0%          12.7%          13.2%

         Allowance for losses on available for sale
            loans and leases ..............................  $3,581         $3,184         $3,705
                                                                5.8%           5.7%           6.6%

         Real estate owned on balance sheet ...............  $7,215         $4,508         $3,784
</TABLE>

----------------------------
(a)  Delinquent loans and leases held as available for sale are included in
     total delinquencies in the previously presented "Managed Portfolio Quality"
     table. Included in total delinquencies are loans in non-accrual status of
     $8.6 million, $6.2 million and $5.6 million at December 31, 2002, September
     30, 2002 and June 30, 2002, respectively.

(b)  It is our policy to suspend the accrual of interest income when a loan is
     contractually delinquent for 90 days or more. Non-accrual loans and leases
     are included in total delinquencies in the previously presented "Managed
     Portfolio Quality" table.

         Delinquent loans and leases. Total delinquencies (loans and leases with
payments past due greater than 30 days, excluding REO) in the total managed
portfolio were $220.9 million at December 31, 2002 compared to $209.9 million
and $170.8 million at September 30, 2002 and June 30, 2002, respectively. Total
delinquencies as a percentage of the total managed portfolio were 6.62% at
December 31, 2002 compared to 6.56% and 5.57% at September 30, 2002 and June 30,
2002, respectively. The increases in delinquencies and delinquency percentages
in fiscal 2003 were mainly due to the impact on our borrowers of continued
uncertain economic conditions, which may include the reduction in other sources
of credit to our borrowers, and the seasoning of the managed portfolio. In
addition, the delinquency percentage has increased due to increased prepayment
rates resulting from refinancing activities. Refinancing is not typically
available to delinquent borrowers, and therefore the remaining portfolio is
experiencing a higher delinquency rate. A leveling in the growth of the managed
portfolio as a result of higher prepayment rates and decreases in the growth of
the origination of new loans also contributed to the increase in the delinquency
percentage in fiscal 2003 from June 30, 2002. As the managed portfolio continues
to season, and if economic conditions continue to lag or worsen, the delinquency
rate may continue to increase. Delinquent loans and leases held as available for
sale on our balance sheet increased from $5.9 million at June 30, 2002 to $9.5
million at December 31, 2002 primarily due to repurchases of loans from our
mortgage securitization trusts. See "Results of Operations -- Provision for
Credit Losses" for further detail of the impact of delinquencies.


                                       53
<PAGE>

         Real estate owned. Total REO, comprising foreclosed properties and
deeds acquired in lieu of foreclosure, increased to $34.4 million, or 1.03%, of
the total managed portfolio at December 31, 2002 compared to $32.4 million, or
1.01%, and $34.0 million, or 1.11%, at September 30, 2002 and June 30, 2002,
respectively. As our portfolio seasons and if economic conditions continue to
lag or worsen, the REO balance may increase. Although the disposition of REO is
affected by court processes, seasonality of the real estate market and other
factors beyond our control, management has been making a concerted effort to
reduce the time a loan remains in seriously delinquent status until the sale of
an REO property. The results of this effort are evident in the fact that REO as
a percentage of the managed portfolio has remained level even though
delinquencies have increased. This has been accomplished by adding additional
personnel to the process and has included bulk sales of REO. Reducing the time
properties are carried reduces carrying costs for interest on funding the cost
of the property, legal fees, taxes, insurance and maintenance related to these
properties. REO held by us on our balance sheet increased from $3.8 million at
June 30, 2002 to $7.2 million at December 31, 2002 primarily due to repurchases
of foreclosed loans from our mortgage securitization trusts.

         Loss experience. During the second quarter of fiscal 2003, we
experienced net loan and lease charge-offs in our total managed portfolio of
$5.9 million. On an annualized basis, during the second quarter of fiscal 2003,
net loan and lease charge-offs were 0.72% of the total managed portfolio. For
the three months ended September 30, 2002, net loan and lease charge-offs in our
total managed portfolio were $8.1 million, or 1.03% of the average total managed
portfolio. During the three months ended June 30, 2002, we experienced net loan
and lease charge-offs in our total managed portfolio of $5.7 million, or 0.76%
of the average total managed portfolio. Principal loss severity experience on
delinquent loans generally has ranged from 10% to 25% of principal and loss
severity experience on REO generally has ranged from 25% to 35% of principal. As
noted above, we have attempted to reduce the time a loan remains in seriously
delinquent status until the sale of an REO property in order to reduce carrying
costs on the property. See "-- Summary of Loans and REO Repurchased from
Mortgage Loan Securitization Trusts" for further detail of loan repurchase
activity. See "-- Securitizations" for more detail on credit loss assumptions
used to estimate the fair value of our interest-only strips and servicing rights
compared to actual loss experience. Real estate values have generally continued
to increase in recent periods and their increases have exceeded the rate of
increase of many other types of investments in the current economy. If in the
future this trend reverses and real estate values begin to decline our loss
severity could increase.

Interest Rate Risk Management

         A primary market risk exposure that we face is interest rate risk.
Profitability and financial performance is sensitive to changes in interest rate
swap yields, U.S. Treasury yields, one-month LIBOR yields and the interest rate
spread between the effective rate of interest received on loans available for
sale or securitized (all fixed interest rates) and the interest rates paid
pursuant to credit facilities or the pass-through interest rate to investors for
interests issued in connection with securitizations. A substantial and sustained
increase in market interest rates could adversely affect our ability to
originate and purchase loans and maintain our profitability. The overall
objective of our interest rate risk management strategy is to mitigate the
effects of changing interest rates on profitability and the fair value of
interest rate sensitive balances (primarily loans available for sale,
interest-only strips, servicing rights and subordinated debt). We would address
this challenge by carefully monitoring our product pricing, the actions of our
competition and market trends and the use of hedging strategies in order to
continue to originate loans in as profitable a manner as possible.

                                       54
<PAGE>

         A component of our interest rate risk exposure relates to changes in
the fair value of certain interest-only strips due to changes in one-month
LIBOR. The structure of certain securitization trusts includes a floating
interest rate certificate, which pays interest based on one-month LIBOR plus an
interest rate spread. Floating interest rate certificates in a securitization
expose us to gains or losses due to changes in the fair value of the
interest-only strip from changes in the floating interest rate paid to the
certificate holders.

         A rising interest rate environment could unfavorably impact our
liquidity and capital resources. Rising interest rates could impact our
short-term liquidity by widening investor interest rate spread requirements in
pricing future securitizations, increasing the levels of overcollateralization
in future securitizations, limiting our access to borrowings in the capital
markets and limiting our ability to sell our subordinated debt securities at
favorable interest rates. In a rising interest rate environment, short-term and
long-term liquidity could also be impacted by increased interest costs on all
sources of borrowed funds, including the subordinated debt, and by reducing
interest rate spreads on our securitized loans, which would reduce our cash
flows. See "-- Liquidity and Capital Resources" for a discussion of both long
and short-term liquidity.

         Interest Rate Sensitivity. The following table provides information
about financial instruments that are sensitive to changes in interest rates. For
interest-only strips and servicing rights, the table presents projected
principal cash flows utilizing assumptions including prepayment and credit loss
rates. See "-- Securitizations" for more information on these assumptions. For
debt obligations, the table presents principal cash flows and related average
interest rates by expected maturity dates (dollars in thousands):
<TABLE>
<CAPTION>
                                                                   Amount Maturing After December 31, 2002
                                            ---------------------------------------------------------------------------------------
                                              Months      Months    Months    Months    Months     There-                   Fair
                                             1 to 12     13 to 24  25 to 36  37 to 48  49 to 60     after      Total        Value
                                            ---------    --------  --------  --------   -------   --------   ---------    ---------
<S>                                         <C>          <C>       <C>       <C>        <C>       <C>        <C>          <C>
Rate Sensitive Assets:
Loans and leases available for sale (a).    $  49,767    $    124  $    140  $    158   $   179   $  7,931   $  58,299    $  59,743
Interest-only strips..................        114,252     131,456   119,099   102,643    84,288    299,670     851,408    $ 579,604
Servicing rights......................         41,842      33,391    26,294    20,574    16,109     52,239     190,449    $ 130,623
Investments held to maturity..........             89         131       563       118         -          -         901    $     957

Rate Sensitive Liabilities:
Fixed interest rate borrowings........      $ 386,538    $140,245  $113,243  $ 17,740   $ 8,638   $ 27,031   $ 693,435    $ 675,104
Average interest rate.................          9.32%       9.39%     9.49%    10.83%    10.17%     11.70%      10.15%
Variable interest rate borrowings.....      $   9,521    $     50  $    423  $     16   $    66   $      -   $  10,076    $  10,076
Average interest rate.................          2.88%       3.16%     3.16%     3.16%     3.16%          -       2.89%
</TABLE>
----------------------------
(a)  For purposes of this table, all loans and leases which qualify for
     securitization are reflected as maturing within twelve months, since loans
     and leases available for sale are generally held for less than three months
     prior to securitization. Receivables for securitized loans are excluded
     since we are not contractually obligated to repurchase these loans. See
     note 2 of the consolidated financial statements for further detail of these
     receivables.


                                       55
<PAGE>

         Loans Available for Sale. Gain on sale of loans may be unfavorably
impacted to the extent fixed interest rate available for sale mortgage loans are
held prior to securitization. A significant variable affecting the gain on sale
of loans in a securitization is the interest rate spread between the average
interest rate on fixed interest rate loans and the weighted-average pass-through
interest rate to investors for interests issued in connection with the
securitization. Although the average loan interest rate is fixed at the time the
loan is originated, the pass-through interest rate to investors is not fixed
until the pricing of the securitization which occurs just prior to the sale of
the loans. Generally, the period between loan origination and pricing of the
pass-through interest rate is less than three months. If market interest rates
required by investors increase prior to securitization of the loans, the
interest rate spread between the average interest rate on the loans and the
pass-through interest rate to investors may be reduced or eliminated. This
factor could have a material adverse effect on our results of operations and
financial condition. We estimate that each 0.1% reduction in the interest rate
spread reduces the gain on sale of loans as a percentage of loans securitized by
approximately 0.22%. See "-- Strategies for Use of Derivative Financial
Instruments" for further detail of our interest rate risk management for
available for sale loans.

         Interest-Only Strips and Servicing Rights. A portion of the
certificates issued to investors by certain securitization trusts are floating
interest rate certificates based on one-month LIBOR plus an interest rate
spread. The fair value of the excess cash flow we will receive from these trusts
would be affected by any changes in interest rates paid on the floating interest
rate certificates. At December 31, 2002, $118.8 million of debt issued by loan
securitization trusts was floating interest rate certificates based on one-month
LIBOR, representing 3.9% of total debt issued by loan securitization trusts. In
accordance with accounting principles generally accepted in the United States of
America, the changes in fair value are generally recognized as part of net
adjustments to other comprehensive income, which is a component of retained
earnings. As of December 31, 2002, the interest rate sensitivity for $83.4
million of floating interest rate certificates issued by securitization trusts
are managed with an interest rate swap contract effectively fixing our cost for
this debt. See "-- Strategies for Use of Derivative Financial Instruments" for
further detail.

         A significant change in market interest rates could increase or
decrease the level of loan prepayments, thereby changing the size of the total
managed loan portfolio and the related projected cash flows. We attempt to
minimize prepayment risk on interest-only strips and servicing rights by
requiring prepayment fees on business loans and home equity loans, where
permitted by law. Currently, approximately 90-95% of business loans and 85-90%
of home equity loans in the total managed portfolio are subject to prepayment
fees. However, higher than anticipated rates of loan prepayments could result in
a write down of the fair value of related interest-only strips and servicing
rights, adversely impacting earnings during the period of adjustment.
Revaluation of our interest-only strips and servicing rights is periodically
performed. As part of the revaluation process, assumptions used for prepayment
rates are monitored against actual experience, economic conditions and other
factors and adjusted if warranted. See "-- Securitizations" for further
information regarding these assumptions and the impact of prepayments during
this period.

         Subordinated Debt. We also experience interest rate risk to the extent
that as of December 31, 2002 approximately $306.9 million of our liabilities
were comprised of fixed interest rate subordinated debt with scheduled
maturities of greater than one year. To the extent that market interest rates
demanded for subordinated debt increase in the future, the interest rates paid
on replacement debt could exceed interest rates currently paid thereby
increasing interest expense and reducing net income.


                                       56
<PAGE>

         Strategies for Use of Derivative Financial Instruments. All derivative
financial instruments are recorded on the balance sheet at fair value with
realized and unrealized gains and losses included in the statement of income in
the period incurred.

Hedging activity

         From time to time derivative financial instruments are utilized in an
attempt to mitigate the effect of changes in interest rates between the date
loans are originated and the date the fixed interest rate pass-through
certificates to be issued by a securitization trust are priced. Generally, the
period between loan origination and pricing of the pass-through interest rate is
less than three months. Derivative financial instruments we use for hedging
changes in fair value due to interest rate changes may include interest rate
swaps, futures and forward contracts. The nature and quantity of hedging
transactions are determined based on various factors, including market
conditions and the expected volume of mortgage loan originations and purchases.
At the time the contract is executed, derivative contracts are specifically
designated as hedges of mortgage loans or our residual interests in mortgage
loans in our mortgage conduit facility, which we would expect to be included in
a term securitization at a future date. The mortgage loans and mortgage loans
underlying residual interests in mortgage pools consist of essentially similar
pools of fixed interest rate loans, collateralized by real estate (primarily
residential real estate) with similar maturities and similar credit
characteristics. Fixed interest rate pass-through certificates issued by
securitization trusts are generally priced to yield an interest rate spread
above interest rate swap yield curves with maturities to match the maturities of
the interest rate pass-through certificates. We may hedge potential interest
rate changes in interest rate swap yield curves with interest rate swaps,
Eurodollar futures, forward treasury sales or derivative contracts of similar
underlying securities. This practice has provided strong correlation between our
hedge contracts and the ultimate pricing we will receive on the subsequent
securitization. The unrealized gain or loss derived from these derivative
financial instruments, which are designated as fair value hedges, is reported in
earnings as it occurs with an offsetting adjustment to the fair value of the
item hedged. The fair value of derivative financial instruments are based on
quoted market prices. The fair value of the items hedged are based on current
pricing of these assets in a securitization. Cash flow related to hedging
activities is reported as it occurs. The effectiveness of our hedges are
continuously monitored. If correlation did not exist, the related gain or loss
on the hedged item would no longer be recognized as an adjustment to income.

         We recorded the following gains and losses on the fair value of
derivative financial instruments accounted for as hedges for the three and
six-month periods ended December 31, 2002 and 2001. Any ineffectiveness related
to hedging transactions during the period was immaterial. Ineffectiveness is a
measure of the difference in the change in fair value of the derivative
financial instrument as compared to the change in the fair value of the item
hedged. (in thousands):
<TABLE>
<CAPTION>
                                                 Three Months Ended            Six Months Ended
                                                    December 31,                 December 31,
                                             ----------------------------  --------------------------
                                                2002           2001           2002          2001
                                             ------------ ---------------  ------------ -------------
<S>                                         <C>           <C>              <C>          <C>
Offset by losses and gains recorded on
   securitizations:
Gains (losses) on derivative financial
   instruments.............................  $     1,104  $       (2,052)  $    (1,735) $    (3,426)

Offset by losses and gains recorded on the
   fair value of hedged items:
Gains (losses) on derivative financial
   instruments.............................       (2,087)              -        (3,054)           -

Amount settled in cash- received (paid)....       (2,422)         (2,052)       (2,422)      (3,426)
</TABLE>


                                       57
<PAGE>
         Outstanding forward starting interest rate swap contracts by items
hedged and associated unrealized losses recorded as liabilities on the balance
sheet as of December 31, 2002 were as follows. There were no outstanding
derivative contracts accounted for as hedges at December 31, 2001 or June 30,
2002. (in thousands):


                                           Notional          Unrealized
Item Hedged                                 Amount              Loss
-----------                                --------          ----------

Loans available for sale............       $29,680             $  734
Mortgage conduit facility assets....        54,690              1,353
                                           -------             ------
Total...............................       $84,370             $2,087
                                           =======             ======

         The sensitivity of the interest rate swap contracts held as of December
31, 2002 to a 0.1% change in market interest rates is $0.3 million.

Trading activity

         Generally, we do not enter into derivative financial instrument
contracts for trading purposes. However, we have entered into derivative
financial instrument contracts which we have not designated as hedges in
accordance with accounting principles generally accepted in the United States of
America and were therefore accounted for as trading assets or liabilities.
During the three and six months ended December 31, 2002, we used interest rate
swap contracts to protect the future securitization spreads on loans in our
pipeline. Loans in the pipeline represent loan applications for which we are in
the process of obtaining all the documentation required for a loan approval or
approved loans, which have not been accepted by the borrower and are not
considered to be firm commitments. We believed there was a greater chance that
market interest rates we would obtain on the subsequent securitization of these
loans would increase rather than decline, and chose to protect the spread we
could earn in the event of rising rates. However due to a decline in market
interest rates during the period the contracts were in place, we recorded the
following losses on interest rate swap contracts, which were used to manage
interest rate risk on loans in our pipeline and were therefore classified as
trading for the three and six-month periods ended December 31, 2002 and 2001 (in
thousands):
<TABLE>
<CAPTION>
                                                 Three Months Ended            Six Months Ended
                                                    December 31,                 December 31,
                                             ----------------------------  --------------------------
                                                2002           2001           2002          2001
                                             ------------ ---------------  ------------ -------------
<S>                                          <C>          <C>              <C>          <C>
Trading losses on interest rate swaps....... $      (407) $       -        $    (2,924) $      -
Amount settled in cash- received (paid).....      (2,671)         -             (2,671)        -
</TABLE>

         At December 31, 2002 outstanding interest rate swap contracts used to
manage interest rate risk on loans in our pipeline and associated unrealized
losses recorded as liabilities on the balance sheet were as follows (in
thousands):

                                           Notional         Unrealized
                                            Amount             Loss
                                           --------         ----------

Interest rate swaps.................       $10,630           $   263

         In addition, for the three and six-month periods ended December 31,
2002, we recorded losses of $0.1 million and $1.0 million on an interest rate
swap contract, which is not designated as an accounting hedge. This contract was
designed to reduce the exposure to changes in the fair value of certain
interest-only strips due to changes in one-month LIBOR. The loss on the swap
contract was due to decreases in the interest rate swap yield curve during the
period the contract was in place. Of the losses recognized during the six-month
period, $0.4 million were unrealized losses representing the net change in the
fair value of the contract during the quarter and $0.6 million were cash losses.
The cumulative net unrealized loss of $0.8 million is included as a trading
liability in Other liabilities at December 31, 2002.


                                       58
<PAGE>

         Terms of the interest rate swap agreement at December 31, 2002 were as
follows (dollars in thousands):

         Notional amount ...................................    $   83,443
         Rate received - Floating (a) ......................         1.38%
         Rate paid - Fixed .................................         2.89%
         Maturity date .....................................    April 2004
         Unrealized loss ...................................    $      755
         Sensitivity to 0.1% change in interest rates ......    $       73

----------------------------
(a)  Rate represents the spot rate for one-month LIBOR paid on the securitized
     floating interest rate certificate at the end of the period.


         Derivative transactions are measured in terms of a notional amount, but
this notional amount is not carried on the balance sheet. The notional amount is
not exchanged between counterparties to the derivative financial instrument, but
is only used as a basis to determine fair value, which is recorded on the
balance sheet and to determine interest and other payments between the
counterparties. Our exposure to credit risk in a derivative transaction is
represented by the fair value of those derivative financial instruments in a
gain position. We attempt to manage this exposure by limiting our derivative
financial instruments to those traded on major exchanges and where our
counterparties are major financial institutions. At December 31, 2002, we held
no derivative financial instruments in a gain position.

         In the future, we may expand the types of derivative financial
instruments we use to hedge interest rate risk to include other types of
derivative contracts. However, an effective interest rate risk management
strategy is complex and no such strategy can completely insulate us from
interest rate changes. Poorly designed strategies or improperly executed
transactions may increase rather than mitigate risk. Hedging involves
transaction and other costs that could increase as the period covered by the
hedging protection increases. Although it is expected that such costs would be
offset by income realized from securitizations in that period or in future
periods, we may be prevented from effectively hedging fixed interest rate loans
held for sale without reducing income in current or future periods. In addition,
while Eurodollar rates, interest rate swap yield curves and the pass-through
interest rate of securitizations are generally strongly correlated, this
correlation has not held in periods of financial market disruptions (e.g., the
so-called Russian Crisis in the later part of 1998).

Liquidity and Capital Resources

         Liquidity and capital resource management is a process focused on
providing the funding to meet our short and long-term cash needs. We have used a
substantial portion of our funding sources to build our managed portfolio and
investments in securitization residual assets with the expectation that they
will generate sufficient cash flows in the future to cover our operating
requirements, including repayment of maturing subordinated debt. Our cash needs
change as the managed portfolio grows, as our interest-only strips grow and
release more cash, as subordinated debt matures, as operating expenses change

                                       59
<PAGE>

and as revenues increase. Because we have historically experienced negative cash
flows from operations, our business requires continual access to short and
long-term sources of debt to generate the cash required to fund our operations.
Our cash requirements include funding loan originations and capital
expenditures, repaying existing subordinated debt, paying interest expense and
operating expenses, and in connection with our securitizations, funding
overcollateralization requirements and servicer obligations. At times, we have
used cash to repurchase our common stock and could in the future use cash for
unspecified acquisitions of related businesses or assets (although no
acquisitions are currently contemplated).

         Following is a summary of future payments required on our contractual
obligations as of December 31, 2002 (in thousands):
<TABLE>
<CAPTION>
                                                         Less than      1 to 3       4 to 5       After
Obligation                                     Total       1 year        years        years      5 years
-------------------------------------------  --------     --------     --------     --------     --------
<S>                                          <C>          <C>          <C>          <C>          <C>
Subordinated debt .........................  $692,495     $385,597     $253,487     $ 26,378     $ 27,033
Accrued interest - subordinated
   debt (a) ...............................    46,696       26,844       14,256        2,249        3,347
Warehouse and operating lines
   of credit ..............................    10,075       10,075           --           --           --
Capitalized lease (b) .....................       941          303          626           12           --
Operating leases (c) ......................    49,904        2,919        7,067        8,818       31,100
                                             --------     --------     --------     --------     --------
Total obligations .........................  $800,111     $425,738     $275,436     $ 37,457     $ 61,480
                                             ========     ========     ========     ========     ========
</TABLE>

(a)  This table reflects interest payment terms elected by subordinated debt
     holders as of December 31, 2002. In accordance with the terms of the
     subordinated debt offering, subordinated debt holders have the right to
     change the timing of the interest payment on their notes once during the
     term of their investment.
(b)  Amounts include principal and interest.
(c)  Amounts include lease for office space assuming a July 1, 2003 start date.
     Actual start date is dependent upon various factors and may be different
     from assumed date.

         The following discussion of liquidity and capital resources should be
read in conjunction with the discussion of the Application of Critical
Accounting Policies.

         When loans are sold through a securitization, we retain the rights to
service the loans. As the servicer of securitized loans we are obligated to
advance interest payments for delinquent loans if we deem that the advances will
ultimately be recoverable. These advances can first be made out of funds
available in a trust's collection account, then from our operating cash if there
are insufficient funds in a trust's collection account. These advances,
including those made from a trust's collection account, which if not recovered
from the borrower or proceeds from the liquidation of the loan, require
reimbursement from us. These advances may require funding from our capital
resources and may create greater demands on our cash flow than either selling
loans with servicing released or maintaining a portfolio of loans on balance
sheet. However, these advances have priority of repayment from the succeeding
month's mortgage loan payments to the applicable trust.


                                       60
<PAGE>

         While we are under no obligation to do so, at times we elect to
repurchase delinquent loans from the securitization trusts, some of which may be
in foreclosure. Repurchasing loans benefits us by allowing us to limit the level
of delinquencies and losses in the securitization trusts and as a result, we can
avoid exceeding specified limits on delinquencies and losses that trigger a
temporary reduction or discontinuation of cash flow from our interest-only
strips. In addition, we elect to repurchase loans in situations requiring more
flexibility for the administration and collection of these loans. The purchase
price of a delinquent loan is at the loan's outstanding contractual balance. A
foreclosed loan is one where we, as servicer, have initiated formal foreclosure
proceedings against the borrower and a delinquent loan is one that is 31 days or
more past due. The foreclosed and delinquent loans we typically elect to
repurchase are usually 90 days or more delinquent and the subject of completed
foreclosure proceedings, or where a completed foreclosure is imminent. The
related allowance for loan losses for these repurchased loans is included in our
provision for credit losses in the period of repurchase. Our ability to
repurchase these loans does not disqualify us for sale accounting under SFAS No.
140 or other relevant accounting literature because we are not required to
repurchase any loan and our ability to repurchase a loan is limited by contract.
See " -- Summary of Loans and REO Repurchased from Mortgage Loan Securitization
Trusts" and "Securitizations -- Trigger Management" for further detail of our
repurchase activity.

         Cash flow from operations, the issuance of subordinated debt and lines
of credit fund our operating cash needs. Loan originations are funded through
borrowings against warehouse credit facilities and sales into an off-balance
sheet facility. Each funding source is described in more detail below.

         Cash flow from operations. One of our corporate goals is to achieve
positive cash flow from operations. However, we cannot be certain that we will
achieve our projections regarding declining negative cash flow or positive cash
flow from operations. The achievement of this goal is dependent on our ability
to:

         o  Manage levels of securitizations to maximize cash flows received at
            closing and subsequently from interest-only strips and servicing
            rights;
         o  Continue to grow a portfolio of mortgage loans which will generate
            income and cash flows through our servicing activities and the
            residual interests we hold in the securitized loans;
         o  Build on our established approaches to underwriting loans, servicing
            and collecting loans and managing credit risks in order to control
            delinquency and losses;
         o  Continue to invest in technology and other efficiencies to reduce
            per unit costs in our loan originations and servicing process; and
         o  Control overall expense increases.

         Our cash flow from operations is negatively impacted by a number of
factors. The growth of our loan originations negatively impacts our cash flow
from operations because we must bear the expenses of the origination, but
generally do not recover the cash outflow from these expenses until we
securitize or sell the underlying loans. With respect to loans securitized, we
may be required to wait more than one year to begin recovering the cash outflow
from loan origination expenses through cash inflows from our residual assets
retained in securitization. A second factor, which negatively impacts our cash
flow, is an increase in market interest rates. If market interest rates
increase, the interest rates that investors demand on the certificates issued by
securitization trusts will also increase. The increase in interest rates paid to
investors reduces the cash we will receive from our interest-only strips.
Although we may have the ability in a rising interest rate market to charge
higher loan interest rates to our borrowers, competition, laws and regulations
and other factors may limit or delay our ability to do so.

                                       61
<PAGE>

         Cash flow from operations for the six months ended December 31, 2002
was a negative $41.3 million compared to negative $36.1 million for the first
six months of fiscal 2002. Negative cash flow from operations increased $5.2
million, or 14.3%, for the six months ended December 31, 2002 from the six
months ended December 31, 2001 mainly due to the funding of $3.8 million in
initial overcollateralization from the proceeds of our December 2002
securitization, and a cash payment of an additional $1.6 million for the
settlement of derivative contracts compared to the first six months of fiscal
2002. Increases in the proceeds from our securitizations from the sale of
notional bonds and increases in the cash flow from interest-only strips in the
first six months of fiscal 2003 were offset by increases in operating expenses,
mainly general and administrative expenses to service and collect the larger
managed portfolio.

         Compared to the first quarter of fiscal 2003 negative cash flow from
operations for the second quarter of fiscal 2003 increased by $24.2 million.
This increase was mainly attributable to a decrease in the cash we received at
the closing of our second quarter securitization of $11.5 million which includes
a decrease in the sale of notional bonds of $7.7 million from the first quarter
and the requirement in the second quarter to fund $3.8 million of
overcollateralization from the proceeds of the securitization. The amount of
cash we receive and amount of overcollateralization we are required to fund at
the closing of our securitizations is dependent upon a number of factors
including market factors over which we have no control. Additionally, we funded
$5.8 million of additional loans on our balance sheet and settled $5.0 million
of losses on derivative contracts in cash during the second quarter. Although we
expect negative cash flow from operations to continue in the foreseeable future,
our goal is to continue to reduce our negative cash flow from operations from
historical levels. We believe that if our business projections prove accurate,
our cash flow from operations will become positive. However, negative cash flow
from operations in the current fiscal year may continue to increase from fiscal
2002 levels because due to the nature of our operations, we generally expect the
level of cash flow from operations to fluctuate.

         As was previously discussed, during the six months ended December 31,
2002, our actual prepayment experience on our managed portfolio was generally
higher than our average historical levels for prepayments. Prepayments result in
decreases in the size of our managed portfolio and decreases in the expected
future cash flows to us from our interest-only strips and servicing rights.
However, due to the favorable interest rate spreads, favorable
overcollateralization requirements and levels of cash received at closing on our
more recent securitizations we do not believe our recent increase in prepayment
experience will have a significant impact on our expected cash flows from
operations in the future.

         Other factors could negatively effect our cash flow and liquidity such
as increases in mortgage interest rates legislation or other economic conditions
which may make our ability to originate loans more difficult. As a result our
costs to originate loans could increase or our volume of loan originations could
decrease.

                                       62
<PAGE>

         Credit facilities. Borrowings against warehouse credit facilities
represent cash advanced to us for a limited duration, generally no more than 270
days, and are secured by the loans we pledge to the lender. These credit
facilities provide the primary funding source for loan originations. The
ultimate sale of the loans through securitization or whole loan sale generates
the cash proceeds necessary to repay the borrowings under the warehouse
facilities. We also have a committed mortgage conduit facility, which enables us
to sell our loans into an off-balance sheet facility. In addition, we have the
availability of revolving credit facilities, which may be used to fund our
operations. These credit facilities are generally extended for a one-year term
before the renewal of the facility must be re-approved by the lender. We
periodically review our expected future credit needs and negotiate credit
commitments for those needs as well as excess capacity in order to allow us
flexibility in the timing of the securitization of our loans.

         The following is a description of the warehouse and operating lines of
credit and mortgage conduit facilities, which were available to us at December
31, 2002 (in thousands):
<TABLE>
<CAPTION>
                                                                                                                 Amount
                                                                                                Amount        Utilized Off-
                                                                            Facility         Utilized On-        Balance
                                                                             Amount          Balance Sheet        Sheet
                                                                           ---------         -------------    -------------
<S>                                                                        <C>                <C>                <C>
Revolving credit  and conduit facilities:
   Mortgage conduit facility, expiring July 2003 (a).....................  $ 300,000          $     Na           $75,792
   Warehouse revolving line of credit, expiring November 2003 (b) .......    200,000                --                Na
   Warehouse revolving line of credit, expiring March 2003 (c) ..........    100,000                --                Na
   Warehouse and operating revolving line of credit, expiring
     March 2003 (d)......................................................     50,000             9,521                Na
   Warehouse revolving line of credit, expiring October 2003 (e) ........     25,000                --                Na
   Operating revolving line of credit, expiring February 2003 (f) .......      1,200                --                Na
                                                                           ---------          --------           -------
Total revolving credit facilities........................................    676,200             9,521            75,792

Other facilities:
   Commercial paper conduit for lease production, maturity
     matches underlying leases (g).......................................        739               554               185
   Capitalized leases, maturing January 2006 (h).........................      1,006               941                Na
                                                                           ---------          --------           -------
Total credit facilities..................................................  $ 677,945          $ 11,016           $75,977
                                                                           =========          ========           =======
</TABLE>
----------------------------
Na - not applicable for facility

(a)  $300.0 million mortgage conduit facility. The facility provides for the
     sale of loans into an off-balance sheet facility with UBS Principal
     Finance, LLC, an affiliate of UBS Warburg. See "-- Application of Critical
     Accounting Policies" for further discussion of the off-balance sheet
     features of this facility.

(b)  $200.0 million warehouse line of credit with Credit Suisse First Boston
     Mortgage Capital, LLC. $100.0 million of this facility is continuously
     committed for the term of the facility with the remaining $100.0 million of
     the facility is available at Credit Suisse's discretion. The interest rate
     on the facility is based on one-month LIBOR plus a margin. Advances under
     this facility are collateralized by pledged loans.

(c)  $100.0 million warehouse line of credit with Triple-A One Funding Corp., an
     affiliate of MBIA Insurance Corporation. Interest rates on this facility
     are based on commercial paper rates plus a margin. Advances under this
     facility are collateralized by pledged loans. Our intentions are to
     terminate this facility when it becomes due in March 2003.

(d)  $50.0 million warehouse and operating credit facility which includes a
     sublimit for a letter of credit to secure lease obligations for corporate
     office space with JPMorgan Chase Bank. Interest rates on the advances under
     this facility are based upon one-month LIBOR plus a margin. The amount of
     the letter of credit, which expires December 2003, was $6.0 million at
     December 31, 2002 and will vary over the term of the lease up to a maximum
     of $8.0 million. Obligations under the facility are collateralized by
     pledged loans, REO, and advances to securitization trusts. Advances on this
     line for general operating purposes are limited to $5.0 million and are
     collateralized by our Class R Certificate of the ABFS Mortgage Loan Trusts
     1997-2, 1998-1 and 1998-3. We are currently renegotiating this credit
     facility and temporarily have been granted an extension expiring March
     2003. We can make no assurances that this credit facility will be extended,
     or if extended, will be on the same terms as described above.


                                       63
<PAGE>

(e)  $25.0 million warehouse line of credit facility from Residential Funding
     Corporation. Under this warehouse facility, advances may be obtained,
     subject to specific conditions described in the agreements. Interest rates
     on the advances are based on one-month LIBOR plus a margin. The obligations
     under this agreement are collateralized by pledged loans.

(f)  $1.2 million revolving line of credit facility from Firstrust Savings Bank.
     The obligations under this facility are collateralized by the cash flows
     from our investment in the ABFS 99-A lease securitization trust. The
     interest rate on the advances from this facility is one-month LIBOR plus a
     margin. We are currently negotiating a renewal of this facility and
     temporarily have been granted an extension expiring February 2003. We can
     make no assurances that this credit facility will be extended, or if
     extended, will be on the same terms as described above.

(g)  The commercial paper conduit for lease production provided for sale of
     equipment leases using a pooled securitization. After January 2000, the
     facility was no longer available for sales of equipment leases.

(h)  Capitalized leases, imputed interest rate of 8.0%, collateralized by
     computer equipment.

         The warehouse credit agreements require that we maintain specific
financial covenants regarding net worth, leverage, net income, liquidity, total
debt and other standards. Each agreement has multiple individualized financial
covenant thresholds and ratio limits that we must meet as a condition to drawing
on a particular line of credit. At December 31, 2002, we were in compliance with
the terms of all financial covenants. Some of our financial covenants have
minimal flexibility and we cannot say with certainty that we will continue to
comply with the terms of all debt covenants. If we do not comply with the debt
covenants in one of our credit facilities, we can utilize excess capacity in our
other credit facilities for loan funding, request a waiver from our lender or
request a renegotiation of the terms of the agreement in order to allow us to
continue to draw down on the facility. There can be no assurance that a waiver
or modification of terms would be granted us should one be requested in the
future.

         Subordinated debt securities. The issuance of subordinated debt funds
the majority of our remaining operating cash requirements. We rely significantly
on our ability to issue subordinated debt since our cash flow from operations is
not sufficient to meet these requirements. In order to expand our businesses we
have issued subordinated debt to partially fund growth and to partially fund
maturities of subordinated debt. In addition, at times we may elect to utilize
proceeds from the issuance of subordinated debt to fund loans instead of using
our warehouse credit facilities, depending on our determination of liquidity
needs. During the six months ended December 31, 2002, subordinated debt
increased by $36.8 million, net of redemptions compared to $74.0 million in the
first six months of fiscal 2002. The reduction in the level of subordinated debt
sold was a result of our focus on becoming cash flow positive and reducing our
reliance on subordinated debt.

         We registered $315.0 million of subordinated debt under a registration
statement, which was declared effective by the Securities and Exchange
Commission on October 3, 2002. Of the $315.0 million, $255.2 million of this
debt was available for future issuance as of December 31, 2002.

         We intend to meet our obligation to repay such debt and interest as it
matures with cash flow from operations, cash flows from interest-only strips and
cash generated from additional debt financing. The utilization of funds for the
repayment of such obligations should not adversely affect operations. Our
unrestricted cash balances are sufficient to cover approximately 18.1% of the
$412.4 million of subordinated debt and accrued interest maturities due within
one year. Unrestricted cash balances were $74.7 million at December 31, 2002,
compared to $99.6 million at June 30, 2002 and $104.3 million at December 31,
2001.


                                       64
<PAGE>

         The current low interest rate environment has provided an opportunity
to reduce the interest rates offered on our subordinated debt. The
weighted-average interest rate of our subordinated debt issued in the month of
December 2002 was 7.88%, compared to debt issued in December 2001, which had a
weighted-average interest rate of 8.54%. Debt issued at our peak rate, which was
in February 2001, was at a rate of 11.85%. Our ability to further decrease the
rates offered on subordinated debt, or maintain the current rates, depends on
market interest rates and competitive factors among other circumstances. The
weighted average remaining maturity of our subordinated debt at December 2002
and 2001 has stayed level at 17 months.

          Sales into special purpose entities and off-balance sheet facilities.
We continue to significantly rely on access to the asset-backed securities
market through securitizations to provide permanent funding of our loan
production. Asset securitizations are one of the most common off-balance sheet
arrangements to apply special purpose entities, such as securitization trusts,
in their structures. The securitization trusts sell certificates to third party
investors which generate cash proceeds for the repayment of borrowings under
warehouse and credit facilities. The off-balance sheet trusts' activities are
restricted to holding title to the loan collateral, issuing certificates to
investors and distributing loan payments to the investors and us in accordance
with the agreement. We also retain the right to service the loans. Residual cash
from the loans after required principal and interest payments are made to the
investors provide us with cash flows from our interest-only strips. It is our
expectation that future cash flows from our interest-only strips and servicing
rights will generate more of the cash flows required to meet maturities of our
subordinated debt and our operating cash needs.

         As of December 31, 2002 and June 30, 2002, there are loans with an
aggregate principal balance of $3.3 billion and $2.9 billion in 25 and 23
separate off-balance sheet entities which have $3.1 billion and $2.8 billion in
investor certificates outstanding, respectively. We have no additional
obligations to the off-balance sheet facilities other than those required as
servicer of the loans and are not required to make any additional investments in
the trusts. See "-- Securitizations -- Summary of Selected Mortgage Loan
Securitization Trust Information" for detail of the composition of each
securitization trust.

         Other liquidity considerations. In December 2002, our shareholders
approved an amendment to our Certificate of Incorporation to increase the number
of shares of authorized preferred stock from 1.0 million shares to 3.0 million
shares. The preferred shares may be used to raise equity capital, redeem
outstanding debt or acquire other companies, although no such acquisitions are
currently contemplated. The Board of Directors has discretion with respect to
designating and establishing the terms of each series of preferred stock prior
to issuance.

         A failure to renew or obtain adequate funding under a warehouse credit
facility, offerings of subordinated debt, or any substantial reduction in the
size or pricing in the markets for loans, could have a material adverse effect
on our results of operations and financial condition. To the extent we are not
successful in maintaining or replacing existing financing, we may have to
curtail loan production activities or sell loans rather than securitize them,
thereby having a material adverse effect on our results of operations and
financial condition.


                                       65
<PAGE>

         A significant portion of our loan originations are non-conforming
mortgages to subprime borrowers. Some participants in the non-conforming
mortgage industry have experienced greater than anticipated losses on their
securitization interest-only strips and servicing rights due to the effects of
increased delinquencies, increased credit losses and increased prepayment rates.
As a result, some competitors have exited the business or have recorded
valuation allowances or write downs for these conditions. Due to these
circumstances, some participants experienced restricted access to capital
required to fund loan originations and have been precluded from participation in
the asset-backed securitization market. However, we have maintained our ability
to obtain funding and to securitize loans. Factors that have minimized the
effect of adverse market conditions on our business include our ability to
originate loans through established retail channels, focus on credit
underwriting, assessment of prepayment fees on loans, diversification of lending
in the home equity and business loan markets and the ability to raise capital
through sales of subordinated debt securities pursuant to a registered public
offering. Subject to economic, market and interest rate conditions, we intend to
continue to transact additional securitizations for future loan originations.
Any delay or impairment in our ability to securitize loans, as a result of
market conditions or otherwise, could adversely affect our liquidity and results
of operations.

         Our last three securitizations as of December 2002 were structured as
senior/subordinate certificate structures which provide credit enhancement for
senior certificates by the subordinated certificates. This structure has
generally provided us with lower overcollateralization requirements among other
benefits. We were notified by a rating agency that we did not qualify as a
select servicer in connection with the September 2002 securitization due to some
of the financial requirements of such rating agency and were required to enter
into an agreement with an alternate servicer who would, among other
responsibilities, assume our responsibilities for servicing that securitization
trust's loans should we be unable to fulfill our servicing obligations. While we
currently believe we qualify as a select servicer, if we did not qualify as a
select servicer in connection with future securitizations due to financial
requirements or other factors and we desire to enter into such securitizations
structured as senior/subordinate certificate transactions, we would be
required to enter into an agreement with an alternate servicer who would, among
other responsibilities, assume our responsibilities for servicing that
securitization trust's loans should we be unable to fulfill our servicing
obligations. We do not anticipate that this servicing agreement requirement
would limit our ability to structure future securitizations as a senior/
subordinate structure or that the additional cost to structure such
securitizations would be material. Additionally, other structures could be
available to us including an insured structure, which was the structure of our
securitizations from 1996 to March of 2002.

         A further decline in economic conditions, continued instability in
financial markets or further acts of terrorism in the United States may cause
disruption in our business and operations including reductions in demand for our
loan products and our subordinated debt securities, increases in delinquencies
and credit losses in our managed loan portfolio, changes in historical
prepayment patterns and declines in real estate collateral values. To the extent
the United States experiences an economic downturn, unusual economic patterns
and unprecedented behaviors in financial markets, these developments may affect
our ability to originate loans at profitable interest rates, to price future
loan securitizations profitably and to effectively hedge our loan portfolio
against market interest rate changes which could cause reduced profitability.
Should these disruptions and unusual activities occur, our profitability and
cash flow could be reduced and our ability to make principal and interest
payments on our subordinated debt could be impaired.


                                       66
<PAGE>

Related Party Transactions

         We have a loan receivable from our Chairman and Chief Executive
Officer, Anthony J. Santilli, for $0.6 million, which was an advance for the
exercise of stock options to purchase 247,513 shares of our common stock in
1995. The loan is due in September 2005 (earlier if the stock is disposed of).
Interest at 6.46% is payable annually. The loan is secured by 247,513 shares of
our common stock, and is shown as a reduction of stockholders' equity in our
financial statements.

         On April 2, 2001, we awarded 3,025 shares of our common stock to
Richard Kaufman, our director, as a result of services rendered in connection
with our stock repurchases.

         We employ members of the immediate family of some of our directors and
executive officers in various positions. We believe that the salaries we pay
these individuals are competitive with salaries paid to other employees in
similar positions in our organization and in our industry.

         We are involved in a transaction with Lanard & Axilbund, Inc., a real
estate brokerage and management firm in which our Director, Mr. Sussman, was a
partner and is now Chairman Emeritus. This transaction related to our lease of
new office space. As a result of this transaction, Lanard & Axilbund, Inc. has
and will receive a commission from the owner of the building where we will be
leasing office space. We believe that any commission to be received by Lanard &
Axilbund, Inc. as a result of this transaction will be consistent with market
and industry standards.

         Additionally, we have business relationships with other related
parties, including family members of directors and officers, through which we
have purchased appraisal services, office equipment and real estate advisory
services. None of our related party transactions, individually or collectively,
are material to our results of operations.

Recent Accounting Pronouncements

         Set forth below are proposed accounting pronouncements that may have a
future effect on operations. The following description should be read in
conjunction with the significant accounting policies, which have been adopted
that are set forth in Note 1 of the notes to the June 30, 2002 consolidated
financial statements.

         In December 2002, the FASB issued SFAS No. 148 "Accounting for
Stock-Based Compensation - Transition and Disclosure." SFAS No. 148 amends SFAS
No. 123 "Accounting for Stock-Based Compensation." SFAS No. 148 provides
alternative methods of transition for a voluntary change to the fair value
method of accounting for stock-based compensation and requires pro forma
disclosures of the effect on net income and earnings per share had the fair
value method been used to be included in annual and interim reports and
disclosure of the effect of the method used if the accounting method was
changed, among other things. SFAS No. 148 is effective for annual reports of
fiscal years beginning after December 15, 2002 and interim reports for periods
beginning after December 15, 2002. We plan to continue using the intrinsic value
method of accounting for stock-based compensation and therefore the new rule
will have no effect on our financial condition or results of operations. We will
adopt the new standard related to disclosure in the interim period beginning
January 1, 2003.


                                       67
<PAGE>

         In January 2003, the FASB issued Interpretation No. 46 "Consolidation
of Variable Interest Entities." The Interpretation provides guidance on the
identification of variable interest entities that are subject to consolidation
requirements by a business enterprise. A variable interest entity subject to
consolidation requirements is an entity that does not have sufficient equity at
risk to finance its operations without additional support from third parties and
the equity investors in the entity lack certain characteristics of a controlling
financial interest as defined in the Interpretation. Special purpose entities
are one type of entity, which under certain circumstances may qualify as a
variable interest entity. Although we use unconsolidated special purpose
entities ("SPEs") extensively in our loan securitization activities, the
Interpretation will not affect our current consolidation policies for SPEs as
the Interpretation does not change the guidance incorporated in SFAS No. 140
which precludes consolidation of a qualifying SPE by a transferor of assets to
that SPE. The Interpretation will therefore have no effect on our financial
condition or results of operations and would not be expected to affect it in the
future.

Property

         We lease our corporate headquarters facilities in Bala Cynwyd,
Pennsylvania under a five-year operating lease expiring in July 2003 at a
minimum annual rental of approximately $2.9 million. We lease additional space
in Bala Cynwyd under a five-year lease expiring November 2004 at an annual
rental of approximately $0.7 million. We also lease a facility in Roseland, New
Jersey under an operating lease expiring July 2003 at an annual rental of $0.8
million. The Roseland lease has a renewal provision at an increased annual
rental. In addition, branch offices are leased on a short-term basis in various
cities throughout the United States. The leases for the branch offices are not
material to operations.

         In December 2002, we entered into a new lease for office space for the
relocation of our corporate headquarters into Philadelphia, Pennsylvania. The
eleven-year operating lease is expected to commence in fiscal 2004. The terms of
the rental agreement require increased payments annually for the term of the
lease with average minimum annual rental payments of $3.8 million. We have
entered into contracts, or may engage parties in the future, related to the
relocation of our corporate headquarters such as contracts for building
improvements to the leased space, office furniture and equipment and moving
services. The provisions of the lease and local and state grants will provide us
with reimbursement of costs related to the relocation, subject to certain
conditions. We do not believe our unreimbursed expenses or unreimbursed cash
outlay related to the relocation will be material to our operations.

                                       68
<PAGE>

         The lease requires us to maintain a letter of credit in favor of the
landlord to secure our obligations to the landlord throughout the term of the
lease. The amount of the letter of credit is $6.0 million, which increases to
$8.0 million and then declines over time to $4.0 million. The letter of credit
is currently issued by JPMorgan Chase under our current lending facility with
the bank and is secured by collateral pledged to the bank under the facility.

Availability of Reports

         We make our annual and quarterly reports and other filings with the SEC
available free of charge on our web site, www.abfsonline.com, as soon as
reasonably practicable after filing with the SEC. We will provide, at no cost,
paper or electronic copies of our reports and other filings made with the SEC.
Requests should be directed to:

                           Stephen M. Giroux, Esquire
                   American Business Financial Services, Inc.
                            BalaPointe Office Centre
                           111 Presidential Boulevard
                              Bala Cynwyd, PA 19004
                                 (610) 668-2440


         The information on the web site listed above, is not and should not be
considered part of this Quarterly Report on Form 10-Q and is not incorporated by
reference in this document. This web site is only intended to be an inactive
textual reference.

Item 3.  Quantitative and Qualitative Disclosure about Market Risk

         See "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Interest Rate Risk Management."

Item 4.  Controls and Procedures

         Quarterly Evaluation of Disclosure Controls and Internal Controls.
Within the 90 days prior to the date of this Quarterly Report on Form 10-Q, we
evaluated the effectiveness of the design and operation of the Company's
disclosure controls and procedures ("Disclosure Controls"). This evaluation
("Controls Evaluation") was done under the supervision and with the
participation of management, including the Chief Executive Officer ("CEO") and
Chief Financial Officer ("CFO").

         Limitations on the Effectiveness of Controls. Our management, including
the CEO and CFO, does not expect that our Disclosure Controls or our internal
controls and procedures for financial reporting ("Internal Controls") will
prevent all error and all fraud. A control system, no matter how well conceived
and operated, can provide only reasonable, but not absolute assurance that the
objectives of a control system are met. Further, any control system reflects
limitations on resources, and the benefits of a control system must be
considered relative to its costs. Because of the inherent limitations in all
control systems, no evaluation of controls can provide absolute assurance that
all control issues and instances of fraud, if any, within our Company have been
detected. These inherent limitations include the realities that judgments in
decision-making can be faulty and that breakdowns can occur because of simple
error or mistake. Additionally, controls can be circumvented by the individual
acts of some persons, by collusion of two or more people, or by management
override of a control. As design of a control system is also based upon certain
assumptions about the likelihood of future events, there can be no assurance
that any design will succeed in achieving its stated goals under all potential
future conditions; over time, controls may become inadequate because of changes
in conditions, or the degree of compliance with the policies or procedures may
deteriorate. Because of the inherent limitations in a cost-effective control
system, misstatements due to error or fraud may occur and may not be detected.

                                       69
<PAGE>

         Conclusions. Based upon the Controls Evaluation, the CEO and CFO have
concluded that, subject to the limitations noted above, the Disclosure Controls
are effective to timely alert management to material information relating to our
Company during the period when the Company's periodic reports are being
prepared.

         In accordance with SEC requirements, the CEO and CFO note that, since
the date of the Controls Evaluation to the date of this Quarterly Report, there
have been no significant changes in Internal Controls or in other factors that
could significantly affect Internal Controls, including any corrective actions
with regard to significant deficiencies and material weaknesses.

PART II  OTHER INFORMATION

Item 1.  Legal Proceedings

         On February 26, 2002, a purported class action titled Calvin Hale v.
HomeAmerican Credit, Inc., No. 02 C 1606, United States District Court for the
Northern District of Illinois, was filed in the Circuit Court of Cook County,
Illinois (subsequently removed by Upland Mortgage to the captioned federal
court) against our subsidiary, HomeAmerican Credit, Inc., which does business as
Upland Mortgage, on behalf of borrowers in Illinois, Indiana, Michigan and
Wisconsin who paid a document preparation fee on loans originated since February
4, 1997. The plaintiff alleges that the charging of, and the failure to properly
disclose the nature of, a document preparation fee were improper under
applicable state law. The plaintiff seeks restitution, compensatory and punitive
damages and attorney's fees and costs, in unspecified amounts. We believe that
our imposition of this fee is permissible under applicable law and we are
vigorously defending the case.

         On November 22, 2002 the Court issued an Order in favor of Upland
Mortgage dismissing the case. The plaintiff has appealed the Court's decision to
the United States Court of Appeals for the Seventh Circuit and the Court of
Appeals has directed both parties to submit briefs on the issue of jurisdiction.

         Our lending subsidiaries, including HomeAmerican Credit, Inc. which
does business as Upland Mortgage, are involved, from time to time, in class
action lawsuits, other litigation, claims, investigations by governmental
authorities, and legal proceedings arising out of their lending activities,
including the purported class action entitled, Calvin Hale v. HomeAmerican
Credit, Inc., d/b/a Upland Mortgage, described above. Due to our current
expectation regarding the ultimate resolution of these actions, management
believes that the liabilities resulting from these actions will not have a
material adverse effect on our consolidated financial position or results of
operations. However, due to the inherent uncertainty in litigation and since the
ultimate resolutions of these proceedings are influenced by factors outside of
our control, it is possible that our estimated liability under these proceedings
may change or that actual results will differ from our estimates. We expect,
that as a result of the publicity surrounding predatory lending practices, we
may be subject to other class action suits in the future.

                                       70
<PAGE>

         In addition, from time to time, we are involved as plaintiff or
defendant in various other legal proceedings arising in the normal course of our
business. While we cannot predict the ultimate outcome of these various legal
proceedings, it is management's opinion that the resolution of these legal
actions should not have a material effect on our financial position, results of
operations or liquidity.

Item 2.  Changes in Securities

         In December 2002, our shareholders approved an increase to the number
of authorized preferred shares from 1.0 million shares to 3.0 million shares.
See the Amended and Restated Certificate of Incorporation attached as an exhibit
hereto for information regarding the increase in authorized shares of preferred
stock.

Item 3.  Defaults Upon Senior Securities - None

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

         The annual meeting of the stockholders of the Company was held December
17, 2002. The following is a brief description of each matter voted on at the
meeting.

The following directors were elected to the Board of Directors for a three-year
term: Leonard Becker, Jerome Miller

The term of office of the following incumbent directors continued after the
annual meeting:

Michael DeLuca, Richard Kaufman, Anthony J. Santilli, Harold E. Sussman

Stockholders approved a proposal to amend the Amended and Restated Certificate
of Incorporation of the Company to provide for an increase in the number of
authorized shares of Preferred Stock from 1,000,000 to 3,000,000 and to restate
the Company's Amended and Restated Certificate of Incorporation to incorporate
the amendment.

Stockholders approved a proposal to ratify the selection of BDO Seidman, LLP,
independent certified public accountants, to audit the consolidated financial
statements of American Business Financial Services, Inc. and its subsidiaries
for the fiscal year ending June 30, 2003.


                                       71
<PAGE>

The results of the voting at the annual meeting were as follows:

                             Shares             Shares
                              For              Withheld
Proposal 1
Leonard Becker             2,883,146             14,209
Jerome Miller              2,883,146             14,209

                     Shares        Shares          Shares            Broker
                      For          Against       Abstaining         Nonvotes
Proposal 2         2,065,067       114,380          3,729           714,719
Proposal 3         2,883,486        10,209          3,176               n/a

Item 5.  Other Information - None

Item 6.  Exhibits and Reports on Form 8-K

Exhibits

  Exhibit
   Number                               Description
-----------     ----------------------------------------------------------------
    3.1          Amended and Restated Certificate of Incorporation

    3.2          Amended and Restated Bylaws

   10.1          Office Lease Agreement, dated November 27, 2002 and Addendum
                 to Office Lease, dated November 27, 2002 between the
                 Registrant and Wanamaker, LLC. (Incorporated by reference to
                 Exhibit 10.1 to the Company's Report on Form 8-K, dated
                 December 9, 2002 and filed December 27, 2002.)

   10.2          Letter Agreement dated May 20, 2002 between the Registrant
                 and the Commonwealth of Pennsylvania. (Incorporated by
                 reference to Exhibit 10.2 to the Company's Current Report on
                 Form 8-K, dated December 9, 2002 and filed December 27,
                 2002.)

   10.3          Letter of Intent with PIDC Local Development Corporation
                 dated December 3, 2002. (Incorporated by reference to
                 Exhibit 10.3 to the Company's Report on Form 8-K, dated
                 December 9, 2002 and filed December 27, 2002.)

   10.4          Letter of Credit from JPMorgan Chase Bank for $6,000,000
                 provided as security for a lease for office space

   10.5          12/02 Amendment to Senior Secured Credit Agreement for $50
                 million warehouse line, operating line and letter of credit
                 with JPMorgan Chase.

   99.1          Chief Executive Officer's Certificate

   99.2          Chief Financial Officer's Certificate



                                       72
<PAGE>

Reports on Form 8-K -

The Company filed a current report on Form 8-K on December 27, 2002 announcing
the Company's intention to move its headquarters from Montgomery County to the
Wanamaker Building in Center City Philadelphia, PA.






























                                       73
<PAGE>

                                    SIGNATURE

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

                                   AMERICAN BUSINESS FINANCIAL SERVICES, INC.




DATE: February 13, 2003            By: /s/ Albert W. Mandia
      -----------------               -----------------------------------------
                                   Albert W. Mandia
                                   Executive Vice President and Chief Financial
                                   Officer

























                                       74
<PAGE>

CERTIFICATIONS

I, Anthony J. Santilli, certify that:

1.   I have reviewed the quarterly report on Form 10-Q of American Business
     Financial Services, Inc.;

2.   Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered in
     this quarterly report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this quarterly report, fairly present in all
     material respects the financial condition, results of operations and cash
     flows of the registrant as of, and for, the periods presented in this
     quarterly report;

4.   The registrant's other certifying officer and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed such disclosure controls and procedures to ensure that
          material information relating to the registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this quarterly
          report is being prepared;

     b)   evaluated the effectiveness of the registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying officer and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee of the registrant's board of directors:

     a)   all significant deficiencies in the design or operation of internal
          controls which could adversely affect the registrant's ability to
          record, process, summarize and report financial data and have
          identified for the registrant's auditors any material weaknesses in
          internal controls; and

     b)   any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls; and

     6.   The registrant's other certifying officer and I have indicated in this
          quarterly report whether or not there were significant changes in
          internal controls or in other factors that could significantly affect
          internal controls subsequent to the date of our most recent
          evaluation, including any corrective actions with regard to
          significant deficiencies and material weaknesses.

Date: February 13, 2003           /s/ Anthony J. Santilli
                                  --------------------------------------------
                                  Anthony J. Santilli
                                  Chairman, President, Chief Executive Officer,
                                  Chief Operating Officer, and Director
                                  (principal executive officer)


                                       75
<PAGE>

I, Albert W. Mandia, certify that:

1.   I have reviewed the quarterly report on Form 10-Q of American Business
     Financial Services, Inc.;

2.   Based on my knowledge, this quarterly report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered in
     this quarterly report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this quarterly report, fairly present in all
     material respects the financial condition, results of operations and cash
     flows of the registrant as of, and for, the periods presented in this
     quarterly report;

4.   The registrant's other certifying officer and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed such disclosure controls and procedures to ensure that
          material information relating to the registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this quarterly
          report is being prepared;

     b)   evaluated the effectiveness of the registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented in this quarterly report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying officer and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee of the registrant's board of directors:

     a)   all significant deficiencies in the design or operation of internal
          controls which could adversely affect the registrant's ability to
          record, process, summarize and report financial data and have
          identified for the registrant's auditors any material weaknesses in
          internal controls; and

     b)   any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls; and

6.   The registrant's other certifying officer and I have indicated in this
     quarterly report whether or not there were significant changes in internal
     controls or in other factors that could significantly affect internal
     controls subsequent to the date of our most recent evaluation, including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date: February 13, 2003                       /s/ Albert W. Mandia
                                              -----------------------------
                                              Albert W. Mandia
                                              Executive Vice President and
                                              Chief Financial Officer
                                              (principal financial officer)


                                       76
<PAGE>

                                  EXHIBIT INDEX
                                  -------------

  Exhibit
   Number                               Description
------------     ---------------------------------------------------------------

    3.1          Amended and Restated Certificate of Incorporation

    3.2          Amended and Restated Bylaws

   10.1          Office Lease Agreement, dated November 27, 2002 and Addendum
                 to Office Lease, dated November 27, 2002 between the
                 Registrant and Wanamaker, LLC. (Incorporated by reference to
                 Exhibit 10.1 to the Company's Report on Form 8-K, dated
                 December 9, 2002 and filed December 27, 2002.)

   10.2          Letter Agreement dated May 20, 2002 between the Registrant
                 and the Commonwealth of Pennsylvania. (Incorporated by
                 reference to Exhibit 10.2 to the Company's Current Report on
                 Form 8-K, dated December 9, 2002 and filed December 27,
                 2002.)

   10.3          Letter of Intent with PIDC Local Development Corporation
                 dated December 3, 2002. (Incorporated by reference to
                 Exhibit 10.3 to the Company's Report on Form 8-K, dated
                 December 9, 2002 and filed December 27, 2002.)

   10.4          Letter of Credit from JPMorgan Chase Bank for $6,000,000
                 provided as security for a lease for office space

   10.5          12/02 Amendment to Senior Secured Credit Agreement for $50
                 million warehouse line, operating line and letter of credit
                 with JPMorgan Chase.

   99.1          Chief Executive Officer's Certificate

   99.2          Chief Financial Officer's Certificate











                                       77