POINT WEST CAPITAL CORP
10-Q, 1999-11-15
FINANCE SERVICES
Previous: KENSEY NASH CORP, 10-Q, 1999-11-15
Next: HIGHLANDS INSURANCE GROUP INC, 10-Q, 1999-11-15




                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q
                                    ---------
              [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended September 30, 1999
                                                 ------------------
                                       OR
              [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                 For the transition period from ______ to ______

                         Commission file number 0-27736

                         POINT WEST CAPITAL CORPORATION
                         -------------------------------
             (Exact name of registrant as specified in its charter)

                   Delaware                           94-3165263
                   --------                           ----------
              (State or other jurisdiction of       (I.R.S. Employer
              incorporation or organization)      Identification Number)

          1700 Montgomery Street, Suite 250
          ---------------------------------
            San Francisco, California                       94111
            -------------------------                     ---------
        (Address of principal executive offices)          (Zip Code)


                             (415) 394-9467
                             --------------
            (Registrant's telephone number, including area code)


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

At October 31, 1999,  there were  3,350,624  shares of the  registrant's  Common
Stock outstanding.


<PAGE>




                         POINT WEST CAPITAL CORPORATION
                         ------------------------------


                                      INDEX
                                      -----


Part I    Financial Information                                        Page #
- ------                                                                 ------

Item 1.   Consolidated Financial Statements (unaudited):

          Consolidated Balance Sheets
            September 30, 1999 and December 31, 1998                     1

          Consolidated Statements of Operations and
            Comprehensive Income (Loss) for the Three and
            Nine Months Ended September 30, 1999 and 1998                2

          Consolidated Statements of Cash Flows for the
            Nine Months Ended September 30, 1999 and 1998                3

          Condensed Notes to Consolidated Financial Statements          4-15

Item 2.   Management's Discussion and Analysis of Financial
            Condition and Results of Operations                        16-30

Item 3.   Quantitative and Qualitative Disclosures
            About Market Risk                                           31


Part II   Other Information
- -------

Item 1.   Legal Proceedings                                             32

Item 5.   Other Information                                             33

Item 6.   Exhibits and Reports on Form 8-K                              33

Signatures                                                              35

                                      (i)


<PAGE>

                         POINT WEST CAPITAL CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                    September 30, 1999 and December 31, 1998

<TABLE>
<CAPTION>



                                                                               September 30,          December 31,
                                 ASSETS                                             1999                  1998
                                                                             -------------------   --------------------
<S>                                                                             <C>                       <C>



Cash and cash equivalents                                                  $          8,957,720  $           6,668,126
Restricted cash                                                                       1,688,191              3,153,513
Investment securities

           Held-to-maturity                                                           4,479,856                     --
           Available-for-sale                                                        10,795,110              2,113,034
Matured policies receivable                                                             279,295                 12,000
Loans receivable, net of unearned income of $479,073 and
           $117,709, respectively, and net of an allowance for
           loan losses of $135,000 and $50,000, respectively                         29,110,446             10,187,590
Purchased life insurance policies                                                    31,861,707             33,893,017
Non-marketable securities                                                             4,665,126              5,396,607
Deferred financing costs, net of accumulated amortization
           of $1,293,858 and $907,848, respectively                                     717,817                810,545
Furniture and equipment, net of accumulated depreciation of
           $10,403 and $4,469, respectively                                              33,710                 25,365
Other assets                                                                          2,490,143                182,964
                                                                             -------------------   --------------------

           Total assets                                                    $         95,079,121  $          62,442,761
                                                                             ===================   ====================

                  LIABILITIES AND STOCKHOLDERS' EQUITY

Accrued interest expense                                                   $            288,981  $             263,805
Accounts payable                                                                        337,720                192,436
Accrued compensation payable                                                            423,164                222,000
Accrued litigation settlement                                                         3,150,000                     --
Revolving certificates                                                                       --              5,400,045
Term certificates                                                                    24,635,000                     --
Long term notes payable                                                              38,528,914             38,528,914
Debentures                                                                            3,000,000              3,000,000
Deferred income taxes                                                                   739,005                  6,000
                                                                             -------------------   --------------------

           Total                                                                     71,102,784             47,613,200
           liabilities
                                                                             -------------------   --------------------

Stockholders' equity:
           Common  stock,  $0.01  par  value;   15,000,000   authorized  shares,
                4,389,124 and 4,291,824 shares, respectively, issued
                3,350,624 and 3,253,324 shares, respectively, outstanding               43,891                 42,918
           Additional paid-in-capital                                               29,823,503             29,496,720
           Accumulated comprehensive income-- net unrealized
                investment gains (losses)                                            3,209,176                (188,966)
           Retained deficit                                                          (6,226,201)           (11,647,079)
           Treasury stock, 1,038,500 shares                                          (2,874,032)            (2,874,032)
                                                                             -------------------   --------------------

           Total stockholders' equity                                               23,976,337             14,829,561
                                                                             -------------------   --------------------

           Total liabilities and stockholders' equity                      $        95,079,121  $          62,442,761
                                                                             ===================   ====================
<FN>

     See accompanying condensed notes to consolidated financial statements.
</FN>
</TABLE>
                                       1

<PAGE>


                         POINT WEST CAPITAL CORPORATION
             CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
    INCOME (LOSS) For the Three and Nine Months Ended September 30, 1999 and
     1998


<TABLE>
<CAPTION>


                                                                 Three Months Ended                      Nine Months Ended
                                                                    September 30,                          September 30,
                                                               1999              1998                 1999               1998
                                                         -----------------  ----------------    -----------------  -----------------
<S>                                                       <C>                <C>                 <C>                 <C>


 Income:
     Earned discounts on matured policies              $           76,201 $          65,167   $          187,202 $          430,819
     Interest income                                            1,074,238           350,218            2,144,709          1,049,373
     Gain on assets sold                                               --            14,820                7,751            165,346
     Gain on sale of securities                                 5,946,723           109,691           11,706,942            109,691
     Other                                                         41,985            64,299              352,574            233,187
                                                         -----------------  ----------------    -----------------  -----------------
          Total income                                          7,139,147           604,195           14,399,178          1,988,416

Expenses:
     Interest expense                                           1,313,165           925,545            3,520,312          2,697,587
     Compensation and benefits                                    585,117           414,984            1,368,897          1,110,322
     Other general and administrative expenses                    394,097           409,101            2,597,382          1,256,920
     Amortization                                                 134,039            71,406              386,010            196,718
     Depreciation                                                   2,258             1,240                5,934              2,443
     Loss on non-marketable securities                                 --         1,073,494              535,000          1,073,494
                                                         -----------------  ----------------    -----------------  -----------------
          Total expenses                                        2,428,676         2,895,770            8,413,535          6,337,484
                                                         -----------------  ----------------    -----------------  -----------------

          Gain (loss) before income taxes and net loss
              in wholly owned financing subsidiary
              charged to reserve for equity interest            4,710,471        (2,291,575)           5,985,643        (4,349,068)

Income tax expense                                                547,265                --              564,765                 --

Net loss in wholly owned financing subsidiary charged
     to reserve for equity interest                                    --           407,324                   --          2,300,037

                                                         -----------------  ----------------    -----------------  -----------------
          Net income (loss)                                     4,163,206       (1,884,251)            5,420,878        (2,049,031)

Comprehensive income -- net unrealized
     investment gains (losses)                               (11,762,998)       (2,326,692)            3,398,142        (2,407,344)
                                                         -----------------  ----------------    -----------------  -----------------
Total comprehensive income (loss)                      $      (7,599,792) $     (4,210,943)   $        8,819,020 $      (4,456,375)
                                                         =================  ================    =================  =================

Basic earnings (loss) per share                        $             1.24            (0.58)   $             1.63 $           (0.63)
Diluted earnings (loss) per share                                    1.17            (0.58)                 1.49             (0.63)

Weighted average number of shares of common stock
     outstanding                                                3,350,624         3,253,324            3,321,888          3,253,324
Weighted average number of shares of common stock
     and common stock equivalents outstanding                   3,549,536         3,253,324            3,648,029          3,253,324

<FN>

     See accompanying condensed notes to consolidated financial statements.
</FN>
</TABLE>


                                       2


<PAGE>

                         POINT WEST CAPITAL CORPORATION
                  CONSOLIDATED STATEMENTS OF CASH FLOWS
              For the Nine Months Ended September 30, 1999 and 1998
<TABLE>
<CAPTION>


                                                                           Nine Months Ended
                                                                             September 30,
                                                                        1999               1998
                                                                  -----------------   ---------------
<S>                                                                   <C>                      <C>


Cash flows from operating activities:
    Net income (loss)                                           $        5,420,878 $      (2,049,031)
    Adjustments to reconcile net income (loss) to net cash
         used in operating activities:
        Depreciation and amortization                                      391,944            199,161
        Gain on assets sold                                                (7,751)          (165,346)
        Gain on sale of securities                                    (11,706,942)                 --
        Earned discounts on policies                                     (187,202)          (430,819)
        Collections on matured life insurance policies                   1,950,863          3,082,440
        Increase in reserve for loans receivable                            85,000                 --
        Increase in other assets                                         (121,265)            (1,729)
        Increase (decrease) in accrued interest expense                     25,176            (8,335)
        Increase (decrease) in accounts payable                            145,284            (8,208)
        Increase (decrease) in accrued compensation payable                201,164           (30,000)
        Increase in deferred taxes                                         516,885                 --
        Decrease in reserve for equity interest in wholly
                 owned financing subsidiary                                     --        (2,128,989)
        Increase in non-marketable securities received                   (624,918)                 --
        Loss on non-marketable securities                                  535,000          1,073,494
        Loss on loan                                                       140,000                 --
        Increase in accrued litigation settlement                          945,000                 --
                                                                  -----------------   ----------------
                 Net cash used in operating activities                 (2,290,884)          (467,362)
                                                                  -----------------   ----------------

Cash flows from investing activities:
    Proceeds from sale of other assets                                      27,126            229,067
    Purchase of furniture and equipment                                    (14,279)           (22,630)
    Decrease in restricted cash                                          1,465,322            323,015
    Purchase of investments and non-marketable securities             (11,699,821)         (6,708,504)
    Proceeds from sale of investments and non-marketable
    securities                                                         14,755,627          2,028,000
    Additions to loans receivable                                     (19,631,409)        (3,111,990)
    Principal payments on loans receivable                                 483,553            109,008
                                                                  -----------------   ----------------
                 Net cash used in investing activities                (14,613,881)        (7,154,034)
                                                                  -----------------   ----------------

Cash flows from financing activities:
    Proceeds from debentures                                                    --          3,000,000
    Principal payments on long term notes payable                               --          (275,193)
    Proceeds from revolving certificates                                19,708,039                 --
    Principal payments on revolving certificates                      (25,108,084)                 --
    Proceeds from term certificates                                     24,635,000                 --
    Increase in financing costs                                          (293,282)          (187,501)
    Proceeds from options exercised                                        252,686                 --
                                                                  -----------------   ----------------
                 Net cash provided by financing activities              19,194,359          2,537,306
                                                                  -----------------   ----------------

                 Net increase (decrease) in cash and cash
                 equivalents                                             2,289,594        (5,084,090)

Cash and cash equivalents, beginning of period                           6,668,126         10,039,560
                                                                  -----------------   ----------------

Cash and cash equivalents, end of period                        $        8,957,720 $        4,955,470
                                                                  =================   ================


Supplemental disclosures:
Supplemental disclosure of non-cash activities:
    Unrealized gain (loss) on securities available for sale     $        3,398,142 $      (2,407,344)
    Receipt of warrants                                         $          624,918 $               --
    Establishment of receivable from insurance company          $        2,205,000 $               --
    Accrued litigation settlement                               $        3,150,000 $               --
Supplemental disclosure of cash flow information:
    Taxes paid                                                  $           60,736         $   16,014

    Cash paid for interest                                      $        3,495,136 $        2,701,359
<FN>
     See accompanying condensed notes to consolidated financial statements.
</FN>
</TABLE>
                                      3
<PAGE>


                         POINT WEST CAPITAL CORPORATION
                         ------------------------------

              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              -----------------------------------------------------


1.        General Description
- --        -------------------

         The unaudited  consolidated  financial statements of Point West Capital
Corporation  ("Point West") and its consolidated  entities (the "Company") as of
September 30, 1999 and for the three and nine month periods ended  September 30,
1999  and  1998  have  been  prepared  in  accordance  with  generally  accepted
accounting principles ("GAAP") for interim financial information,  in accordance
with Rule 10-01 of Regulation S-X.  Accordingly,  such statements do not include
all of the  information  and  notes  thereto  that are  included  in the  annual
consolidated financial statements. In the opinion of management, all adjustments
considered  necessary  for a fair  presentation  have been  included.  Operating
results for the three and nine month  periods  ended  September 30, 1999 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 1999.  The  Consolidated  Balance Sheet as of December 31, 1998 has
been derived from the audited consolidated  financial statements of the Company.
The statements and notes thereto  included  herein 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 year ended  December 31, 1998
(the "Form 10-K").

         Point West is a specialty  financial  services  company.  The Company's
financial  statements  consolidate  the assets,  liabilities  and  operations of
Dignity Partners Funding Corp. I ("DPFC"),  Point West Venture  Management,  LLC
(formerly  known as Fourteen Hill  Management,  LLC) ("Point West  Management"),
Point West  Ventures,  L.P.  (formerly  known as Fourteen  Hill  Capital,  L.P.)
("Point  West  Ventures"),   Allegiance  Capital,  LLC  ("Allegiance  Capital"),
Allegiance  Funding I, LLC ("Allegiance  Funding"),  Allegiance  Capital Trust I
("Allegiance Trust I"), Allegiance  Management Corp.  ("Allegiance  Management")
and Point West Securities,  LLC ("PWS").  References  herein to Ventures include
Point West Management and Point West Ventures.  References  herein to Allegiance
include  Allegiance  Capital,   Allegiance  Funding,   Allegiance  Trust  I  and
Allegiance Management.

         The principal  business  activity of the Company through  February 1997
was  to  provide   viatical   settlements   for  terminally  ill  persons.   See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations   --  Overview."   Subsequently,   the  Company  has  become  a  more
broadly-based  specialty  financial  services company.  During 1997, the Company
expanded its financial  services  business  through the  operations of Ventures,
which invests in small businesses, and Allegiance,  which lends funds to funeral
home and cemetery  owners.  During 1998, the Company formed PWS, a broker-dealer
licensed by the National  Association  of Securities  Dealers,  Inc. The Company
continues  to service  the life  insurance  policies  held by its  wholly  owned
special purpose subsidiary, DPFC. The Company continues to evaluate new business
opportunities.

         The  Company  has  significant  net  operating  losses  (NOLs)  for tax
purposes. The NOLs are primarily related to losses incurred by DPFC. The Company
has established  valuation  allowances which offset  completely the deferred tax
assets  related  to NOLs  because  the  Company  and DPFC  have  been  unable to
consistently generate taxable earnings.  There has been no reduction made to the
valuation allowance in connection with the gain upon the anticipated  retirement
of  the  Securitized  Notes  discussed  in  Note 7 or the  unrealized  gains  on
investment  securities  discussed  in Note 2. The Company  will  reevaluate  the
amount of the valuation allowance in future periods.

                                       4

<PAGE>



         In June 1999, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard No. 137 ("SFAS 137"),  Accounting for
Derivative  Instruments and Hedging Activities -- Deferral of the Effective Date
of FASB  Statement  No. 133 -- an Amendment of FASB  Statement No. 133. SFAS 137
defers the effective date of Statement of Financial  Accounting Standard No. 133
("SFAS 133"), Accounting for Derivative Instruments and Hedging Activities. SFAS
133, as  amended,  is now  effective  for all fiscal  quarters  of fiscal  years
beginning after June 15, 2000. Management is still reviewing the impact of these
pronouncements.

2.        Investment Securities
- --        ---------------------

         Statement  of  Financial  Accounting  Standard  No. 115  ("SFAS  115"),
Accounting  for  Certain  Investments  in Debt and Equity  Securities,  requires
marketable debt and equity  securities to be classified  into  held-to-maturity,
available-for-sale   and   trading   categories.    Securities   classified   as
available-for-sale  are  reported  on the  Consolidated  Balance  Sheets at fair
market  value  with any  cumulative  unrealized  gains and  losses as a separate
component of  stockholders'  equity and any unrealized  gains and losses for the
respective  period as a separate  line item on the  Consolidated  Statements  of
Operations  and  Comprehensive  Income  (Loss).  Many of the  equity  securities
classified by the Company as  available-for-sale  are  securities  traded in the
NASDAQ SmallCap Market(R) or the NASDAQ OTC Bulletin Board(R). Fair market value
is estimated by the Company based on the average  closing bid of the  securities
for the last three  trading  days of the  reporting  period and is  adjusted  to
reflect management's estimate of liquidity constraints. Securities classified as
held-to-maturity  included U.S.  treasury bills reported at cost with maturities
greater than three  months,  but less than one year.  Cash and cash  equivalents
included  U.S.  treasury  bills with  maturities  less than three months of $8.6
million  and  $4.9  million  at  September  30,  1999  and  December  31,  1998,
respectively. The Company had no trading securities at September 30, 1999 and no
held-to-maturity  or trading securities at December 31, 1998. Any realized gains
and losses,  accrued interest and dividends and unrealized  losses on securities
judged to be other-than-temporary are reported on the Consolidated Statements of
Operations and  Comprehensive  Income (Loss) on an  appropriate  line item above
"Net Income (Loss)."

                                       5


<PAGE>



         The costs and  estimated  fair market  value of  investment  securities
(before any minority interest)  reflected on the Consolidated  Balance Sheets as
of September 30, 1999 and December 31, 1998 are as follows:
<TABLE>
<CAPTION>



                                                 September 30, 1999
- ---------------------------------------------------------------------------------------------------------------------
                                                          Gross             Gross                   Fair
                                            Cost       Unrealized        Unrealized                Market
                                                          Gains             Losses                 Value
<S>                                  <C>                <C>                 <C>               <C>
Held-to-maturity
           U.S. treasury bills....   $     4,479,856     $          --     $           --    $     4,479,856
                                      ---------------  ---------------    ---------------    ---------------
      Total Held-to-maturity......   $     4,479,856     $          --     $           --    $     4,479,856


 Available-for-sale
           Corporate bond........    $       350,000   $            --     $    (293,750)    $        56,250
           Common stock..........          6,944,680         5,561,231        (1,857,051)         10,738,860
                                     ---------------   ---------------    ---------------    ---------------
      Total available-for-sale...    $     7,294,680   $     5,561,231     $  (2,150,801)    $    10,795,110

</TABLE>


<TABLE>
<CAPTION>


                                                 December 31, 1998
- ---------------------------------------------------------------------------------------------------------------------
                                                          Gross               Gross                   Fair
                                            Cost        Unrealized          Unrealized               Market
                                                          Gains               Losses                  Value
<S>                                  <C>                <C>                 <C>               <C>


 Available-for-sale
           Corporate bond....        $       350,000   $            --    $     (190,000)    $       160,000
           Common stock......              1,952,000             8,092            (7,058)          1,953,034
                                     ---------------   ---------------    ---------------    ---------------
      Total available-for-sale       $     2,302,000   $         8,092    $     (197,058)    $     2,113,034

</TABLE>



         Cumulative unrealized gains (losses) on  available-for-sale  securities
(representing  differences  between  estimated  fair market value and cost) were
$3.5  million and  ($189,000)  at  September  30, 1999 and  December  31,  1998,
respectively.  A separate balance sheet component of stockholders' equity called
"Accumulated  Comprehensive Income -- Net Unrealized  Investment Gains (Losses)"
reflects such cumulative gains (losses),  net of applicable taxes. For the three
and  nine  months  ended  September  30,  1999 and  1998,  the  Company's  total
comprehensive  income (loss) in its  Consolidated  Statements of Operations  and
Comprehensive Income (Loss) includes unrealized  investment gains (losses),  net
of applicable taxes, only for the respective period. See Note 10.

3.        Loans Receivable
- --        ----------------

         Loans  receivable  includes  loans made to  unaffiliated  third parties
through  Allegiance and Ventures.  Such loans are reported at amortized cost net
of an  allowance  for loan  losses for the  Allegiance  loans,  and  interest is
accrued as earned.

         Allegiance had seventeen loans outstanding at September 30, 1999 in the
aggregate principal amount of $29.4 million, which bear a weighted-average fixed
interest  rate per  annum of 9.6%.  Allegiance  had five  loans  outstanding  at
December 31, 1998 in the aggregate principal amount of $9.1 million,  which bear
a weighted-average fixed interest rate per annum of 9.3%. Principal payments are
due  monthly  on such  loans,  and  such  loans  mature,  subject  to  permitted
prepayments,  in  approximately

                                       6

<PAGE>


fifteen years from the initial loan date.  At September  30, 1999,  one loan was
delinquent  and on non-accrual  status.  Loan  origination  fees and direct loan
origination  costs are  capitalized  and recognized over the life of the related
loan as an adjustment of yield (interest income) in accordance with Statement of
Financial  Accounting Standard No. 91 ("SFAS 91"),  Accounting for Nonrefundable
Fees and Costs Associated with Originating or Acquiring Loans and Initial Direct
Costs of Leases.

         In August 1998,  Allegiance  put in place a structured  financing  (the
"Allegiance  Financing")  which  provides  short  term  financing  and long term
financing, subject to certain limitations,  with respect to loans Allegiance has
made in the past and may make in the future. See Note 6. Allegiance uses futures
contracts  to  hedge  certain   interest  rate  exposure  between  the  time  of
origination  of the loans and the expected  issuance of term  certificates.  The
futures contracts are intended to protect the net interest margins earned on the
loans.  Any  realized  gain or loss  related to these  hedges are  deferred  and
recognized by  Allegiance  over the life of the related loan as an adjustment of
interest income.  Pursuant to Statement of Financial  Accounting Standard No. 80
("SFAS 80"),  Accounting for Futures  Contracts,  all such deferred  amounts are
reflected on the  Consolidated  Balance  Sheets as an increase (in the case of a
hedging loss) or decrease (in the case of a hedging gain), in the carrying value
of loans receivable. As of September 30, 1999, Allegiance had net realized gains
on its hedging activities of $215,000 which decreased loans receivable in a like
amount. As of September 30, 1999 Allegiance had no open hedging positions.

         Ventures  had  one  loan  outstanding  at  September  30,  1999  in the
aggregate principal amount of $614,000, which was originated in January 1998 and
bears  interest at a fixed  interest  rate per annum of 15%.  Such loan matures,
subject to permitted  prepayments,  approximately  5 years from the initial loan
date.

4.        Purchased Life Insurance Policies
- --        ---------------------------------

         Purchased life insurance  policies  consist only of those policies held
by DPFC. The sale of policies held by DPFC, all of which are pledged as security
for the  Securitized  Notes (as defined in Note 7),  requires the consent of the
Company and the  Noteholders.  Although the Company and the Noteholders have not
determined  whether the policies will be sold or whether such a sale of policies
is feasible, the Company and the Noteholders are in discussions that contemplate
a  purchase  of  the  policies  and  cancellation  of  the  indebtedness  by the
Noteholders. The discussions also contemplate that the Company would continue to
act as  servicer  through  June 30,  2002.  No  assurance  can be given that any
agreement will be ultimately  reached with the Noteholders or, if reached,  will
contain such terms and conditions contemplated by current discussions. A reserve
was recorded in 1996 in the amount of $6.9 million to reflect the estimated loss
of Point West's equity interest in DPFC. The reserve  provided for the write-off
of the unrealized  residual value  associated with DPFC. The losses of DPFC were
charged first against the reserve  which,  during the third quarter of 1998, was
fully  depleted.  Losses  associated  with DPFC after  depletion  of the reserve
during the third  quarter of 1998 have been,  and all future  losses  associated
with  DPFC  will  be,  reflected  in the  Company's  Consolidated  Statement  of
Operations and Comprehensive  Income (Loss) in the appropriate  period. See Note
7.

5.        Non-Marketable Securities
- --        -------------------------

         Non-marketable  securities include  investments in non-marketable  debt
and equity securities through Point West and Ventures.  The Company accounts for
such non-marketable securities using the cost method. See the Form 10-K.

         The Company reviews on a quarterly basis all non-marketable  securities
and  attempts to ascertain  whether the value is  impaired.  As a result of such
review, the Company determined that $535,000 of non-

                                       7

<PAGE>


marketable  securities  of one company held by Ventures was impaired at June 30,
1999.  Therefore,  the Company  wrote-off the entire $535,000  carrying value of
such security.

6.        Revolving and Term Certificates
- --        -------------------------------

         Pursuant  to  the  Allegiance  Financing,  a  consortium  of  insurance
companies (the "Investors")  provided funding through September 20, 1999, with a
balance at that date of $24.9 million, on a non-recourse  revolving  certificate
basis  which  was used for the  purchase  or  funding  of  loans  originated  by
Allegiance Capital and transferred to Allegiance Funding. On September 21, 1999,
the revolving  certificates then outstanding were repaid through the issuance of
the term  certificates  described below. In addition,  the Company and Investors
extended the Allegiance  Financing  through April 15, 2000. The Investors agreed
to continue to provide revolving debt, subject to certain  limitations,  through
April 15,  2000,  on terms  substantially  similar to those  under the  original
revolving  certificates  under the Allegiance  Financing,  but with an increased
weighted-average  spread of approximately 0.05%. Allegiance has agreed to retain
an unrated  revolving  certificate  related to the extension.  In addition,  the
Investors  agreed to provide up to $30  million of  additional  term  financing,
subject to certain  limitations,  through April 15, 2000, on terms substantially
similar  to  those  under  the  original  term  certificates  issued  under  the
Allegiance  Financing,   but  with  an  increased   weighted-average  spread  of
approximately  0.5%.  Term  financings  under the  extension may be completed in
minimum amounts of $15 million.

         Under the Allegiance  Financing  various  classes of revolving and term
certificates  through  Allegiance Trust I have been issued.  With the extension,
the amount issued under  different  classes may  increase,  and increases may be
disproportionate  to the current  proportions of term certificates  outstanding.
The original revolving  certificates were issued in August 1998 in four classes,
consisting  of Class  A-R,  Class B-R,  Class C-R and Class  D-R.  The Class D-R
certificate,  which  represents  the right to receive  all excess cash flow from
Allegiance Trust I, was unrated while the other revolving  certificates received
ratings from Duff & Phelps Credit Rating Co. ("Duff & Phelps") ranging from A to
BB. At September 20, 1999, the following  principal  amounts of Class A-R, Class
B-R, Class C-R and Class D-R certificates were outstanding,  respectively: $19.5
million, $3.2 million, $2.2 million and $2.4 million. At September 21, 1999 such
revolving certificates were repaid through the issuance in the following amounts
of Class A, Class B,  Class C,  Class D, Class E and Class F term  certificates:
$17.8 million,  $1.8 million,  $2.0 million, $1.8 million, $1.3 million and $2.6
million.  The Class F term  certificate,  which was retained by Allegiance,  was
unrated while the other term  certificates  received  ratings from Duff & Phelps
ranging from AA to B.

         Because of Allegiance's right to redeem the term certificates if 15% or
less  in  principal  amount  of  certificates  is  outstanding,  the  Allegiance
Financing  does not qualify for sale  treatment  under  Statement  of  Financial
Accounting Standard No. 125 ("SFAS 125"), Accounting for Transfers and Servicing
of  Financial  Assets  and  Extinguishments  of  Liabilities.  Accordingly,  the
Allegiance Financing will not receive gain on sale treatment under SFAS 125. The
loans and  borrowings  under  the  Allegiance  Financing  are  reflected  on the
Consolidated Balance Sheets.

         In connection with the Allegiance Financing,  Allegiance Capital paid a
$175,000 commitment fee when funds were initially  borrowed.  Of such commitment
fee,  $58,000  has  been  amortized  over  the  expected  life of the  revolving
certificates  (10 months) and $117,000 will be amortized  over the expected life
of  the  term  certificates  (15  years).  In  connection  with  the  extension,
Allegiance  paid a  $125,000  commitment  fee.  Of  such  fee,  $42,000  will be
amortized  over the expected life of the revolving  certificates  (8 months) and
$83,000 will be amortized  over the expected life of the term  certificates  (15
years).  These  allocations  were  based on an  estimate  of the  portion of the
commitment  fee  attributable  to  the  revolving   certificates  and  the  term
certificates.


                                       8
<PAGE>


         In connection  with the extension of the  Allegiance  Financing,  Point
West agreed to provide  additional cash to Allegiance  Trust I in the event that
monthly LIBOR interest rates exceed 6.16%. The amount of cash will be a function
of  several  variables  including  the  monthly  LIBOR  interest  rate  and  the
outstanding  balance of the Class A-R  certificate.  At present the  outstanding
balance of the Class A-R certificate is zero.

7.        Long Term Notes Payable
- --        -----------------------

         The Senior Viatical  Settlement Notes,  Series 1995-A,  Stated Maturity
March 10, 2005 (the  "Securitized  Notes")  were issued by DPFC.  Principal  and
interest  payments on the Securitized  Notes are payable solely from collections
on pledged  policies and  deposited  funds.  The  Securitized  Notes,  which are
reported on the Consolidated  Balance Sheets as long term notes payable,  bear a
fixed interest rate of 9.17% per annum.

         The Securitized  Notes  represent the  obligations  solely of DPFC. The
Company's consolidated financial statements include the assets,  liabilities and
operations  of  DPFC;  however,  the  assets  of DPFC are not  available  to pay
creditors  of  Point  West.  The  assets  of DPFC are the  beneficial  ownership
interests in the life insurance  policies and funds which secure the Securitized
Notes.  From 1996 through the third quarter of 1998, losses associated with DPFC
were charged  against the reserve which was  originally  established in 1996 for
the estimated  loss of Point West's equity  interest in DPFC.  See Note 4. Since
the third quarter of 1998,  losses  associated  with DPFC after depletion of the
reserve  have  been  reflected  in  the  Company's   Consolidated  Statement  of
Operations and Comprehensive  Income (Loss) in the appropriate  period. Upon the
retirement of the  Securitized  Notes,  the Company will  recognize a gain in an
amount  approximately  equal to any accumulated  deficit reflected (less any tax
effect  for debt  forgiveness).  For the first  nine  months  of 1999,  the loss
associated  with DPFC was  approximately  $3.1  million.  At September 30, 1999,
DPFC's accumulated deficit was $4.8 million.

         Point West is the servicer of the policies  pledged under the Indenture
pursuant to which the Securitized Notes were issued (the "Indenture") and incurs
servicing expenses (which are reimbursed,  subject to certain priority payments)
in connection therewith.

         The  Company  is in  discussions  with the  Noteholders  regarding  the
possible   purchase  of  policies  and   cancellation  of  indebtedness  by  the
Noteholders. See Note 4.

8.        Debentures
- --        ----------

         Point West Ventures has issued one debenture in the principal amount of
$3 million payable to the Small Business Administration ("SBA") with semi-annual
interest  only  payments  at a fixed rate of 5.9%  (plus a 1% annual  fee) and a
scheduled  maturity date of September 1, 2008. In addition,  Point West Ventures
paid to the SBA a $105,000  fee (3.5% of the total  borrowings)  to borrow  such
money.  The  debenture  is  subject  to a  prepayment  penalty  if paid prior to
September 1, 2003.

                                       9

<PAGE>



9.        Stockholders' Equity
- --        ---------------------

         Changes in  stockholders'  equity  during the first nine months of 1999
reflected the following:

Stockholders' equity, beginning of period                      $14,829,561
   Common stock -- options exercised                                   973
   Additional paid-in-capital -- options exercised                 326,783
   Accumulated comprehensive income -- net unrealized
          investment gains                                       3,398,142
   Net income                                                    5,420,878
                                                               -----------
Stockholders' equity, end of period                            $23,976,337

10.       Comprehensive Income -- Net Unrealized Investment Gains (Losses)
- --        ----------------------------------------------------------------

         Statement  of  Financial  Accounting  Standard  No. 130  ("SFAS  130"),
Reporting  Comprehensive Income, requires the reporting of comprehensive income.
For the nine months ended September 30, 1999, the Company's total  comprehensive
income  includes net unrealized  investment  gains,  net of applicable  taxes of
$291,000,  which represents the increase in the Company's investment  securities
classified as available-for-sale.

         The Company originally reported "Comprehensive Income -- Net Unrealized
Investment  Gains (Losses)" of $(3.3) million and $2.4 million for the three and
nine months ended  September  30, 1998,  respectively,  in its Form 10-Q for the
period ended  September 30, 1998. Of these  unrealized  gains  (losses),  $(1.0)
million and $4.8 million in the three and nine months ended  September 30, 1998,
respectively,  related to  unrealized  gains  (losses)  on  certain  convertible
preferred shares originally classified as available-for-sale. In this Form 10-Q,
the Company has  reported  "Comprehensive  Income -- Net  Unrealized  Investment
Gains (Losses)" for the same periods of $(2.3) million and $(2.4)  million.  The
difference in numbers reported is due to a reclassification of those convertible
preferred shares from available-for-sale to non-marketable securities, which are
carried  at cost.  See  Notes 2 and 5. In both  periods,  such  securities  were
convertible  into  marketable   securities  but  nonetheless  should  have  been
reflected  at September  30, 1998 as  non-marketable  securities  under GAAP and
carried at cost with corresponding footnote disclosure regarding any significant
appreciation  or  permanent  impairment.  During  the first  half of 1999,  such
securities were converted into common shares and sold.

11.       Earnings per Share
- --        ------------------

         Earnings per share ("EPS") is calculated in accordance  with  Statement
of Financial  Accounting  Standard  No.128  ("SFAS 128").  The  weighted-average
number of common stock shares and additional common stock equivalent shares used
in computing EPS are set forth below for the periods indicated.
<TABLE>
<CAPTION>

                                                            Three Months Ended             Nine Months Ended
                                                               September 30,                 September  30,
                                                             1999         1998             1999        1998

<S>                                                         <C>           <C>             <C>          <C>

Weighted-average number of shares of common
 stock outstanding.........................                 3,350,624  3,253,324          3,321,888    3,253,324
Additional common stock equivalents........                   198,912         --            326,141           --
                                                            ---------  ---------          ---------   ----------
Weighted-average number of shares of common
 stock and common stock equivalents
 outstanding...............................                 3,549,536  3,253,324          3,648,029    3,253,324

</TABLE>

                                       10
<PAGE>


         Diluted EPS for the three and nine months ended  September  30, 1998 do
not include any common stock equivalents due to their anti-dilutive effect.

12.       Litigation
- --        ----------

         On  December  19,  1996,  a  complaint  was filed in the United  States
District  Court,  Northern  District of  California  (the  "Court")  (Docket No.
C96-4558)  against Dignity Partners,  Inc. (now Point West Capital  Corporation)
and each of its  directors by three  individuals  purporting to act on behalf of
themselves  and an alleged class  consisting of all  purchasers of the Company's
common stock during the period February 14, 1996 to July 16, 1996. The complaint
alleges that the defendants  violated  Section 10(b) of the Securities  Exchange
Act of 1934 and Rule 10b-5  thereunder  and Section 11 of the  Securities Act of
1933 and seeks, among other things,  compensatory  damages,  interest,  fees and
costs. The allegations were based on alleged misrepresentations in and omissions
from the Company's  registration statement and prospectus related to its initial
public  offering and certain  documents  filed by the Company under the Exchange
Act. On April 24, 1998,  the Court granted the  Company's and other  defendants'
motion to  dismiss as it related to the  Section 11 claims  with  prejudice  but
denied the motion to dismiss the claims under Section 10(b) and Rule 10b-5 as to
all  defendants  other than Mr.  Bow,  one of Point  West's  outside  directors.
Plaintiffs  appealed this  dismissal to the United States  Circuit Court for the
Ninth Circuit.  On November 13, 1998, the Court granted  plaintiff's  motion for
class  certification.  On March 11, 1999,  defendants filed a motion for summary
judgement  which was denied.  In August  1999,  the Ninth  Circuit  reversed the
United States  District  Court's ruling in regard to the Section 11 claims.  The
plaintiffs and defendants have executed a memorandum of understanding  providing
for a settlement  pursuant to which all claims against all  defendants  would be
dismissed.  The  memorandum of  understanding  provides for the payment of $3.15
million  to the  plaintiffs.  Under the  terms of the  Company's  D&O  insurance
policy,  the Company's insurer is obligated to pay 70% of the settlement amount.
The settlement is subject to negotiation and execution of further  documentation
and court  approval.  No  assurance  can be given that a  definitive  settlement
agreement will be reached, or, if reached, will be approved by the Court. In the
event a  settlement  is not  effected,  the Company  and each of the  defendants
intend to continue to defend the action vigorously.

         On February 13, 1997,  a complaint  was filed in the Superior  Court of
California, City and County of San Francisco (Docket No. 984643) against Dignity
Partners,  Inc.,  and each of its  executive  officers and New Echelon LLC by an
individual  purporting  to  act on  behalf  of  himself  and  an  alleged  class
consisting of all  purchasers  of the  Company's  common stock during the period
February 14, 1996 to July 16, 1996.  The complaint  alleges that the  defendants
violated  section 25400 of the  California  Corporate  Code and seeks to recover
damages. The allegations are based on alleged misstatements,  concealment and/or
misrepresentations and omissions of allegedly material information in connection
with the Company's initial public offering and subsequent disclosures.  The case
has been stayed since its  inception by agreement of the parties.  However,  the
claims in this case are covered by the  memorandum  of  understanding  described
above  and  will  also  be  dismissed  pursuant  to the  settlement  arrangement
described  above if it  becomes  effective.  In the  event a  settlement  is not
effected,  the  Company and each of the  defendants  intend to defend the action
vigorously.

         As a result of having reached a settlement agreement in principle,  the
Company recorded an accrued litigation settlement liability of $3.15 million and
an accounts receivable from the insurance company of $2.2 million. The remaining
amount  of  $945,000  was  expensed  in  the  second  quarter  of  1999  in  the
Consolidated Statements of Operations and Comprehensive Income (Loss).

                                       11

<PAGE>



13.       Segment Reporting
- --        -----------------

         Statement  of  Financial  Accounting  Standard  No. 131  ("SFAS  131"),
Disclosures about Segments of an Enterprise and Related Information, establishes
standards for reporting information about operating segments in annual financial
statements and requires selected information about operating segments in interim
financial reports. Operating segments are defined as components of an enterprise
about which  separate  financial  information  is  available  that is  evaluated
regularly by the chief  operating  decision  maker, or decision making group, in
deciding how to allocate resources and in assessing  performance.  The Company's
chief operating decision making group is comprised of the Chairman of the Board,
the President and the Chief Financial Officer of Point West.

         The  Company's   reportable   operating   segments   include   Viatical
Settlements,  Ventures and Allegiance. The Other segment includes Point West and
PWS. The  accounting  policies of the  operating  segments are the same as those
described in the summary of significant accounting policies in the Form 10-K.

                                       12

<PAGE>

         The following tables represent the Company's  results from segments for
the three months ended September 30, 1999 and 1998.
<TABLE>
<CAPTION>
                                   Three Months Ended September 30, 1999
                     -----------------------------------------------------------------------------------------

                               Viatical
                           Settlements (1)        Ventures           Allegiance          Other             Total
                           ---------------        --------           ----------          -----             -----

<S>                           <C>                    <C>                  <C>           <C>                 <C>
Interest income......         $    19,488       $    475,996      $    517,361      $    61,393   $     1,074,238
Gain on sale of
   securities.........                 --          3,499,686                --        2,447,037         5,946,723
Other revenue........              99,052                 --             10,000           9,134           118,186
Interest expense......            879,651             52,478            381,036              --         1,313,165
Depreciation &
   Amortization......              58,720              7,500             67,819           2,258           136,297
Income tax expense.                    --                 --             30,380         516,885           547,265
Contributed income
   (loss) (2)............        (884,027)         3,912,443           (156,166)      1,290,956         4,163,206
Comprehensive
  Income (loss)......                  --        (11,761,748)                --          (1,250)      (11,762,998)
Segment assets......           33,962,584         20,791,042          29,915,252     10,410,243        95,079,121


</TABLE>

<TABLE>
<CAPTION>
                                   Three Months Ended September 30, 1998
                     -----------------------------------------------------------------------------------------

                               Viatical
                           Settlements (1)        Ventures           Allegiance          Other             Total
                           ---------------        --------           ----------          -----             -----

<S>                           <C>                    <C>                  <C>           <C>                 <C>
Interest income......         $    50,569       $     32,213      $    139,934      $   127,502  $        350,218
Gain on sale of
   securities.........                 --             24,691                --           85,000           109,691
Other revenue........             156,825                 --           (12,539)              --           144,286
Interest expense......            879,651             45,894                --               --           925,545
Depreciation &
   Amortization......              58,720             10,759             1,927            1,240            72,646
Income tax expense.                    --                 --                --               --                --
Contributed income
   (loss) (2)............        (439,139)         (1,019,650)           2,319         (427,781)       (1,884,251)
Comprehensive
  Income (loss)......                  --          (2,326,692)              --               --        (2,326,692)
Segment assets......           38,195,121           7,330,338(3)     6,275,716        7,089,930        58,891,105(3)


</TABLE>
                                       13
<PAGE>



         The following tables represent the Company's  results from segments for
the nine months ended September 30, 1999 and 1998.

<TABLE>
<CAPTION>



                                                 Nine Months Ended September 30, 1999
                           -----------------------------------------------------------------------------------------
                               Viatical
                            Settlements (1)       Ventures         Allegiance          Other             Total
                            ---------------       ---------        ----------          -----             -----
<S>                           <C>                    <C>                  <C>           <C>                <C>


Interest income......        $       65,178   $       795,579     $  1,109,725  $      174,227   $       2,144,709
Gain on sale of
   securities.........                   --         8,942,455               --       2,764,487          11,706,942
Other revenue........               262,578            46,458           10,000         228,491             547,527
Interest expense......            2,634,131           155,722          730,459              --           3,520,312
Depreciation &
  amortization.......               176,160            22,500          187,350           5,934             391,944
Income tax expense .                    800               800           43,880         519,285             564,765
Contributed  income
   (loss) (2)............       (2,765,830)         9,061,763        (346,432)       (528,623)           5,420,878
Comprehensive
  income (loss)........                 --          3,501,892              --        (103,750)           3,398,142
Segment assets......            33,962,584         20,791,042      29,915,252       10,410,243          95,079,121


</TABLE>

<TABLE>
<CAPTION>


                                                        Nine Months Ended September 30, 1998
                           -----------------------------------------------------------------------------------------
                               Viatical
                            Settlements (1)       Ventures         Allegiance          Other             Total
                            ---------------       ---------        ----------          -----             -----

<S>                           <C>                    <C>                 <C>            <C>                <C>
Interest income......         $     157,783   $       150,891     $    424,168  $       316,531   $      1,049,373

Gain on sale of
   securities.........                   --            24,691               --           85,000            109,691
Other revenue........               768,815                --           (9,088)          69,625            829,352
Interest expense......            2,651,693            45,894               --               --          2,697,587
Depreciation &
  amortization.......               176,160            15,775            4,783            2,443            199,161
Income tax expense .                     --                --               --               --                 --
Contributed        income
(loss) (2)..............           (115,513)         (937,199)          213,193      (1,209,512)        (2,049,031)
Comprehensive
  income (loss) (3)...                    --       (2,407,344)               --              --         (2,407,344)
Segment assets.......             38,195,121        7,330,338(3)      6,275,716       7,089,930         58,891,105(3)
<FN>


- --
(1)  The  Viatical   Settlements  segment  includes  results  of  operations  in
     connection with viatical settlements for DPFC and Point West.
(2)  Corporate  overhead  and income tax  expense  are not  generally  allocated
     between segments and are included in the Other segment.
(3)  Reflects  a  reclassification  of  convertible  preferred  shares  held  by
     Ventures from  available-for-sale to non-marketable  securities,  which are
     carried at cost. See Note 10.

</FN>
</TABLE>


                                       14

<PAGE>



         A reconciliation  of the totals reported for the operating  segments to
the  applicable  line  items  in the  consolidated  financial  statements  is as
follows:


                                                 Three Months Ended
                                                ------------------
                                          September 30, 1999  September 30, 1998
          Income
          ------
          Interest income                 $    1,074,238     $      350,218
          Gain on sale of securities           5,946,723            109,691
          Other revenue                          118,186            144,286
                                          ---------------    ---------------
           Total income                   $    7,139,147     $      604,195


                                                Nine Months Ended
                                                ------------------


                                          September 30, 1999  September 30, 1998
          Income
          ------
          Interest income                 $    2,144,709     $    1,049,373
          Gain on sale of securities          11,706,942            109,691
          Other revenue                          547,527            829,352
                                          ---------------    ---------------
           Total income                   $   14,399,178     $    1,988,416


14.       Events Subsequent to the Balance Sheet Date
- --        -------------------------------------------

         Ventures  has  invested  a total  of $2.9  million  in four  new  small
business entities through November 10, 1999.


                                       15


<PAGE>



                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                -------------------------------------------------
                       CONDITION AND RESULTS OF OPERATIONS
                       -----------------------------------

         The  following  is  a  discussion  and  analysis  of  the  consolidated
financial  condition of the Company as of September 30, 1999, and of the results
of operations for the Company for the three and nine months ended  September 30,
1999 and 1998, and of certain factors that may affect the Company's  prospective
financial  condition and results of operations.  The following should be read in
conjunction  with the unaudited  consolidated  financial  statements and related
notes appearing elsewhere herein. For the reasons set forth below (including the
inception  of two new  businesses  in the second  half of 1997  which  generated
substantially  more  activity in the first nine  months of 1999  compared to the
first nine months of 1998) the Company's  results of  operations  and cash flows
for the three and nine months ended  September  30, 1999 are not  comparable  to
those for the three and nine months ended September 30, 1998.

Overview
- --------

         Point West is a specialty  financial  services  company.  The Company's
financial statements consolidate the assets, liabilities and operations of DPFC,
Ventures,  Allegiance  and  PWS.  See the  Form  10-K  and  Condensed  Notes  to
Consolidated  Financial  Statements  (contained herein) for further  information
regarding these entities.

         The principal  business  activity of the Company through  February 1997
was to provide  viatical  settlements  for terminally ill persons.  See the Form
10-K for further  information  regarding the Company's former principal business
activity.  Subsequently,  the Company has become a more broadly-based  specialty
financial  services  company.  During 1997,  the Company  expanded its financial
services  business  through the  operations of Ventures,  which invests in small
businesses,  and  Allegiance,  which  lends funds to funeral  home and  cemetery
owners.  During 1998,  the Company formed PWS, a  broker-dealer  licensed by the
National  Association  of  Securities  Dealers,  Inc.  The Company  continues to
service the life  insurance  policies held by its wholly owned  special  purpose
subsidiary,  DPFC. See Note 4 of the Condensed Notes to  Consolidated  Financial
Statements (contained herein).

         Information  regarding  the  revenues,  contributed  income  (loss) and
identifiable  assets for each of the Company's business segments is contained in
Note 13 of the Condensed Notes to Consolidated  Financial Statements  (contained
herein).

         The Company continues to evaluate new business opportunities. Ventures,
Allegiance and PWS, whose business  activities are described  below,  may or may
not be  indicative  of the types of  business  opportunities  the  Company  will
continue  to  pursue.  No  assurance  can be  given  that  the  Company  will be
successful in becoming a broad-based  specialty  financial  services  company or
that any such enterprise will be successful.  The Company is seeking advice from
financial  advisors to assist it in its strategy of  developing or acquiring new
operating  businesses.  See "Considerations  Under the Investment Company Act of
1940."

Results of Operations for the Company
- -------------------------------------

     Three and Nine Months Ended  September  30, 1999  Compared to the Three and
     ---------------------------------------------------------------------------
     Nine Months Ended September 30, 1998
     ------------------------------------

         Total Income.  Total income  increased  $6.5 million to $7.1 million in
the third  quarter of 1999 from  $604,000  in the third  quarter  of 1998.  This
increase  was due  primarily to $3.5 million and $2.4 million of gain on sale of
securities by Ventures and Point West, respectively, during the third quarter of
1999.  The  increase  was also due to a $724,000  increase  in  interest  income
primarily  related  to loans  held

                                       16

<PAGE>


by  Allegiance  and  Ventures.  Total income  increased  $12.4  million to $14.4
million  in the first  nine  months of 1999 from $2.0  million in the first nine
months of 1998.  This increase was due primarily to $8.9 million of gain on sale
of  securities  by  Ventures   during  the  first  nine  months  of  1999.  Also
contributing  to the increase was (i) $2.8 million of gain on sale of securities
by Point West, (ii) a $1.1 million increase in interest income primarily related
to loans held by Allegiance and Ventures and (iii) a $119,000  increase in other
income  primarily  related  to a fee  received  by PWS  for  investment  banking
services.  Offsetting  the increase in the first nine months of 1999 compared to
the first nine  months of 1998 was an  aggregate  decrease of $401,000 in income
related to the  Viatical  Settlement  segment.  See  "Results of  Operations  by
Segment -- Viatical  Settlements  -- Three and Nine Months Ended  September  30,
1999  Compared to the Three and Nine Months Ended  September  30, 1998 -- Earned
Discounts on Matured Policies" and " -- Gain on Assets Sold."

         Total Expenses.  Total expenses  decreased 17.2% to $2.4 million in the
third  quarter  of 1999 from $2.9  million in the third  quarter  of 1998.  This
decrease was primarily due to a $1.1 million loss on  non-marketable  securities
recorded  in the third  quarter of 1998.  Offsetting  this  decrease  were (i) a
$388,000 increase in interest expense related to borrowings by Allegiance,  (ii)
a $170,000 increase in compensation and benefits expense primarily related to an
increase  in  salaries  paid to  employees  and  (iii)  a  $63,000  increase  in
amortization costs related to the Allegiance Financing.

         Total expenses increased 33.3% to $8.4 million in the first nine months
of 1999 from $6.3  million in the first nine months of 1998.  This  increase was
primarily due to $945,000 of estimated litigation expense recorded in the second
quarter of 1999 reflecting the amount of the proposed settlement  arrangement of
the pending  federal class action and state  alleged  class action  lawsuits not
covered  by  insurance.  The  proposed  settlement  is  subject  to a number  of
contingencies  described  in  Note 12 of the  Condensed  Notes  to  Consolidated
Financial Statements  (contained herein). Also contributing to the increase were
(i) a $823,000 increase in interest expense related to borrowings by Allegiance,
(ii) a $259,000  increase in compensation and benefits expense primarily related
to an increase  in  salaries  paid to  employees,  (iii) a $189,000  increase in
amortization costs related to the Allegiance Financing, (iv) a $133,000 increase
in legal expenses incurred in connection with the federal class action and state
alleged class action lawsuits filed against Point West and its directors and (v)
a $140,000  write-off  of a loan  recognized  by Point  West.  See  "Results  of
Operations  by Segment -- Other -- Other General and  Administrative  Expenses."
The Company  wrote-off  $535,000 of  non-marketable  securities during the first
nine  months of 1999.  This  compares  to a $1.1  million  write-off  during the
comparable 1998 period, thereby offsetting the increase in total expenses in the
first nine months of 1999 compared to the first nine months of 1998.

         Income Tax  Expense.  The income tax expense of $547,000  and  $565,000
recorded in the three and nine months ended September 30, 1999, respectively, is
primarily  related  to the  state  tax  expense  for gain on sale of  securities
recognized by Point West and Ventures. See "Income Taxes."

         Net Loss in Wholly Owned  Financing  Subsidiary  Charged to Reserve for
Equity Interest.  The DPFC net loss of $407,000 and $2.3 million recorded in the
three and nine months ended  September 30, 1998,  respectively,  was included in
the Company's loss before net loss in wholly owned financing  subsidiary charged
to reserve for equity interest. Prior to the depletion of the reserve during the
third  quarter of 1998,  losses  were  charged  against  the  reserve for equity
interest  in wholly  owned  financing  subsidiary.  After the  reserve was fully
depleted during the third quarter of 1998,  DPFC's losses have been reflected in
the Company's net income (loss). All additional losses of DPFC will be reflected
in the  Company's  net income (loss) for the periods in which such losses occur.
See the Form 10-K for additional information.


                                       17

<PAGE>


         Comprehensive  Income  -- Net  Unrealized  Investment  Gains  (Losses).
Comprehensive income -- net unrealized  investment gains (losses) for any period
reflects unrealized gains or losses on marketable securities during that period.
The line item  changes as a result of (i)  fluctuations  in the market  value of
marketable  securities from period to period, (ii) acquisitions and dispositions
of marketable securities from period to period and (iii) the recharacterizations
of investments from non-marketable  securities (which are reflected at the lower
of cost or market value) to marketable  securities  (which are reflected at fair
market value).  During the first quarter of 1999, one of Ventures'  investments,
FlashNet Communications Inc. ("FlashNet"), completed an initial public offering.
As a result of the  offering,  the  FlashNet  securities  held by Ventures  were
recharacterized  from  non-marketable   securities  to  marketable   securities.
Primarily  as a result of the  recharacterization  of FlashNet  shares and other
non-marketable securities to marketable securities,  comprehensive income -- net
unrealized  investment  gains  (losses) for the nine months ended  September 30,
1999 was $3.4 million versus $(2.4) million for the comparable 1998 period.  The
increase was also impacted,  both  positively and  negatively,  by the amount of
marketable  securities  held and  changes  in the  value  of  those  securities.
Comprehensive  income -- net unrealized  investment losses for the third quarter
of 1999 was $(11.8)  million,  primarily  reflecting  the decrease in the market
value of the FlashNet  securities  between June 30, 1999 and  September 30, 1999
and the sale of shares of FlashNet securities in September 1999.

         The Company originally reported "Comprehensive Income -- Net Unrealized
Investment  Gains (Losses)" of $(3.3) million and $2.4 million for the three and
nine months ended  September  30, 1998,  respectively,  in its Form 10-Q for the
period ended  September 30, 1998. Of these  unrealized  gains  (losses),  $(1.0)
million and $4.8 million in the three and nine months ended  September 30, 1998,
respectively,  related to  unrealized  gains  (losses)  on  certain  convertible
preferred shares originally classified as available-for-sale. In this Form 10-Q,
the Company has  reported  "Comprehensive  Income -- Net  Unrealized  Investment
Gains (Losses)" for the same periods of $(2.3) million and $(2.4)  million.  The
difference in numbers reported is due to a reclassification of those convertible
preferred shares from available-for-sale to non-marketable securities, which are
carried  at cost.  See  Notes 2 and 5 of the  Condensed  Notes  to  Consolidated
Financial  Statements.  In both periods,  such securities were  convertible into
marketable  securities but  nonetheless  should have been reflected at September
30,  1998 as  non-marketable  securities  under  GAAP and  carried  at cost with
corresponding  footnote  disclosure  regarding any  significant  appreciation or
permanent  impairment.  During  the first  half of 1999,  such  securities  were
converted  into common shares and sold. See "Results of Operations by Segment --
Ventures"  and  Note  10  of  the  Condensed  Notes  to  Consolidated  Financial
Statements.

Results of Operations by Segment
- --------------------------------

     Viatical Settlements
     --------------------

         The Viatical  Settlements  segment  includes  results of  operations in
connection with viatical settlements for DPFC and Point West.

         Method of Accounting for Viatical Settlements

         As a  result  of  the  Company's  decision  in  1996  to  sell  all  or
substantially all of its assets,  the Company  established a reserve for loss on
sale of assets during 1996. This reserve is reevaluated  quarterly.  The reserve
for loss on sale of assets was $132,000 as of September 30, 1999 and $167,000 as
of December 31, 1998. In 1996,  the Company also  established a reserve for loss
of Point  West's  equity  interest in DPFC.  By the end of the third  quarter of
1998,  the  equity  reserve  was  fully   depleted.   See  "Certain   Accounting
Implications for DPFC." During both 1998 and 1999, the Company recognized income
with respect to its  viatical  settlement  business  upon receipt of proceeds on
policies  (either

                                       18

<PAGE>


pursuant  to sale of the  policy or the death of the  insured).  Such  income is
equal to the difference  between such proceeds (less any back-end sourcing fees)
and the carrying  value of such policies  after giving effect to any reserve for
loss on the sale of such policies.

         Certain Accounting Implications for DPFC

         Although  the  Securitized  Notes have a stated  maturity  of March 10,
2005, the Securitized Notes were originally  expected to be repaid by the fourth
quarter  of 1997.  However,  at  September  30,  1999,  $38.5  million  remained
outstanding  under  the  Securitized  Notes.  As a result  of the  substantially
delayed  collection  of DPFC  policies,  DPFC had a deficit  of $4.8  million at
September 30, 1999.

         If the  collection  experience  for the DPFC  policies  continues to be
substantially  delayed,  DPFC's  deficit  will  increase  for one or more of the
following  reasons.  First,  a decision to discontinue  paying  premiums on some
policies may be made because the present value of the expected  death benefit on
some  policies  may be less than  expected  future  premiums  to be paid on such
policies. Second, the face value of certain policies (especially group term) may
begin to  decrease  as the  people  whose  lives are  insured  thereunder  reach
specified age levels (often 65).  Finally,  policies for which the insurance was
continued under a disability  provision may be uneconomical to convert given the
insured's age and life expectancy if such insured person is no longer considered
disabled.  The Company cannot  determine at present the extent to which policies
held by DPFC will be so affected.

         In the first nine months of 1999,  the total loss  realized by DPFC was
$3.1 million,  which was reflected in the Company's net income. The loss for the
first nine months of 1999 decreased basic EPS by $0.93.  The average  historical
quarterly losses in DPFC have been  approximately  $1.1 million per quarter over
the past four  quarters.  Upon the  retirement  of the  Securitized  Notes,  the
Company  will  recognize  a  gain  in  an  amount  approximately  equal  to  any
accumulated deficit of DPFC (less any tax effect for debt forgiveness).

         The Securitized  Notes represent the obligations  solely of DPFC. Point
West did not guarantee repayment of the Securitized Notes and is not required to
fund any principal or interest deficiencies thereunder.

         Three and Nine Months Ended  September  30, 1999  Compared to the Three
         and Nine Months Ended September 30, 1998

         Earned  Discounts  on Matured  Policies.  Earned  discounts  on matured
policies increased 16.9% to $76,000 in the third quarter of 1999 from $65,000 in
the third  quarter of 1998 due to an  increase  in the number and face amount of
matured policies.  During the third quarter of 1999, earned discounts on matured
policies were recognized on 11 policies with a face value of $783,000,  compared
to 6 policies with a face value of $542,000 in the third quarter of 1998. Earned
discounts  on matured  policies  decreased  56.6% to  $187,000 in the first nine
months of 1999 from  $431,000 in the first nine months of 1998.  The decrease is
due primarily to fewer deaths of insureds and  secondarily  to a decrease in the
size of the Company's  portfolio of life  insurance  policies.  During the first
nine months of 1999,  earned discounts on matured policies were recognized on 35
policies with a face value of $2.2 million,  compared to 44 policies with a face
value of $2.9  million  in the  first  nine  months  of  1998.  See  "Method  of
Accounting for Viatical Settlements." As of September 30, 1999, the Company held
471 policies with an aggregate  carrying  value of $32.2  million  (comprised of
"matured policies receivable," "purchased life insurance policies" and a portion
of "other  assets") and an  aggregate  face value of $37.4  million.  All of the
"purchased  life  insurance  policies"  and "matured  policies  receivable"  are
pledged as security for the Securitized Notes.

                                       19

<PAGE>


          Interest  Income.  Interest  income  decreased 62.7% to $19,000 in the
third  quarter of 1999 from  $51,000  in the third  quarter of 1998 and 58.9% to
$65,000 in the first nine months of 1999 from  $158,000 in the first nine months
of 1998. This decrease was a result of lower cash balances  attributable to DPFC
and to lower yields on such cash balances.  DPFC's cash balances are affected by
the amount and timing of any policy  collections and by the amount and timing of
expenses  (such as interest,  trustee fees,  premium  costs and servicing  fees)
related to its  portfolio.  The cash  generated by DPFC is restricted  under the
Indenture.

         Gain on Assets  Sold.  The  Company  did not  collect  any  proceeds on
policies sold during the third quarter of 1999.  The Company  collected the sale
proceeds  on 1 policy  resulting  in a  realized  gain of  $15,000  in the third
quarter of 1998.  The gain on assets sold  decreased to $8,000 in the first nine
months of 1999 from  $165,000  in the first  nine  months of 1998.  The  Company
collected  the sale  proceeds  on one policy in the first  nine  months of 1999,
compared to seven  policies in the first nine months of 1998.  The realized gain
was  calculated  based  on the  difference  between  the sale  proceeds  and the
carrying  value after giving effect to the provision for loss on sale of assets.
The Company  collected a large portion of the sale proceeds from life  insurance
policies  in 1997,  therefore  there will be minimal (if any) gains or losses on
any assets sold in future periods.

         Other  Income.  Components  of  other  income  include  collections  on
policies of dividends, interest and paid-up cash values, increases in face value
of matured  policies and refunds of premiums on matured  policies.  Other income
decreased  70.1% to  $23,000 in the third  quarter  of 1999 from  $77,000 in the
third quarter of 1998. This decrease is due to a $65,000  increase in face value
on one policy realized during the third quarter of 1998.  Other income decreased
60.7% to  $68,000 in the first nine  months of 1999 from  $173,000  in the first
nine months of 1998. This decrease was due to the face value increase  described
above and to the decrease in the number and amount of matured policies.

         Interest  Expense.  Interest  expense was  $880,000  for both the third
quarter  of 1999 and the  third  quarter  of 1998.  Interest  expense  decreased
nominally to $2,634,131 in the first nine months of 1999 from  $2,651,693 in the
first nine months of 1998 as a result of modest principal repayments of $275,000
under the Securitized Notes during the second quarter of 1998.

         Other   General  and   Administrative   Expenses.   Other  general  and
administrative  expenses decreased 44.3% to $64,000 in the third quarter of 1999
from  $115,000  in the third  quarter of 1998 and 44.9% to $283,000 in the first
nine  months  of 1999  from  $514,000  in the first  nine  months of 1998.  This
decrease was due primarily to a decrease in life insurance policy premium costs.
Although  premium  costs  decreased  in both  periods of 1999 as a result of the
decrease in size of the Company's  portfolio,  the Company  believes that if the
life insurance policies continue to mature slowly,  life insurance premium costs
are likely to increase in future periods.  See "Certain Accounting  Implications
for DPFC."

     Ventures
     --------

         Method of Accounting for Loans and Debt and Equity Securities

         SFAS  115  requires   marketable  debt  and  equity  securities  to  be
classified into  held-to-maturity,  available-for-sale  and trading  categories.
Securities  classified as  available-for-sale  are reported on the  Consolidated
Balance  Sheets at fair market value with any  cumulative  unrealized  gains and
losses as a separate component of stockholders'  equity and any unrealized gains
and losses for the respective period as a separate line item on the Consolidated
Statements of Operations and Comprehensive Income (Loss).  Securities classified
as  held-to-maturity   included  U.S.  treasury  bills  reported  at  cost  with
maturities greater than three months, but less than one year. The Company had no
trading  securities  at September  30, 1999 and no  held-to-maturity  or trading
securities at December 31, 1998. The Company uses the cost


                                       20
<PAGE>


method to  account  for  non-marketable  securities.  The  Company  reviews on a
quarterly basis all non-marketable  securities and attempts to ascertain whether
the  value  is  impaired.  For  further  information  regarding  accounting  for
securities classified as available-for-sale,  see "Results of Operations for the
Company -- Three and Nine Months Ended  September 30, 1999 Compared to the Three
and  Nine  Months  Ended  September  30,  1998 --  Comprehensive  Income  -- Net
Unrealized  Investment Gains (Losses)" and Notes 2 and 10 to the Condensed Notes
to Consolidated  Financial  Statements.  Any realized gains and losses,  accrued
interest  and  dividends  and  unrealized  losses  on  securities  judged  to be
other-than-temporary  are reported on the Consolidated  Statements of Operations
and  Comprehensive  Income (Loss) on an appropriate  line item above "Net Income
(Loss)." See Note 2 of the Condensed Notes to Consolidated Financial Statements.

         Beginning in 1999,  because of the  volatility of internet and internet
related stocks,  Point West shorted stocks of certain competitors of FlashNet so
as to partially hedge Ventures' holdings in FlashNet.  However,  under GAAP such
hedging  activities  do not  constitute  hedges under SFAS 80.  Therefore,  such
hedging  activities  are  reflected in the Company's  Consolidated  Statement of
Operations and Comprehensive Income (Loss). At September 30, 1999 no such hedges
were in place.  The Company  recognized a $317,000 gain in connection  with such
hedging activities during the first quarter of 1999. See "Item 3 -- Quantitative
and Qualitative Disclosures About Market Risk."

         The  Company  accounts  for loans by accruing  interest on  outstanding
balances.  At September  30, 1999 and December 31, 1998,  the Company  evaluated
each of Ventures'  outstanding  loans and determined  that an allowance for loan
losses was not necessary.  As Ventures' loan portfolio  grows or upon subsequent
evaluation,  allowances  for loan losses will be added to the extent  considered
necessary.  See  Note  3  of  the  Condensed  Notes  to  Consolidated  Financial
Statements.

         Three and Nine Months Ended  September  30, 1999  Compared to the Three
         and Nine Months Ended September 30, 1998

         Interest Income.  Interest income increased $444,000 to $476,000 in the
third  quarter of 1999 from $32,000 in the third quarter of 1998 and $645,000 to
$796,000 in the first nine months of 1999 from $151,000 in the first nine months
of 1998.  This  increase was  primarily due to $383,000 and $625,000 of interest
income  recognized  in the three  and nine  months  ended  September  30,  1999,
respectively,  as  a  result  of  a  warrant  (valued  using  the  Black-Scholes
option-pricing model) received in connection with one of Ventures' loans.

         Gain on Sale of  Securities.  Ventures  recognized  a net  gain of $3.5
million and $8.9 million in the three and nine months ended  September 30, 1999,
respectively,  primarily in connection with the sale of two of its  investments,
including FlashNet. For federal tax purposes, the gain on sale of securities was
offset  by the  Company's  NOL's.  However,  the  gain  generated  a  state  tax
liability.  See "Income Tax."  Ventures  recognized a net gain of $25,000 in the
three and nine months ended September 30, 1998.

         Other Income. Ventures recognized other income of $46,000 in the second
quarter of 1999 in connection with the liquidation of a $1.0 million  investment
that was written-off in 1998.

         Interest  Expense.  Interest expense  increased to $52,000 in the third
quarter of 1999 from $46,000 in the third quarter of 1998 and to $156,000 in the
first nine  months of 1999 from  $46,000 in the first nine months of 1998 due to
the interest on funds  borrowed  from the SBA in July 1998.  The  interest  rate
(including a 1% annual fee) is 6.9%. Prior to July 1998, Ventures had no debt.

         Amortization. Amortization costs decreased 27.3% to $8,000 in the third
quarter of 1999 from  $11,000  in the third  quarter  of 1998.  The 1998  period
reflects  organizational  costs which are  currently

                                       21
<PAGE>

required to be expensed as  incurred  and were  written-off  at the end of 1998.
Amortization  costs  increased 43.8% to $23,000 in the first nine months of 1999
from  $16,000 in the first nine  months of 1998.  This  increase  was due to the
financing costs associated with the funds borrowed in July 1998.

         Loss on  Non-Marketable  Securities.  Ventures  reviews on a  quarterly
basis all non-marketable  securities and attempts to ascertain whether the value
is impaired.  As a result of such review,  Ventures  determined that $535,000 of
non-marketable  equity  securities of one company was impaired at June 30, 1999.
Therefore,  Ventures  wrote-off  the  entire  $535,000  carrying  value  of such
security.  In addition,  Ventures determined that $1.0 million of non-marketable
securities  of one company was impaired at September  30,  1998,  and  therefore
wrote-off its entire $1.0 million carrying value of such security.

     Allegiance
     ----------

         Method of Accounting for Loans

         The  Company  accounts  for loans  advanced by  Allegiance  by accruing
interest on  outstanding  balances.  At September 30, 1999 and December 31, 1998
the  allowance  for loan losses was  $135,000  and  $50,000,  respectively.  The
allowance  for loan losses is estimated by  management  based on a review of the
loans and factors which in  management's  judgement  deserve  recognition  under
current  economic  conditions.  Management  believes that the allowance for loan
losses is adequate.  Although management uses available information to recognize
losses on loans,  future  additions to the allowance  may be necessary  based on
changes in economic  conditions.  At September 30, 1999, one loan was in default
and on non-accrual status. This loan was not included in the collateral securing
the Allegiance Financing.

         Loan origination fees and direct loan origination costs are capitalized
and  recognized  over the life of the  related  loan as an  adjustment  of yield
(interest income) in accordance with SFAS 91.

         The  Allegiance  Financing  provides for long term fixed and short term
fixed and floating rate debt. On September 21, 1999, the revolving  certificates
then  outstanding  were repaid  through the  issuance of term  certificates.  In
addition,  the Company and Investors  extended the Allegiance  Financing through
April 15, 2000.  The  investors  agreed to continue to provide  revolving  debt,
subject to certain  limitations,  through April 15, 2000, on terms substantially
similar to those under the original revolving  certificates under the Allegiance
Financing, but with an increased weighted-average spread of approximately 0.05%.
Allegiance has agreed to retain an unrated revolving  certificate related to the
extension.  In addition,  the  Investors  agreed to provide up to $30 million of
additional term  financing,  subject to certain  limitations,  through April 15,
2000,  on  terms  substantially   similar  to  those  under  the  original  term
certificates  issued  under  the  Allegiance  Financing,  but with an  increased
weighted-average   spread  of  approximately  0.5%.  Term  financing  under  the
extension may be completed in minimum amounts of $15 million.

         Because of Allegiance's right to redeem the term certificates if 15% or
less  in  principal  amount  of  certificates  is  outstanding,  the  Allegiance
Financing does not qualify for sale treatment under SFAS 125.  Accordingly,  the
Allegiance Financing will not receive gain on sale treatment under SFAS 125. The
loans and  borrowings  under  the  Allegiance  Financing  are  reflected  on the
Consolidated Balance Sheets.

         Allegiance  uses  futures  contracts  to hedge  certain  interest  rate
exposure between the time of origination of the loans and the expected  issuance
of term  certificates.  The futures  contracts  are  intended to protect the net
interest margins earned on the loans. Any realized gain or loss related to these
hedges are deferred and  recognized by  Allegiance  over the life of the related
loan as an adjustment of interest income. Pursuant to SFAS 80, all such deferred
amounts are reflected on the Consolidated  Balance Sheets as an increase (in the
case of a hedging  loss) or  decrease  (in the case of a hedging  gain),  in the
carrying value of loans receivable. As of September 30, 1999, Allegiance had net
realized  gains on its

                                       22
<PAGE>


hedging  activities  of $215,000  which  decreased  loans  receivable  in a like
amount. As of September 30, 1999 Allegiance had no open hedging positions.

         Three and Nine Months Ended  September  30, 1999  Compared to the Three
         and Nine Months Ended September 30, 1998

         Interest Income.  Interest income increased $377,000 to $517,000 in the
third quarter of 1999 from $140,000 in the third quarter of 1998 and $676,000 to
$1.1  million in the first nine  months of 1999 from  $424,000 in the first nine
months  of  1998.  This  increase  was  due to  increased  lending  activity  by
Allegiance.  However,  offsetting  this  increase  was  $49,000  and  $83,000 of
interest  for the  third  quarter  of 1999 and the  first  nine  months of 1999,
respectively,  that was not  accrued  on one  delinquent  loan.  Allegiance  had
seventeen  loans  outstanding  in the  aggregate  amount  of  $29.4  million  at
September  30, 1999 as compared to two loans  outstanding  in the amount of $5.8
million at September 30, 1998. The  weighted-average  interest rate on the loans
outstanding  during the three and nine months ended  September 30, 1999 was 8.9%
compared to 9.5% during the three and nine months ended  September 30, 1998. The
weighted-average  interest rates for the 1999 periods decreased because one loan
in the  amount  of  $2.1  million  was  delinquent  and on  non-accrual  status.
Allegiance  cannot  predict at this time  whether or not the loan will remain on
non-accrual  status.  However,  to the  extent  that the  loan  does  remain  on
non-accrual  status,  Allegiance does not anticipate  receiving  interest income
(approximately  $16,000 per month) from such loan.  Allegiance  has  declared an
event of default and is in the process of taking  actions to foreclose on assets
securing  the  loan.  Allegiance  does not  believe  it will  incur  any loss in
connection with such loan.

         Interest  Expense.  Interest  expense for  Allegiance  was $381,000 and
$730,000 in the three and nine months ended September 30, 1999, respectively, as
a result of the interest paid under the Allegiance  Financing.  During the three
and nine months ended  September 30, 1999,  the  weighted-average  interest rate
under the Allegiance Financing was 7.6% and the weighted-average borrowings were
$16.5  million  and  $11.5  million,  respectively.   Prior  to  November  1998,
Allegiance had no debt.

         Compensation and Benefits. Compensation and benefits increased 10.0% to
$66,000 in the third  quarter of 1999 from $60,000 in the third  quarter of 1998
and 35.1% to  $181,000  in the first nine  months of 1999 from  $134,000  in the
first nine months of 1998. This increase  resulted from the hiring of additional
employees in 1999 to support Allegiance's lending activities.

         Other   General  and   Administrative   Expenses.   Other  general  and
administrative expenses were $138,000 in the third quarter of 1999. This was due
primarily to a $41,000  increase in general legal expense,  a $40,000  provision
for loan losses,  $17,000 in expenses  related to the  Allegiance  Financing,  a
$13,000  increase  in  accounting  expense and a $6,000  increase  in  marketing
expense.  There were no other general and administrative  expenses for the third
quarter of 1998  because  expenses  related  to loans  which  were  expensed  in
previous periods were required to be capitalized in accordance with SFAS 91. See
"Method of  Accounting  for Loans." Other  general and  administrative  expenses
increased  $262,000 to $323,000 in the first nine months of 1999 from $61,000 in
the first nine months of 1998.  This  increase  was due  primarily  to a $91,000
increase in general  legal  expense,  a $85,000  increase in allowance  for loan
losses,  $40,000 in expenses  related to the Allegiance  Financing and a $24,000
increase in marketing expense. In addition,  the increase was due to an increase
in Allegiance's activities.

         Amortization.  Amortization  costs  increased  to  $68,000 in the third
quarter of 1999 from  $2,000 in the third  quarter  1998 and to  $187,000 in the
first nine months of 1999 from $5,000 in the first nine months of 1998. The 1999
periods reflect  financing costs associated with the Allegiance  Financing.  The
1998 periods  reflect  organizational  costs which are currently  required to be
expensed as incurred and were written-off at the end of 1998.


                                       23
<PAGE>

     Other
     -----

         The Other segment  includes  operating  results for Point West and PWS.
Except for compensation and benefit expenses clearly attributable to Allegiance,
corporate  overhead is included in the Other segment and has not been allocated.
Activities for PWS were immaterial in the first nine months of 1999 and 1998.

         Three and Nine Months Ended  September  30, 1999  Compared to the Three
         and Nine Months Ended September 30, 1998

         Interest Income. Interest income declined 52.3% to $61,000 in the third
quarter of 1999 from $128,000 in the third quarter of 1998 and 45.1% to $174,000
in the first nine months of 1999 from $317,000 in the first nine months of 1998.
Interest income has declined because a larger portion of cash balances have been
invested in lower yielding instruments in 1999 compared to 1998.

         Gain on Sales of Securities.  Point West recognized a $2.4 million gain
in the  third  quarter  of  1999  in  connection  with  the  sale  of one of its
investments.  In addition,  Point West  recognized a $317,000  gain in the first
quarter of 1999 in  connection  with  hedging  activities  of  internet  related
stocks.  See "Item 3 -- Quantitative  and Qualitative  Disclosures  About Market
Risk."  Point West  recognized  a $85,000  gain in the third  quarter of 1998 in
connection with the sale of a debt security.

         Other Income.  Other income was $9,000 in the third quarter of 1999 due
to trading  commissions  generated by PWS. Other income increased to $228,000 in
the first nine  months of 1999 from  $70,000  in the first nine  months of 1998.
This increase was due to (i) an increase of $121,000 in fees received by PWS for
investment banking services and (ii) $37,000 in trading commissions generated by
PWS in the first nine months of 1999. The increase in other income was primarily
due to transaction based investment  banking services.  The amount and timing of
these  services in future  periods  cannot be  predicted  because of the limited
operating history of PWS.

         Compensation and Benefits. Compensation and benefits increased 46.2% to
$519,000 in the third quarter of 1999 from $355,000 in the third quarter of 1998
and 22.8% to $1.2 million in the first nine months of 1999 from  $977,000 in the
first nine months of 1998.  This  increase  was due  primarily to an increase in
compensation and benefits for employees in 1999.

         Other   General  and   Administrative   Expenses.   Other  general  and
administrative expenses decreased 12.1% to $188,000 in the third quarter of 1999
from $214,000 in the third  quarter of 1998.  This decrease was due to a $71,000
decrease in litigation expense.  Offsetting this decrease was a $21,000 increase
in rent  expense and a $14,000  increase in  clearing  expenses  related to PWS.
During the second quarter of 1999, the Company  renewed the lease on its current
space.   The  Company's   monthly  rent  increased  from  $5,240  per  month  to
approximately  $15,000  per month.  Other  general and  administrative  expenses
increased  $1.4  million to $2.0  million in the first nine  months of 1999 from
$632,000 in the first nine months of 1998.  This  increase was  primarily due to
$945,000 of estimated  litigation expense recorded in the second quarter of 1999
reflecting  the amount of the  proposed  settlement  arrangement  of the pending
federal  class action and state  alleged  class  action  lawsuits not covered by
insurance.  The  proposed  settlement  is subject  to a number of  contingencies
described in Note 12 of the Condensed Notes to Consolidated Financial Statements
(contained herein). Unless a settlement of these actions is effected, Point West
expects legal  expenses to increase  substantially  during the remainder of 1999
relative  to 1998.  Also  contributing  to the  increase  were a  $140,000  loan
write-off, a $133,000 increase in legal expenses incurred in connection with the
federal  and  state  alleged  class  action  lawsuits,  a  $70,000  increase  in
accounting expense and $37,000 increase in rent expense.

                                       24
<PAGE>


Liquidity and Capital Resources
- -------------------------------

     Point West and PWS

         At present,  neither Point West nor PWS has an external  funding source
from which to fund its working capital and general  corporate needs.  During the
first nine months of 1999,  the Company  supported the operations of Point West,
PWS and Ventures  primarily  from cash balances.  In prior periods,  the Company
generated cash  primarily  from sales  proceeds of life  insurance  policies and
investment  securities.  The  Company  invested  the cash in the  growth  of its
businesses. At September 30, 1999, Point West and PWS' cash and cash equivalents
were  $7.0  million,   which  includes  government   securities   classified  as
"Investment  Securities --  Held-to-Maturity".  The Company continues to analyze
its current  and future  needs for  financing,  which will be  dependent  on its
ability to develop the businesses of Ventures,  Allegiance and PWS and any other
business  opportunities  the  Company  pursues.  See  "Considerations  Under the
Investment  Company Act of 1940." There can be no  assurance  that Point West or
PWS will be successful in obtaining  external  financing on  satisfactory  terms
assuming  the Company  determines  additional  funds are needed.  The Company at
present anticipates having sufficient  liquidity to meet the working capital and
operational  needs of Point West and PWS through  1999,  using  current cash and
cash equivalents.

     DPFC

         DPFC  does  not  have  operations.  Point  West,  as  servicer,  incurs
administrative  costs  associated  with the  Securitized  Notes.  Point  West is
reimbursed  for these costs  subject to  priority  provisions  contained  in the
Indenture.  As of September 30, 1999, the  outstanding  principal  amount of the
Securitized  Notes was $38.5 million.  As of the same date,  DPFC had restricted
cash of $1.4  million,  which  cannot  be  accessed  by Point  West  except  for
reimbursement  of costs  incurred in connection  with its activities as servicer
under the Indenture.  Principal and interest  payments on the Securitized  Notes
are payable solely from  collections  on policies  pledged to secure the payment
thereof and do not  require  Point West to expend  cash or obtain  financing  to
satisfy such principal and interest obligations.

     Ventures

         Ventures'   activities   have   generally  been  supported  by  capital
investments  by Point West,  by the sale of  investments  and the  repayment  by
obligors of loans. During 1997, Point West contributed $2.5 million to Ventures.
During 1998,  Point West  contributed  an  additional  $2.5 million to Ventures.
During the first quarter of 1999, Point West contributed an additional  $800,000
to  Ventures.  During the first nine months of 1999,  Ventures  generated  $11.2
million  of  proceeds  (net of  commissions)  from  the sale of  securities.  At
September 30, 1999, Ventures' cash and cash equivalents were $5.5 million

         Point West Ventures has an SBA debenture license and, therefore, may be
permitted,  based on capital investments by Point West and realized gains on the
sale of  securities,  to borrow up to $16.6 million from the SBA. Any borrowings
bear  interest at the rate for ten year  debentures  issued by SBIC's and funded
through public sales of  certificates  bearing the SBA's  guarantee  ("Debenture
Rate"). Interest is payable semi-annually.  In addition, there is a leverage fee
of 3% and a fee of 1% per annum on the outstanding  amount of debt.  Among other
requirements,  an SBIC  with an SBIC  debenture  license  must  maintain  proper
diversification of its portfolio. This requirement generally means that in order
to borrow funds from the SBA, no single  investment may exceed 20% of the SBIC's
regulatory capital plus its net unrealized  investment gains. The net unrealized
investment  gains may be used in this  calculation only if the SBIC has positive
retained earnings.  Additionally,  the portfolio must consist of a proper mix of
debt and equity  investments.  In July 1998,  Point West Ventures  borrowed $3.0
million from the SBA.  Point West  Ventures is permitted to borrow an additional
$13.6 million from the SBA.


                                       25
<PAGE>


         Ventures may not have sufficient liquidity, at least in the short term,
to grow its  business.  In  addition,  because of  substantial  appreciation  in
investments,  the Company may be required to restrict  Ventures' growth in order
to avoid  registration  under the Investment Company Act of 1940 at some time in
the future. See "Considerations Under the Investment Company Act of 1940."

     Allegiance

         As of  September  30,  1999,  Point West has  invested  $5.3 million in
Allegiance Capital.

         On August 19, 1998,  Allegiance put in place the  Allegiance  Financing
which has provided debt on a non-recourse revolving certificate basis to support
lending  activities  of  Allegiance.   On  September  21,  1999,  the  revolving
certificates  then  outstanding  were repaid  through  the  issuance of the term
certificates.  Such term certificates  provide fixed interest rate financing for
the life of the  underlying  loans.  In  addition,  the  Company  and  Investors
extended the Allegiance  Financing  through April 15, 2000. The Investors agreed
to continue to provide revolving debt, subject to certain  limitations,  through
April 15,  2000,  on terms  substantially  similar to those  under the  original
revolving  certificates  under the Allegiance  Financing,  but with an increased
weighted-average  spread of approximately 0.05%. Allegiance has agreed to retain
an unrated  revolving  certificate  related to the extension.  In addition,  the
Investors  agreed to provide up to $30  million of  additional  term  financing,
subject to certain  limitations,  through April 15, 2000, on terms substantially
similar  to  those  under  the  original  term  certificates  issued  under  the
Allegiance  Financing,   but  with  an  increased   weighted-average  spread  of
approximately  0.5%.  Term  financings  under the  extension may be completed in
minimum amounts of $15 million.

         The  Company  expects  that  the  Allegiance   Financing  will  provide
sufficient funds to support  Allegiance's  lending  activities through April 15,
2000. See Note 6 of the Condensed Notes to Consolidated Financial Statements.

Income Taxes
- ------------

         The  Company  has  significant  NOLs  for tax  purposes.  The  NOLs are
primarily  related to losses  incurred  by DPFC.  The  Company  has  established
valuation  allowances which offset completely the deferred tax assets related to
NOLs  because the Company  and DPFC have been  unable to  consistently  generate
taxable earnings. There has been no reduction made to the valuation allowance in
connection  with the gain upon the  anticipated  retirement  of the  Securitized
Notes  discussed  in Note 7 of the  Condensed  Notes to  Consolidated  Financial
Statements or the unrealized gains on investment  securities discussed in Note 2
of the Condensed Notes to Consolidated  Financial  Statements.  The Company will
reevaluate the amount of the valuation allowance in future periods.

Considerations Under the Investment Company Act of 1940
- -------------------------------------------------------

         The  Investment  Company  Act  of  1940  (the  "1940  Act")  creates  a
comprehensive  regulatory framework applicable generally to investment companies
(i.e., companies engaged primarily in the business of investing,  reinvesting or
trading in securities  within the meaning of the 1940 Act,  whether or not those
companies  intend to be engaged  primarily in such business).  There are various
percentage  of assets and income tests under the 1940 Act and related rules (the
"Percentage Tests") that are relevant in considering whether a company is deemed
to be an  investment  company.  Companies  that are subject to the 1940 Act must
register  with the SEC as  investment  companies  and upon  registration  become
subject to extensive regulation.

                                       26
<PAGE>


         Although  the Company  believes  that it did not exceed the  Percentage
Tests at September 30, 1999,  it is possible  that it may exceed the  Percentage
Tests in the near future as a result of the following:

              Allegiance  has not  grown  its  commercial  lending  business  as
              quickly as the Company had expected;

              The  Company  has  been  unable  to  commence  or  acquire   other
              complementary  financial services  businesses as rapidly as it had
              hoped;

              The  success  of  Ventures,  which  holds a number  of  investment
              securities, has exceeded expectations; and

              The  success of other  investments  by the  Company  has  exceeded
              expectations.

         The  majority of  investment  securities  held by the Company have been
acquired  since  January  1998.  The aggregate  value of these  investments  has
increased substantially since the purchase dates. In particular,  Ventures holds
at November 15, 1999,  497,266 shares of FlashNet common stock that was acquired
for $887,764. During September, October and November 1999, Ventures sold 623,000
shares of FlashNet and has realized  $5.1  million of gains in  connection  with
such sales. At September 30, 1999, the price of FlashNet common stock was $8.00.
On November 8, 1999, Prodigy  Communications  Corporation  announced that it had
executed  definitive  documentation  to acquire  FlashNet  in a  stock-for-stock
merger.  The transaction is subject to FlashNet  shareholder  approval and other
customary conditions.

         In any event,  the Company does not believe that it should be deemed to
be an investment  company because it is not engaged primarily in the business of
investing,  reinvesting or trading in securities  within the meaning of the 1940
Act and the rules of the SEC promulgated thereunder and does not hold itself out
as an investment company.

         During 1999, Ventures sold some of its investments  (including FlashNet
shares) in part to address these  issues.  The proceeds of these sales have been
invested in U.S.  government  securities  pending final use,  which has included
further investments by Ventures.

         The Company intends to pursue an aggressive  strategy to ensure that it
is not deemed to be an  investment  company.  Some  elements  of this  strategy,
however,  may at  least  in the  short  term  materially  adversely  affect  the
Company's financial condition or results of operations, or both. The elements of
this strategy, which are subject to the risks described below involve:

              pursuing the growth of new operating businesses, by acquisition or
              internal development; and

              continuing to develop  Allegiance's  commercial  lending business;
              and

              continuing  to dispose of  publicly-traded  investment  securities
              and/or restricting the growth of Ventures' business.  Although the
              Company intends to continue Ventures' investment  activities,  the
              Company does not intend to contribute more capital to Ventures.

Growth of New Operating Businesses

         The Company is seeking advice from  financial  advisors to assist it in
its strategy of developing or acquiring  new  operating  businesses  that do not
involve investment securities. Although the Company

                                       27
<PAGE>



intends to pursue  businesses which are  complementary to the Company's  current
businesses,  these businesses may not necessarily  involve  financial  services.
These businesses will be operating  entities which do not own, trade or hold any
significant  amount  of  investment  securities.  The  Company  may not find any
suitable businesses to acquire or develop on terms acceptable to the Company. In
addition,  the Company may not be able to successfully  integrate the operations
of any new businesses. Finally, any new businesses may not contribute positively
to the Company's financial condition or results of operations.

Continuing the Growth of Allegiance

         The  Company  will use all  reasonable  efforts to grow the  commercial
lending business of Allegiance.  However,  the growth of Allegiance is dependent
on the market's  acceptance of the product offerings and services of Allegiance,
Allegiance's   continued   ability  to  raise   financing  for  its  activities,
Allegiance's  ability to find suitable  creditworthy  borrowers and  competitive
pressures in the lending industry.  Allegiance does not have an external funding
source beyond April 2000.

Disposing of Investment Securities/Limiting Growth of Ventures

         The Company may determine that it must dispose of additional investment
securities to avoid being deemed to be an investment  company.  The dispositions
may  occur at times and on terms  that  would  not  maximize  the value of these
investments.  In addition,  the dispositions may result in  disadvantageous  tax
consequences.  The Company intends to use any proceeds of any additional sale to
support its working capital (including further  investments by Ventures) and may
consider using such proceeds to repay SBA debt.  Pending final use,  proceeds of
any additional sale will be invested in U.S. government securities.

         The Company  also  currently  intends to limit the growth of  Ventures'
business.   Although  Ventures  intends  to  continue  investing  in  investment
securities,  the Company does not intend to contribute more capital to Ventures.
Limiting  Ventures' growth may materially  adversely affect the Company's future
financial condition and results of operations.

Year 2000 Readiness Disclosure
- ------------------------------

         The "Year 2000 issue"  refers to a wide variety of  potential  computer
program processing and functionality issues that may arise from the inability of
computer programs to properly process date-sensitive information relating to the
Year 2000,  years  thereafter  and to a lesser degree the Year 1999.  Any of the
Company's computers,  computer programs and administration equipment or products
that have  date-sensitive  software may  recognize a date using "00" as the Year
1900 rather than the Year 2000.  If any of the  Company's  systems or  equipment
that have  date-sensitive  software  use only two  digits,  system  failures  or
miscalculations may result causing disruptions of operations,  including,  among
other things, a temporary inability to process  transactions or send and receive
electronic  data  with  third  parties  or  engage in  similar  normal  business
activities.   The  following  discussion   constitutes  a  Year  2000  Readiness
Disclosure.

         The Company  expects to spend  approximately  $30,000 to $50,000 in the
aggregate to modify its computer  information systems enabling proper processing
of  transactions  relating to the Year 2000 and beyond ("Year 2000  Compliant").
During 1998,  the Company made an assessment of Year 2000  Compliant  issues and
determined  that it needed to modify or replace  certain  third  party  computer
hardware and software. As the Company has implemented solutions to the Year 2000
Compliant  issues,  in  some  circumstances  it has  determined  that  replacing
existing systems,  hardware, or equipment may be more efficient and also provide
additional functionality. The Company has completed the majority of


                                       28

<PAGE>

such modifications and replacements. Through September 30, 1999, the Company had
incurred Year 2000 Compliant costs of  approximately  $27,000,  of which $19,000
has been  capitalized.  The Company does not believe the amounts  expected to be
expensed over the remainder of 1999 will have a material effect on its financial
position  or results of  operations.  However,  there can be no  assurance  that
actual costs (i) will not  materially  exceed  expected  costs and (ii) will not
have a material adverse effect on the Company's  financial condition and results
of operation.  The Company has assessed its electronic  office equipment such as
the phone system, copiers, fax machines,  printers, and the like to determine if
such  equipment is date sensitive and has performed the required  upgrades.  The
Company has assessed the  readiness of its  business-critical  spreadsheets  and
customized  databases and is making modifications of those systems as necessary.
During  the  remainder  of 1999,  the  Company  will  test  and make any  system
refinements that may be needed.

         The Company has assessed the  readiness of external  entities,  such as
vendors, suppliers,  investments and financial institutions which interface with
the  Company.  Based on the  results  of this  assessment  the risk of  business
failure caused by an external  party's Year 2000 malfunction is not significant.
While the Company believes its planning efforts are adequate to address its Year
2000 concerns,  there can be no guarantee that the systems of other companies on
which the Company's systems and operations rely will be Year 2000 Compliant on a
timely  basis.  Although the Company  believes it is  unlikely,  there can be no
assurance  that  the  failure  of the  Company  or a third  party on which it is
dependent to be Year 2000 Compliant  will not have a material  adverse effect on
the  Company's  operations,   prospects,   financial  condition  or  results  of
operations.

         The Company's contingency plans, if Year 2000 modifications do not work
or are not ready by Year  2000,  rely  significantly  on manual  procedures  and
record keeping. All files are expected to be adequately backed up as of December
31, 1999 and to be available to facilitate manual record keeping.  Adequate hard
copy reports of balances and  transactions  as of December 31, 1999 will also be
available  to provide a  complete  manual  system of  accounting  and  inventory
control,  if required.  Subsequent to Year 2000, manual systems will continue to
be in  place to  mitigate  the risk of lost  information  due to any  unforeseen
interruptions  that may  occur as a result  of Year 2000  issues  arising  after
January 1,  2000.  Nonetheless,  there can be no  assurance  that the  Company's
contingency plan will  effectively  mitigate any Year 2000 failures or that such
contingency  plan would not itself  materially  adversely  effect the  Company's
financial condition or results of operations.

Forward Looking Statements
- --------------------------

         This report includes forward looking  statements  within the meaning of
the Private Securities Litigation Reform Act of 1995. All statements made herein
which are not based on historical  facts are forward  looking and,  accordingly,
involve  risks and  uncertainties  that  could  cause  actual  results to differ
materially from those discussed.  Such forward looking  statements include those
under  "Management's  Discussion and Analysis of Financial Condition and Results
of Operations"  relating to (i) the ability of Allegiance to avail itself of the
benefits of the extension of the  Allegiance  Financing,  (ii) the collection of
interest, no incurrence of any loss and potential foreclosure and liquidation of
one  of the  loans  made  by  Allegiance,  (iii)  sufficiency  of the  Company's
liquidity and capital  resources (See "Liquidity and Capital  Resources"),  (iv)
the  Company's  ability  to  continue  not being  subject  to  registration  and
regulation under the 1940 Act (See "Considerations  Under the Investment Company
Act of 1940"), (v) the Company's ability to enter into a settlement agreement in
connection  with the federal  and state  alleged  class  action  lawsuits  filed
against the Company and its  officers  and  directors,  (vi)  expected  expenses
(including  amounts  paid in any  settlement)  in  connection  with the lawsuits
described  above,  (vii) expected  future life  insurance  policy premium costs,
(viii) the potential  purchase of policies and  cancellation  of indebtedness by
the  Noteholders,  and (ix)  expected  expenses to make the  Company's  computer
operations  Year  2000  Compliant  and  expectations  regarding  the  Year  2000
Compliance of the Company, third-parties on which

                                       29
<PAGE>


the Company is dependent and the efficacy of contingency  plans related thereto.
Such statements are based on management's belief,  judgment and analysis as well
as  assumptions  made by and  information  available to  management  at the date
hereof.  In addition  to any  assumptions  and  cautionary  factors  referred to
specifically in this report in connection with such forward looking  statements,
factors  that  could  cause  actual  results  to differ  materially  from  those
contemplated by the forward looking statements include (i) Allegiance's  ability
to  originate  a  sufficient  number  and amount of loans,  (ii) the  borrower's
ability  to  make  future   payments  on  the  defaulted   Allegiance  loan  and
Allegiance's ability to foreclose on the collateral at a price at least equal to
the amount of debt (including foreclosure fees and expenses) of such loan, (iii)
the results of the Company's  consideration  of strategic  options and any costs
associated with a chosen option, (iv) availability and cost of capital,  (v) the
factors  described  under  "Considerations  Under the Investment  Company Act of
1940," (vi) the outcome of the federal and state alleged  class action  lawsuits
filed  against the Company and its  officers and  directors,  (vii) the maturity
rate of DPFC's portfolio of life insurance policies, (viii) Point West's ability
to reach an agreement with the Noteholders and (ix) the ability of the Company's
suppliers and vendors to become Year 2000 Compliant.


                                       30


<PAGE>





ITEM 3--QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- ------------------------------------------------------------------

         Market  risk  refers  to the risk  that a change in the level of one or
more market prices,  interest rates, or other market factors, such as liquidity,
will  result in losses for a  specified  position or  portfolio.  The  Company's
exposure to market risk arises primarily from Ventures' investments in the stock
of public and private  companies,  fixed rate loans and debt investments made by
Allegiance  and Ventures and  Allegiance's  variable  rate debt.  The  Company's
management  believes the Company's risk management and hedging  practices result
in carefully managed market exposure.

         The Company has investment  holdings in various  companies.  Due to the
varying nature of these investments, it is difficult to correlate the effects of
the market to a particular  market index. The effects of the market are reviewed
by management on an individual investment-by-investment basis.

         Beginning in 1999,  because of the  volatility of internet and internet
related stocks,  Point West shorted stocks of certain competitors of FlashNet so
as to partially hedge Ventures'  holdings in FlashNet.  At September 30, 1999 no
such hedges were in place. The Company  recognized a $317,000 gain in connection
with such hedging activities during the first quarter of 1999.

         The table below  represents  principal cash flows and  weighted-average
interest rates for the Allegiance loans outstanding at September 30, 1999:
<TABLE>
<CAPTION>


                                  1999           2000           2001          2002          2003        Thereafter
                                  ----           ----           ----          ----          ----        ----------
<S>                             <C>               <C>           <C>           <C>            <C>          <C>

Fixed rate loans(1)(2)          $ 124,332     $ 673,624     $  741,339    $  815,877     $  897,930     $24,031,848
Average interest
     Rates (1)                   9.6%          9.6%           9.6%          9.6%           9.7%         9.7%
- --

<FN>

(1) The principal cash flows for fixed rate loans and average  interest rates do
    not include one delinquent  loan.
(2) The  Company  intends to hedge its  interest  rate  exposure  related to the
    future  loans  made  by  Allegiance  because  the  interest  rate  at  which
    Allegiance  anticipates  issuing term  certificates  in connection  with the
    extension  of the  Allegiance  Financing  will be set in the  future at some
    point.  Allegiance  intends to utilize  futures  contracts to hedge  certain
    interest rate exposure  between the time of origination of the loans and the
    expected issuance of such term certificates.
</FN>
</TABLE>


         In connection  with the extension of the  Allegiance  Financing,  Point
West agreed to provide  additional cash to Allegiance  Trust I in the event that
monthly LIBOR interest rates exceed 6.16%. The amount of cash will be a function
of  several  variables  including  the  monthly  LIBOR  interest  rate  and  the
outstanding  balance of the Class A-R  certificate.  At present the  outstanding
balance of the Class A-R certificate is zero.

                                       31

<PAGE>



PART II.  OTHER INFORMATION
- ---------------------------

Item 1. Legal Proceedings
- -------------------------

         On  December  19,  1996,  a  complaint  was filed in the United  States
         District Court,  Northern  District of California (the "Court") (Docket
         No. C96-4558)  against Dignity  Partners,  Inc. (now Point West Capital
         Corporation) and each of its directors by three individuals  purporting
         to act on behalf of themselves  and an alleged class  consisting of all
         purchasers of the Company's common stock during the period February 14,
         1996 to July 16,  1996.  The  complaint  alleges  that  the  defendants
         violated Section 10(b) of the Securities  Exchange Act of 1934 and Rule
         10b-5  thereunder  and  Section  11 of the  Securities  Act of 1933 and
         seeks, among other things,  compensatory  damages,  interest,  fees and
         costs. The allegations were based on alleged  misrepresentations in and
         omissions  from the Company's  registration  statement  and  prospectus
         related to its initial public  offering and certain  documents filed by
         the  Company  under the  Exchange  Act.  On April 24,  1998,  the Court
         granted the  Company's  and other  defendants'  motion to dismiss as it
         related to the Section 11 claims with  prejudice  but denied the motion
         to dismiss  the  claims  under  Section  10(b) and Rule 10b-5 as to all
         defendants  other than Mr. Bow, one of Point West's outside  directors.
         Plaintiffs  appealed this  dismissal to the United States Circuit Court
         for the  Ninth  Circuit.  On  November  13,  1998,  the  Court  granted
         plaintiff's  motion  for  class  certification.   On  March  11,  1999,
         defendants  filed a motion for summary  judgement which was denied.  In
         August 1999,  the Ninth  Circuit  reversed the United  States  District
         Court's  ruling in regard to the Section 11 claims.  The plaintiffs and
         defendants have executed a memorandum of understanding  providing for a
         settlement pursuant to which all claims against all defendants would be
         dismissed.  The memorandum of understanding provides for the payment of
         $3.15 million to the  plaintiffs.  Under the terms of the Company's D&O
         insurance policy,  the Company's insurer is obligated to pay 70% of the
         settlement  amount.  The  settlement  is  subject  to  negotiation  and
         execution of further documentation and court approval. No assurance can
         be given that a definitive settlement agreement will be reached, or, if
         reached,  will be approved by the Court.  In the event a settlement  is
         not effected, the Company and each of the defendants intend to continue
         to defend the action vigorously.

         On February 13, 1997,  a complaint  was filed in the Superior  Court of
         California,  City and  County  of San  Francisco  (Docket  No.  984643)
         against Dignity Partners,  Inc., and each of its executive officers and
         New Echelon LLC by an individual purporting to act on behalf of himself
         and an alleged  class  consisting  of all  purchasers  of the Company's
         common stock during the period  February 14, 1996 to July 16, 1996. The
         complaint  alleges that the  defendants  violated  section 25400 of the
         California Corporate Code and seeks to recover damages. The allegations
         are    based   on    alleged    misstatements,    concealment    and/or
         misrepresentations  and omissions of allegedly material  information in
         connection  with the Company's  initial public  offering and subsequent
         disclosures.  The case has been stayed since its inception by agreement
         of the  parties.  However,  the claims in this case are  covered by the
         memorandum of understanding  described above and will also be dismissed
         pursuant to the settlement  arrangement  described  above if it becomes
         effective.  In the event a settlement is not effected,  the Company and
         each of the defendants intend to defend the action vigorously.

         As a result of having reached a settlement agreement in principle,  the
         Company recorded an accrued  litigation  settlement  liability of $3.15
         million and an accounts  receivable from the insurance  company of $2.2
         million.  The  remaining  amount of $945,000 was expensed in the second
         quarter  of 1999  in the  Consolidated  Statements  of  Operations  and
         Comprehensive Income (Loss).

                                       32

<PAGE>


Item 5.  Other Information
- --------------------------

                  The Company has  established May 16, 2000 as the date on which
                  the  Company's  2000 annual  stockholders  meeting  (the "2000
                  Meeting")  will be held.  The Company must receive by December
                  17,  1999  any  proposal  of  a  stockholder  intended  to  be
                  presented  at  the  2000  Meeting  and to be  included  in the
                  Company's proxy, notice of meeting and proxy statement related
                  to the Meeting pursuant to Rule 14a-8 under the Securities Act
                  of  1934  (the  "Exchange  Act").  Proposals  of  stockholders
                  submitted  outside  the  processes  of Rule  14a-8  under  the
                  Exchange Act in  connection  with the 2000 Meeting  ("Non-Rule
                  14a-8 Proposals") must be received by the Company by March 17,
                  2000 or such proposals  will be considered  untimely under the
                  advance notice  provisions of the Company's Second Amended and
                  Restated Certificate of Incorporation and Amended and Restated
                  By-Laws (the "Charter Documents"). The Company's proxy related
                  to the 2000 Meeting will give  discretionary  authority to the
                  proxy  holders  to vote with  respect  to all  Non-Rule  14a-8
                  Proposals  received by the Company  after March 17, 2000.  Any
                  stockholder  wishing to submit a proposal at the 2000  Meeting
                  must also comply with certain other  provisions of the Charter
                  Documents. Notices of stockholder proposals should be directed
                  to, and any request for a copy of the Charter Documents (which
                  will be provided  at no charge to any holder of the  Company's
                  Common Stock),  should be directed to:  Secretary,  Point West
                  Capital  Corporation,  1700 Montgomery Street,  Suite 250, San
                  Francisco, California 94111.

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

         (a)      Exhibits:
                  Number           Description
                  ------           -----------

                     10.1**      Amended  and  Restated   Supplement   to  Trust
                                 Agreement for Revolving Series 1998-1, dated as
                                 of September 1, 1999, among Allegiance  Funding
                                 I, LLC, Manufacturers and Traders Trust Company
                                 and Point West Capital Corporation.

                     10.2**      Second Amended and Restated Supplement to Trust
                                 Agreement for Revolving Series 1998-1, dated as
                                 of September 15, 1999, among Allegiance Funding
                                 I, LLC, Manufacturers and Traders Trust Company
                                 and Point West Capital Corporation.

                     10.3**      Supplement  to Trust  Agreement for Term Series
                                 1999-1,  dated as of September 15, 1999,  among
                                 Allegiance  Funding I, LLC,  Manufacturers  and
                                 Traders  Trust  Company and Point West  Capital
                                 Corporation.

                     27          Financial Data Schedule

                     99.1        Press Release for Point West Ventures, L.P.

            **    Certain   information   omitted  pursuant  to  a  request  for
                  confidential treatment filed with the SEC.

                                       33
<PAGE>



         (b) Reports on Form 8-K filed during the quarter  ended  September  30,
1999:


         Date                   Item Reported    Matter Reported
         ----                   -------------    ---------------

         August 16, 1999             5           The  Company   issued  a  press
                                                 release  regarding  its results
                                                 of  operations  for the  second
                                                 quarter of 1999.

         September 20, 1999          4           The  Company  reported a change
                                                 in   its   independent   public
                                                 accountants  from  KPMG  LLP to
                                                 Ernst & Young LLP.

                                       34

<PAGE>


                                   SIGNATURES
                                   ==========

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.





                                              POINT WEST CAPITAL CORPORATION



Dated:  November 15, 1999                       /s/ ALAN B. PERPER
                                              --------------------------------
                                              ALAN B. PERPER
                                              President
                                              (Duly Authorized Officer)




Dated:  November 15, 1999                       /s/ JOHN WARD ROTTER
                                              --------------------------------
                                              JOHN WARD ROTTER
                                              Executive Vice President and
                                              Chief Financial Officer
                                              (Principal Financial and
                                              Accounting Officer)



                                       35



                              AMENDED AND RESTATED
                              --------------------
                                  SUPPLEMENT TO
                                  -------------
                                 TRUST AGREEMENT
                                 ---------------
                                       FOR
                                       ---
                             REVOLVING SERIES 1998-1
                             -----------------------

         This Amended and Restated  Supplement to Trust  Agreement for Revolving
Series  1998-1 (as amended or modified  from time to time,  this  "Supplement"),
dated as of September 1, 1999, is entered into among Allegiance  Funding I, LLC,
a Delaware limited liability company  (successor to Allegiance  Funding Corp. I)
(the  "Depositor"),  Manufacturers and Traders Trust Company, a New York banking
corporation (the "Trustee"), and Point West Capital Corporation,  as servicer, a
Delaware corporation (the "Servicer").

         This Supplement  incorporates by reference all of the provisions of the
Trust Agreement (the "Trust  Agreement"),  dated as of August 1, 1998, among the
Depositor,  the Servicer and the Trustee  entered  into in  connection  with the
transactions described below.

         The  Depositor  duly  authorized  the  execution  and  delivery  of the
original  Supplement  dated as of August 1, 1998 to provide for the  issuance of
the Allegiance Capital Trust I Revolving Certificates,  Series 1998-1 (the "98-1
Revolving Certificates"), which consist of the Class A-R Revolving Certificates,
Series  1998-1  (the  "98-1  Class  A-R  Certificates"),   Class  B-R  Revolving
Certificates,  Series  1998-1  (the "98-1  Class B-R  Certificates"),  Class C-R
Revolving Certificates,  Series 1998-1 (the "98-1 Class C-R Certificates"),  and
Class  D-R   Revolving   Certificates,   Series  1998-1  (the  "98-1  Class  D-R
Certificates"), each issuable as provided in the Trust Agreement. This Series of
Certificates  has been  designated  as a  "Revolving  Series"  under  the  Trust
Agreement.  The Class A-R  Certificates,  Class B-R  Certificates  and Class C-R
Certificates  have initial  credit  ratings from the Rating Agency of A, BBB and
BB,  respectively,  and the  Class  D-R  Certificates  are not  rated.  The Loan
Schedule  for this Series as in effect on the date hereof is attached  hereto as
Schedule A.  Pursuant to Section 2.02 of the Trust  Agreement,  this  Supplement
sets  forth  the  following  additional  terms  applicable  to  this  Series  of
Certificates.

Section 1.        Definitions.
- ----------        ------------

         "Applicable  Rate  Spread":  For each of the Class  A-R,  Class B-R and
Class C-R  Certificates  within this Series,  the amount  specified below (or as
otherwise adjusted pursuant to Section 5 hereof):

                  Class A-R =       2.00% per annum  for  Accrual Periods
                                    commencing before  September 1,  1999  and
                                    thereafter 2.05% per annum
                  Class B-R =       2.80% per annum
                  Class C-R =       5.50% per annum

         "Certificate Interest Rate": (a) For the Class A-R Certificates in this
Series, a per annum rate equal to the LIBOR Rate plus the Applicable Rate Spread
for such Class,  provided that such  Certificate  Interest Rate shall not exceed
                 --------
the Maximum  Interest Rate; (b) for the Class B-R and C-R  Certificates  in this
Series,  respectively,  the rate that provides a bond equivalent  yield equal to
the sum of the Applicable  Rate Spread for such Class plus the Treasury Rate for
such Class (as reset for each Funding Date for such  Class),  which  computation
shall have been approved in writing by the Certificateholder  Agent; and (c) for
the Class D-R Certificates in this Series, 0.0%.

         "Class A-R Certificate": Any Certificate of this Series designated as a
Class A-R  Certificate,  substantially in the form attached hereto as Exhibit A,
and which is Outstanding as of any date.

                                       1

<PAGE>



         "Class B-R Certificate": Any Certificate of this Series designated as a
Class B-R  Certificate,  substantially in the form attached hereto as Exhibit B,
and which is Outstanding as of any date.

         "Class C-R Certificate": Any Certificate of this Series designated as a
Class C-R  Certificate,  substantially in the form attached hereto as Exhibit C,
and which is Outstanding as of any date.

         "Class D-R Certificate": Any Certificate of this Series designated as a
Class D-R  Certificate,  substantially in the form attached hereto as Exhibit D,
and which is Outstanding as of any date.

         "Delivery Date":  August 19, 1998.

         "Draw Fee": With respect to any Funding, an amount equal to the product
of (i) 0.0010 and (ii) the Funding Amount for such Funding that is  attributable
to any Rated Certificates of this Series.

         "Effective Date":  September 10, 1999.

         "Excess  Funding  Amount":  With  respect to any Funding  Date,  if the
requested  Funding  Amount  (a)  would,  under  Section  2  hereof,   cause  the
Outstanding  Principal  Amount of a Class of  Certificates in this Series (other
than the Class A-R  Certificates)  to equal the Maximum  Series  Amount for such
Class but (b) would not be in an amount  sufficient  to also permit a Funding in
the amount of the Minimum  Funding Amount for the next Class of  Certificates to
be  funded  pursuant  to  Section 2 hereof,  the  amount by which the  requested
Funding Amount  exceeds the Maximum Series Amount for the Class of  Certificates
referenced in clause (a) of this definition.

         "Funding Termination Event": The earlier to occur of (a) the cumulative
Funding of Loans having an aggregate  Loan  Balance of  $60,000,045  and (b) the
occurrence of a Depositor Event of Default, Servicer Event of Default or Special
Servicer  Event of Default that has not been cured or waived  within thirty (30)
days after written notice thereof.

         "Initial Funding  Amount":  For each of the Class A-R, Class B-R, Class
C-R and Class D-R Certificates within this Series, the amount specified below:

                  Class A-R = $0.0
                  Class B-R = $0.0
                  Class C-R = $0.0
                  Class D-R = $3,650,000

         "Initial Payment Date": October 15, 1998.

         "LIBOR Rate": With respect to each Accrual Period, a per annum interest
rate equal to the rate for London  interbank  offered  quotations  for one-month
Eurodollar  deposits  determined  by the  Servicer  for such  Accrual  Period as
follows:

         (a) On each Reset Date,  the Servicer will  determine the LIBOR Rate on
         the basis of the rate for deposits in U.S.  Dollars for a period of one
         month that appears on Bloomberg MMR2 or, if unavailable,  Telerate Page
         3750, as of 11:00 a.m. (London time) on such Reset Date.

         (b) If such rate does not  appear on  Telerate  Page 3750 or  Bloomberg
         MMR2,  the rate for such Reset Date will be  determined on the basis of
         the  rates  at  which  deposits  in U.S.  Dollars  are  offered

                                       2

<PAGE>


         by the Reference  Banks at  approximately  11:00 a.m.  (London time) on
         such date to prime banks in the London interbank market for a period of
         one month  commencing on that Reset Date. The Servicer will request the
         principal  London office of each of the Reference Banks to provide such
         a quotation.  If, on any Reset Date:  (i) at least two Reference  Banks
         provide  quotations when requested,  the LIBOR Rate for such Reset Date
         will be the arithmetic mean of the quotations so received; or (ii) only
         one or none of the Reference Banks provides such a quotation, the LIBOR
         Rate will be the  arithmetic  mean of the offered rates quoted by major
         banks in New York City selected by the Servicer at approximately  11:00
         a.m.  (New  York City  time) on such  Reset  Date for loans to  leading
         European banks in U.S.  Dollars for a period of one month commencing on
         that Reset Date.

         (c) If, on any Reset Date, the LIBOR Rate cannot be calculated pursuant
         to one of the above  methods,  the LIBOR Rate for such Reset Date shall
         be the rate as most recently determinable under such methods.

         "Maximum   Interest   Rate":  A  per  annum  rate  for  the  Class  A-R
Certificates that is derived from its pro rata share of the Series Percentage of
interest due on the Loans less the Series Percentage of Scheduled Expenses, with
such pro ration based upon the relative rate at which interest otherwise accrues
among Classes of this Series.

         "Maximum  Series  Amount":  $30,000,045,  allocated  to each  Class  of
Certificates  in this Series as follows (or as  otherwise  adjusted  pursuant to
Section 4 hereof):

                  Class A-R = $20,950,000
                  Class B-R = $ 3,300,045
                  Class C-R = $ 2,100,000
                  Class D-R = $ 3,650,000

         "Minimum Funding Amount":  The amount specified below for each Class of
Certificates in this Series:

                  Class A-R = $ 1,000,000
                  Class B-R = $ 3,300,045
                  Class C-R = $ 2,100,000
                  Class D-R = $     1,000

provided  that,  with respect to the final funding prior to issuance of any Term
- --------
Certificates, the Minimum Funding Amount for the Class A-R Certificates shall be
$100,000.

         "Non-Usage  Fee":  With  respect to each  Accrual  Period  through  the
Funding Termination Date, an amount, payable to ***. to the account specified in
Annex 2 to the  Certificate  Purchase  Agreement,  equal to the  product  of (a)
0.0025 per annum and (b) the  positive  difference  between the  Maximum  Series
Amount  for the Class  A-R,  B-R and C-R  Certificates  in this  Series  and the
average Outstanding  Principal Amount of all Class A-R, B-R and C-R Certificates
in this Series during such Accrual Period.

         "Revolving  Funding  Date":  Any  Funding  Date on which the  Depositor
obtains a Funding under the 98-1 Revolving Certificates.

***Confidential information omitted pursuant to a request for confidential
treatment filed separately with the Securities and Exchange Commission.


                                       3
<PAGE>

         "Revolving Funding Schedule":  The schedule attached hereto as Schedule
B, as amended  from time to time  pursuant to Section 4 hereof.  Such  Revolving
Funding Schedule,  as amended from time to time, is incorporated  herein by this
reference.

         "Scheduled Funding Termination Date": (a) With respect to the Class A-R
certificates,  March 31,  2000;  and (b) with respect to the Class B-R and Class
C-R  certificates,  December 30, 1999,  provided  that if there is an active "B"
fund under  management by the  Certificateholder  Agent,  the  Certificateholder
Agent shall use its best  efforts to extend the  Scheduled  Funding  Termination
Date applicable to any Class B-R or Class C-R Certificate to March 31, 2000.

         "Scheduled Maturity": With respect to any Class A-R, Class B-R or Class
C-R Certificate, April 17, 2000.

         "Series  Termination Date": For each of the Class A-R, Class B-R, Class
C-R and Class D-R Certificates in this Series, the date specified below:

                  Class A-R = July 15, 2019
                  Class B-R = July 15, 2019
                  Class C-R = July 15, 2019
                  Class D-R = July 15, 2019

         "Swap Agreement":  Means the ISDA Master Agreement,  dated as of August
1,1998,  along  with the  related  Schedule,  dated as of August 1, 1998 and the
Confirmation dated as of August 1,1998,  between Point West Capital  Corporation
and the Trust.

         "Transaction Documents Date":  As of August 1,1998.

         "Treasury  Rate":  With  respect  to either the Class B-R and Class C-R
Certificates,  on the date three (3) Business Days prior to any Funding Date for
such  Class,  a per annum rate equal to the bond  equivalent  yield on  actively
traded U.S. government  securities with a one year maturity as set forth on page
"USD" of the Bloomberg Financial Markets Screen (or if not available,  any other
nationally  recognized  trading screen reporting  on-line  intra-day  trading in
United States government  securities) at 11:00 a.m. (New York time) on such date
of determination,  or in the event no such nationally  recognized trading screen
is available,  the  arithmetic  mean of the yields for the two columns under the
heading "Week Ending" published in the Federal Reserve H.15 Statistical  Release
under the caption "Treasury Constant Maturities" for one (1) year maturities.

Section 2.        Sequence for Fundings.
- ----------        ----------------------

         (a) Holders of Certificates in this Series shall provide Fundings under
this Series in sequence, by Class, in reverse order of alphabetical  designation
such that no Class in this Series  shall be  obligated  to make a Funding  under
Section  4.05 of the Trust  Agreement  unless all  subordinated  Classes in this
Series have an Outstanding Principal Amount (taking into account any Fundings by
such subordinated Class on such Funding Date) equal to the Maximum Series Amount
for such Class;  provided that, on any Funding Date, the Excess Funding  Amount,
                 ---------
if any, shall be funded by and allocated to the Class D-R  Certificates,  though
such Excess  Funding  Amount shall not change the Maximum Series Amount for such
Class;  provided  further  that,  on the  next  Funding  Date,  the  Holders  of
        -----------------
Certificates  in the  applicable  Class of this Series then  obligated to make a
Funding shall first fund an amount equal to the Excess  Funding Amount then held
by the Holders of the Class D-R Certificates.

                                       4
<PAGE>


         (b) On each  Funding  Date,  all Draw Fees shall be paid as provided in
the applicable Certificate Purchase Agreement(s).

         (c)  Notwithstanding  the  definition  of Funding Date set forth in the
Trust Agreement, upon the request of the Depositor, up to two additional Funding
Dates may be  designated  under this  Series,  one  during the period  beginning
August  30,  1999 and  ending  September  14,  1999 and one  during  the  period
beginning  March  30,  2000 and  ending  April 14,  2000.  Such  Fundings  shall
otherwise occur on the terms set forth in the Transaction Documents.

Section 3.        Distributions.
- ----------        --------------

         Subject to the adjustments provided for in Section 5.02(c) of the Trust
Agreement,  on each Payment Date,  the Trustee shall  withdraw all funds then in
the  Distribution   Account  for  such  Series  and  shall  make  the  following
disbursements  in the  following  order  of  priority  (in  accordance  with the
provisions of and instructions on the monthly Servicer Report):

         (a)  to pay  the  interest  accrued  as of  that  Payment  Date  on all
outstanding Class A-R Certificates of this Series and any overdue interest;

         (b)  to pay  the  interest  accrued  as of  that  Payment  Date  on all
outstanding Class B-R Certificates of this Series and any overdue interest;

         (c)  to pay  the  interest  accrued  as of  that  Payment  Date  on all
outstanding Class C-R Certificates of this Series and any overdue interest;

         (d)      to pay any Non-Usage Fees then due;

         (e) to the extent of the Series Percentage of any Interest  Collections
in excess of Scheduled Expenses and amounts distributed  pursuant to clauses (a)
- - (d) above,  to deposit into the Reserve  Account an amount equal to the Series
Percentage  of the amount  necessary  to bring the balance  therein to an amount
equal to the Reserve Account Required Balance;

         (f) to the extent of any remaining  Series  Collections,  to pay to the
Class A-R  Certificateholders  of this Series an amount  equal to the  Principal
Distribution  Amount allocable this Series,  to be applied to the payment of the
Outstanding  Principal  Amount  of  such  Certificates  until  such  Outstanding
Principal Amount is repaid in full;

         (g) to the extent of any remaining  Series  Collections,  to pay to the
Class B-R  Certificateholders  of this Series an amount  equal to the  Principal
Distribution Amount allocable this Series (and not already distributed  pursuant
to clause (f) above), to be applied to the payment of the Outstanding  Principal
Amount of such Certificates until such Outstanding Principal Amount is repaid in
full;

         (h) to the extent of any remaining  Series  Collections,  to pay to the
Class C-R  Certificateholders  of this Series an amount  equal to the  Principal
Distribution Amount allocable this Series (and not already distributed  pursuant
to clauses (f) and (g) above),  to be applied to the payment of the  Outstanding
Principal Amount of such Certificates until such Outstanding Principal Amount is
repaid in full;

                                       5
<PAGE>



         (i) to pay to the Class A-R  Certificateholders an amount equal to that
portion of the Certificate  Interest Rate that would have otherwise accrued with
respect to such Class in respect of a prior Payment Date but for the application
of the Maximum  Interest Rate, to the extent not already paid on a prior Payment
Date;

         (j) to pay to the Trustee,  the Servicer,  the Special Servicer and the
Servicing  Advisor any other  amounts due to them as  expressly  provided in the
Trust Agreement or in the Servicing  Agreement,  including Recovery Expenses not
previously  reimbursed and deferred  Servicer Fees,  Special  Servicer Fees, and
Servicing  Advisor Fees not otherwise  paid pursuant to any  Supplement or other
Transaction Document;

         (k) upon the  occurrence  of a Depositor  Event of  Default,  an amount
sufficient to reimburse the Trustee and the  Certificateholders for any expenses
incurred by them in enforcing remedies available under Section 6.02 of the Trust
Agreement; and

         (l) to pay any and all remaining  funds to the Holders of the Class D-R
Certificates  and,  if  no  such  Certificates  are  then  Outstanding,  to  the
Depositor.

Section 4.    Right to Cause Prepayments; Adjustment of Maximum Series Amounts
- ----------    ----------------------------------------------------------------
              and Minimum Funding Amounts.
              ----------------------------

         (a)  Notwithstanding  any other provision of the Trust Agreement or the
Certificates  to the contrary,  the Depositor shall have the option to cause the
Trust to prepay, without premium or penalty,  principal on any Outstanding Class
of 98-1  Revolving  Certificates  on a  dollar  for  dollar  basis  with the net
proceeds  of the  issuance  of a  Series  of Term  Certificates,  with  such net
proceeds  being  used to  prepay  all 98-1  Revolving  Certificates  by Class in
reverse order of issuance;  provided that no such  prepayment of 98-1  Revolving
                            --------
Certificates  shall be permitted  unless all Rated  Certificates  are prepaid in
full.  Notwithstanding such prepayment,  such 98-1 Revolving  Certificates shall
remain  Outstanding and additional  Fundings may be made under such Certificates
in  accordance  with Article  Three of the Trust  Agreement.  Following any such
prepayment in connection with the issuance of a Series of Term Certificates: (i)
the Maximum Series Amount for each Class of Certificates in this Series shall be
adjusted  from  time to time to the  level  required  by the  Rating  Agency  to
maintain the respective rating on each such Class of Certificates; provided that
in no event shall the aggregate  Maximum  Series Amount of  $30,000,045  for all
Classes be exceeded; (ii) following such adjustment,  the Minimum Funding Amount
for the  Class  B-R and  Class  C-R  Certificates  shall be  adjusted  upward or
downward,  as appropriate;  and (iii) such  adjustments  shall be reflected on a
Revolving Funding Schedule as described on clause (b) below. Notwithstanding the
foregoing,  the Maximum Series Amounts and Minimum  Funding Amounts shall not be
increased  without the consent of the Holders of  Certificates  in the  relevant
Class, and the Certificateholder  Agent shall use its best efforts to obtain any
required approvals.

         (b) As of the Delivery Date, the Revolving  Funding  Schedule is as set
forth on Schedule B hereto.  Thereafter,  a revised  Revolving  Funding Schedule
shall be included  with each  Funding  Report  delivered  in  connection  with a
Funding Date.  In addition,  upon any  prepayment in accordance  with clause (a)
above, a revised  Revolving  Funding Schedule shall be provided by the Depositor
to the  Rating  Agency  and  the  Certificateholder  Agent.  Each  such  revised
Revolving Funding Schedule shall, as appropriate,  specify (i) the dollar amount
that each Class of this Series shall fund in connection with the related Funding
or (ii) the adjusted  Maximum Series Amount and Minimum  Funding Amount for each
Class of Certificates in this Series.

         (c) In addition,  on any Funding Date:  (i) the Class D-R  Certificates
may be prepaid,  without premium or penalty, in the amount of any Excess Funding
Amount being funded on such date by the Holders

                                       6
<PAGE>


of Rated  Certificates;  and (ii) the  Maximum  Series  Amount for the Class D-R
Certificates shall be increased if required by the Rating Agency to maintain the
rating of any  Certificates of this Series in connection with a specific Funding
that involves Loans that are permitted to deviate from the Program Guidelines or
the Pool Criteria.

         (d) The parties agree that the aggregate amount of each Funding under a
Term Series shall be at least $15,000,000.

Section 5.        Increase in Interest Rate.
- ----------        --------------------------

         Notwithstanding  the definition of Certificate  Interest Rate set forth
above,  if any Class A-R,  Class B-R or Class C-R  Certificate in this Series is
not repaid by its Scheduled Maturity, then, for any Accrual Period commencing on
or  after  such  Scheduled  Maturity,  the  Certificate  Interest  Rate  on such
Certificate shall be increased by 1.00%.

Section 6.        Limitation of Transfer and Exchange of Class D-R Certificates.
- ---------         --------------------------------------------------------------

         So long as any Rated Certificates are Outstanding,  the Depositor shall
maintain  legal and  beneficial  ownership  of at least  51% of the  Outstanding
Principal  Amount of the Class D-R  Certificates,  unless otherwise agreed to by
the Controlling Holders.

Section 7.        Reserve Account Deposit.
- ----------        ------------------------

         On or prior to the initial Funding Date for this Series,  the Depositor
shall deposit  $250,000 into the Reserve Account for investment and disbursement
in accordance with Section 5.03 of the Trust Agreement.

Section 8.        Minimum Denominations
- ----------        ---------------------

         The   Certificates   of  this  Series  shall  be  issuable  in  minimum
denominations greater than $100,000 which denominations shall be, in the case of
the Class A-R Certificates, integral multiples of $500, in the case of the Class
B-R and Class C-R Certificates,  integral  multiples of $105, and in the case of
the Class D-R Certificates, integral multiples of $100.

Section 9.        Legal Opinion.
- ----------        --------------

         It  shall  be a  condition  to any  Funding  under  this  Series  after
September 10, 1999 that prior to such Funding there shall have been delivered to
the Trustee and each Holder of Rated  Certificates a legal opinion of counsel to
the Company, the Depositor and the Servicer,  inform and substance  satisfactory
to such Holders,  with respect to this  Supplement  and such related  matters as
such Holders may reasonably request.

Section 10.       General Provisions.
- -----------       -------------------

         The  amendments to the original  Supplement  dated as of August 1, 1998
made pursuant to this Amended and Restated  Supplement  shall be effective as of
the  Effective  Date.  Upon  execution  and  delivery  of this  Supplement,  the
Depositor  shall  execute  and  the  Trustee  shall  authenticate  amended  98-1
Revolving Certificates which shall be delivered by the Trustee to each Holder of
a 98-1  Revolving  Certificate  in  exchange  for its  existing  98-1  Revolving
Certificate.


                                       7
<PAGE>


         As amended and supplemented by this Supplement,  the Trust Agreement is
in  all  respects   ratified  and  confirmed  and  the  Trust  Agreement  as  so
supplemented  shall be read, taken and construed as one and the same instrument.
In the event that any term or provision  contained herein shall conflict with or
be inconsistent with any term or provision contained in the Trust Agreement, the
terms and conditions of the Supplement shall be controlling.

         This  Supplement  shall be construed in accordance with and governed by
the internal laws of the State of New York  applicable to agreements made and to
be performed  therein,  without regard to the conflict of laws provisions of any
State.

         This Supplement may be executed in any number of counterparts,  each of
which so executed shall be deemed to be an original,  but all such  counterparts
shall together constitute but one and the same instrument.

                                       8


<PAGE>



         IN WITNESS  WHEREOF,  the Depositor,  the Trustee and the Servicer have
caused  this  Supplement  to be  executed by their  respective  duly  authorized
officers as of the date and year first written above.


                                   ALLEGIANCE FUNDING I, LLC, as the
                                   Depositor

                                   By:  ALLEGIANCE MANAGEMENT CORP., as Manager

                                   By:     /s/ Alan B. Perper
                                   --------------------------------
                                   Name:   Alan B. Perper
                                   Title:  President


                                   MANUFACTURERS AND TRADERS TRUST
                                   COMPANY, as the Trustee

                                   By:     /S/ Russell T. Whitley
                                   --------------------------------
                                   Name:    Russell T. Whitley
                                   Title:   Assistant Vice President


                                   POINT WEST CAPITAL CORPORATION, as
                                   the Servicer


                                   By:     /s/ Alan B. Perper
                                   --------------------------------
                                   Name:   Alan B. Perper
                                   Title:  President


<PAGE>




Consented and Agreed:


TICE & CO., as registered owner of the Class A-R
Certificates


By:       /s/ Brian Hunt
Its:      Vice President
Date:     9/10/99

TICE & CO., as registered owner of the Class B-R
Certificates

By:       /s/ Brian Hunt
Its:      Vice President
Date:     9/10/99

TICE & CO., as registered owner of the Class C-R
Certificates

By:       /s/ Brian Hunt
Its:      Vice President
Date:     9/10/99

<PAGE>
                                                                      EXHIBIT A
                                                                      ---------

          FORM OF AMENDED AND RESTATED CLASS A-R REVOLVING CERTIFICATE
          ------------------------------------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS A-R  CERTIFICATE IS TO BE MADE, THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. A-R                                                         $
       ----                                                      -----------


                           ALLEGIANCE CAPITAL TRUST I
       AMENDED AND RESTATED CLASS A-R REVOLVING CERTIFICATE, SERIES 1998-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)



                           Registered Owner:
                                            -----------------------

                                      A-1


<PAGE>

DELIVERY DATE:
              ----- --, ----
                                        SERIES TERMINATION DATE: July 15, 2019

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of a(n)             DOLLAR AND NO CENTS ($        ) nonassessable,  fully paid,
        -----------                       --------
undivided  fractional  interest in the Allegiance  Capital Trust I (the "Trust")
formed by Allegiance  Funding Corp. I (the  "Depositor").  The Trust was created
pursuant  to the  Trust  Agreement,  dated  as of  August  1,  1998,  among  the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West Capital  Corporation,  as Servicer,  and the Amended and Restated
Supplement to Trust Agreement for Revolving Series 1998-1, dated as of September
1, 1999 (amending and restating the original  Supplement to Trust  Agreement for
Revolving Series 1998-1,  dated as of August 1, 1998), among the Depositor,  the
Trustee  and Point West  Capital  Corporation,  as Servicer  (collectively,  the
"Trust Agreement").  Reference is made to the Trust Agreement for a statement of
the respective rights  thereunder of the Depositor,  the Trustee and the Holders
of the  Certificates,  and the terms upon which the Certificates are, and are to
be,  authenticated  and delivered.  To the extent not otherwise  defined herein,
each  capitalized  term used herein has the meaning  assigned to it in the Trust
Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as the Amended and Restated Class A-R Revolving Certificates,  Series
1998-1  having a scheduled  maturity of April 17, 2000 and a Series  Termination
Date of July 15, 2019 (herein called the "Class A-R Certificates") issued and to
be issued under the Trust Agreement.  This Class A-R Certificate is issued under
and is subject to the terms,  provisions and conditions of the Trust  Agreement,
to which Trust  Agreement the holder of this Class A-R  Certificate by virtue of
such Holder's acceptance hereof assents and by which such Holder is bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The aggregate  amount of all Fundings  required to be made by the Holder of this
Certificate, shall be as set forth in the Revolving Funding Schedule.

         This Class A-R Certificate bears interest during each Accrual Period on
the  Outstanding  Principal  Amount  hereof (as of the first day of the  Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition,  with  respect to any  Funding by the Class A-R  Certificates  of this
Series occurring in any Accrual Period following the preceding Payment Date, the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through the end of the Accrual Period in which such Funding occurs in the amount
of the  applicable  First Period  Interest,  which interest shall be paid on the
next  Payment  Date.  The First Period  Interest on the Funding  Amount shall be
determined on the Funding Date at the rate  established on the applicable  Reset
Date. Notwithstanding the foregoing, if the Outstanding Principal Amount of this

                                      A-2

<PAGE>

Certificate is not paid in full by its Scheduled Maturity, then, for any Accrual
Period commencing on or after such Scheduled Maturity,  the Floating Rate Spread
on this Certificate shall be increased by 1.00%. In making any interest payment,
if the  interest  calculation  with respect to a  Certificate  shall result in a
portion  of such  payment  being less than  $0.01,  then such  payment  shall be
decreased to the nearest whole cent, and no subsequent  adjustment shall be made
in respect thereof.

         The  principal  of this  Class  A-R  Certificate  shall be  payable  in
installments  ending no later than the Series Termination Date unless this Class
A-R  Certificate  becomes  due and  payable  at an  earlier  date  by  call  for
redemption or otherwise.  All reductions in the principal  amount of a Class A-R
Certificate  effected by  payments  of  installments  of  principal  made on any
Payment  Date  shall be  binding  upon all  future  Holders  of this  Class  A-R
Certificate  and of any Class A-R  Certificate  issued upon the  registration of
transfer  hereof or in exchange  herefor or in lieu hereof,  whether or not such
payment is noted on this Class A-R  Certificate.  Each  installment of principal
payable  on this  Class  A-R  Certificate  shall be in an  amount  equal to this
Certificateholder's  pro rata  share of the  Class  A-R  Principal  Distribution
Amount  available to be paid in accordance  with the  priorities of Section 3 of
the Supplement for this Series and Section 5.02 of the Trust Agreement.  Subject
to the terms of the Trust  Agreement,  the  principal  payable on this Class A-R
Certificate  shall be paid on each  Payment  Date  during  the term of the Trust
Agreement, beginning on the Initial Payment Date. All payments of principal with
respect to all of the Class A-R  Certificates of a Series shall be made on a pro
rata basis based upon the ratio that the Outstanding Principal Amount of a Class
A-R  Certificate  bears to the  Outstanding  Principal  Amount  of all Class A-R
Certificates  of such Series;  provided that, if as a result of such proration a
                               --------
portion of such principal  would be less than $0.01,  then such payment shall be
reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class A-R Certificates to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the Class A-R  Certificates  shall be made  prorata  based upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class A-R Certificates of this Series, provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

          The Depositor has structured the Trust  Agreement and the Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any

                                      A-3

<PAGE>


Person that is a beneficial owner of any interest in a Certificate, by virtue of
such Person's acquisition of a beneficial interest therein), agree to report the
transactions  contemplated  thereby in  accordance  with such stated  intentions
unless and until determined to the contrary by an applicable taxing authority.

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain  other  assets  described  in  the  Trust   Agreement.   The  Class  A-R
Certificates of the 1998-1 Series and all other Series of Class A-R Certificates
issued under the Trust  Agreement are payable out of the Trust Estate pari passu
among such Class A-R  Certificateholders  equally and ratably without prejudice,
priority or distinction  between any Class A-R  Certificate by reason of time of
issue or otherwise. The Class A-R Certificates are payable only out of the Trust
Estate and do not represent  recourse  obligations of the Depositor,  Allegiance
Capital,  LLC or any of their  respective  affiliates or  successors.  The Trust
Agreement  pursuant to which this Class A-R  Certificate is issued also provides
for the issuance of other Classes and Series of Certificates  from time to time.
Payments of interest on the Class A-R  Certificates  are senior to such payments
on other  Classes  having a lower credit  rating from the Rating  Agency and are
subordinate to payments of interest on any Classes having a higher credit rating
form the Rating Agency.  Payments of principal in the Class A-R Certificates are
senior to payments of principal on other  classes  having a lower credit  rating
from the Rating Agency and are  subordinate to such payments on any Class having
a higher credit rating from the Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor  before such time,  except that the  Depositor  may cause the Trust to
prepay on a dollar for dollar basis the principal,  without  penalty or premium,
of any  Outstanding  Series of Revolving  Certificates  with the proceeds of the
issuance of a Series of Term Certificates.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly authorized in writing, and thereupon one or more new Class A-R Certificates
of the same  Scheduled  Maturity of  authorized  denominations  and for the same
initial aggregate principal amount will be issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate thereof will not file any involuntary  petition or otherwise institute
any   bankruptcy,   reorganization,   arrangement,   insolvency  or  liquidation
proceeding or other  proceeding under any federal or state bankruptcy or similar
law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

                                      A-4


<PAGE>

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

         This Class A-R Certificate and the Trust Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class  A-R  Certificate  or of the Trust  Agreement  shall  alter or impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class A-R  Certificate,  but solely from the assets of the Trust  Estate and the
Class A-R Certificate  Insurance Policy at the times, place and rate, and in the
coin or currency, herein prescribed.

                                      A-5

<PAGE>



         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by the President or a Vice President of its
Manager, Allegiance Management Corp.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class  A-R  Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class A-R Term Certificates, Series 1998-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment &
                                                   Date Paid
- -------------------------------------------------------------------------------

<PAGE>
                                                                      EXHIBIT B
                                                                      ---------

          FORM OF AMENDED AND RESTATED CLASS B-R REVOLVING CERTIFICATE
          ------------------------------------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS B-R  CERTIFICATE IS TO BE MADE, THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. B-R                                                          $
        ----                                                      ------------

                           ALLEGIANCE CAPITAL TRUST I
       AMENDED AND RESTATED CLASS B-R REVOLVING CERTIFICATE, SERIES 1998-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)



                           Registered Owner:
                                             -------------------------

                                    B-1

<PAGE>

DELIVERY DATE:
               ----- --, ----
                                          SERIES TERMINATION DATE: July 15, 2019

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of a(n)             DOLLAR AND NO CENTS ($         ) nonassessable,  fully paid,
       ------------                       ---------
undivided  fractional  interest in the Allegiance  Capital Trust I (the "Trust")
formed by Allegiance  Funding Corp. I (the  "Depositor").  The Trust was created
pursuant  to the  Trust  Agreement,  dated  as of  August  1,  1998,  among  the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West Capital  Corporation,  as Servicer,  and the Amended and Restated
Supplement to Trust Agreement for Revolving Series 1998-1, dated as of September
1, 1999 (amending and restating the original  Supplement to Trust  Agreement for
Revolving Series 1998-1,  dated as of August 1, 1998), among the Depositor,  the
Trustee  and Point West  Capital  Corporation,  as Servicer  (collectively,  the
"Trust Agreement").  Reference is made to the Trust Agreement for a statement of
the respective rights  thereunder of the Depositor,  the Trustee and the Holders
of the  Certificates,  and the terms upon which the Certificates are, and are to
be,  authenticated  and delivered.  To the extent not otherwise  defined herein,
each  capitalized  term used herein has the meaning  assigned to it in the Trust
Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as the Amended and Restated Class B-R Revolving Certificates,  Series
1998-1  having a scheduled  maturity of April 17, 2000 and a Series  Termination
Date of July 15, 2019 (herein called the "Class B-R Certificates") issued and to
be issued under the Trust Agreement.  This Class B-R Certificate is issued under
and is subject to the terms,  provisions and conditions of the Trust  Agreement,
to which Trust  Agreement the holder of this Class B-R  Certificate by virtue of
such Holder's acceptance hereof assents and by which such Holder is bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The aggregate  amount of all Fundings  required to be made by the Holder of this
Certificate, shall be as set forth in the Revolving Funding Schedule.

         This Class B-R Certificate bears interest during each Accrual Period on
the  Outstanding  Principal  Amount  hereof (as of the first day of the  Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition,  with  respect to any  Funding by the Class B-R  Certificates  of this
Series occurring in any Accrual Period following the preceding Payment Date, the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through the end of the Accrual Period in which such Funding occurs in the amount
of the  applicable  First Period  Interest,  which interest shall be paid on the
next  Payment  Date.  The First Period  Interest on the Funding  Amount shall be
determined on the Funding Date at the rate  established on the applicable  Reset
Date. Notwithstanding the foregoing, if the Outstanding Principal Amount of this

                                      B-2
<PAGE>


Certificate is not paid in full by its Scheduled Maturity, then, for any Accrual
Period commencing on or after such Scheduled Maturity,  the Floating Rate Spread
on this Certificate shall be increased by 1.00%. In making any interest payment,
if the  interest  calculation  with respect to a  Certificate  shall result in a
portion  of such  payment  being less than  $0.01,  then such  payment  shall be
decreased to the nearest whole cent, and no subsequent  adjustment shall be made
in respect thereof.

         The  principal  of this  Class  B-R  Certificate  shall be  payable  in
installments  ending no later than the Series Termination Date unless this Class
B-R  Certificate  becomes  due and  payable  at an  earlier  date  by  call  for
redemption or otherwise.  All reductions in the principal  amount of a Class B-R
Certificate  effected by  payments  of  installments  of  principal  made on any
Payment  Date  shall be  binding  upon all  future  Holders  of this  Class  B-R
Certificate  and of any Class B-R  Certificate  issued upon the  registration of
transfer  hereof or in exchange  herefor or in lieu hereof,  whether or not such
payment is noted on this Class B-R  Certificate.  Each  installment of principal
payable  on this  Class  B-R  Certificate  shall be in an  amount  equal to this
Certificateholder's  pro rata  share of the  Class  B-R  Principal  Distribution
Amount  available to be paid in accordance  with the  priorities of Section 3 of
the Supplement for this Series and Section 5.02 of the Trust Agreement.  Subject
to the terms of the Trust  Agreement,  the  principal  payable on this Class B-R
Certificate  shall be paid on each  Payment  Date  during  the term of the Trust
Agreement, beginning on the Initial Payment Date. All payments of principal with
respect to all of the Class B-R  Certificates of a Series shall be made on a pro
rata basis based upon the ratio that the Outstanding Principal Amount of a Class
B-R  Certificate  bears to the  Outstanding  Principal  Amount  of all Class B-R
Certificates  of such Series;  provided that, if as a result of such proration a
                               --------
portion of such principal  would be less than $0.01,  then such payment shall be
reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class B-R Certificates to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the Class B-R  Certificates  shall be made  prorata  based upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class B-R Certificates of this Series, provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any

                                      B-3

<PAGE>


Person that is a beneficial owner of any interest in a Certificate, by virtue of
such Person's acquisition of a beneficial interest therein), agree to report the
transactions  contemplated  thereby in  accordance  with such stated  intentions
unless and until determined to the contrary by an applicable taxing authority.

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain  other  assets  described  in  the  Trust   Agreement.   The  Class  B-R
Certificates of the 1998-1 Series and all other Series of Class B-R Certificates
issued under the Trust  Agreement are payable out of the Trust Estate pari passu
among such Class B-R  Certificateholders  equally and ratably without prejudice,
priority or distinction  between any Class B-R  Certificate by reason of time of
issue or otherwise. The Class B-R Certificates are payable only out of the Trust
Estate and do not represent  recourse  obligations of the Depositor,  Allegiance
Capital,  LLC or any of their  respective  affiliates or  successors.  The Trust
Agreement  pursuant to which this Class B-R  Certificate is issued also provides
for the issuance of other Classes and Series of Certificates  from time to time.
Payments of interest on the Class B-R  Certificates  are senior to such payments
on other  Classes  having a lower credit  rating from the Rating  Agency and are
subordinate to payments of interest on any Classes having a higher credit rating
form the Rating Agency.  Payments of principal in the Class B-R Certificates are
senior to payments of principal on other  classes  having a lower credit  rating
from the Rating Agency and are  subordinate to such payments on any Class having
a higher credit rating from the Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor  before such time,  except that the  Depositor  may cause the Trust to
prepay on a dollar for dollar basis the principal,  without  penalty or premium,
of any  Outstanding  Series of Revolving  Certificates  with the proceeds of the
issuance of a Series of Term Certificates.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly authorized in writing, and thereupon one or more new Class B-R Certificates
having  the  same  Scheduled  Maturity,   Series  Termination  Date,  authorized
denomination(s)  and for the same  initial  aggregate  principal  amount will be
issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate thereof will not file any involuntary  petition or otherwise institute
any   bankruptcy,   reorganization,   arrangement,   insolvency  or  liquidation
proceeding or other  proceeding under any federal or state bankruptcy or similar
law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

                                      B-4

<PAGE>

       The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

         This Class B-R Certificate and the Trust Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class  B-R  Certificate  or of the Trust  Agreement  shall  alter or impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class B-R  Certificate,  but solely from the assets of the Trust  Estate and the
Class B-R Certificate  Insurance Policy at the times, place and rate, and in the
coin or currency, herein prescribed.

                                      B-5

<PAGE>

         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by the President or a Vice President of its
Manager, Allegiance Management Corp.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class B-R  Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class B-R Term Certificates, Series 1998-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment &
                                                   Date Paid
- -------------------------------------------------------------------------------

<PAGE>

                                                                    EXHIBIT C
                                                                    ---------

          FORM OF AMENDED AND RESTATED CLASS C-R REVOLVING CERTIFICATE
          ------------------------------------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS C-R  CERTIFICATE IS TO BE MADE, THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. C-R                                                           $
       -----                                                        ----------

                           ALLEGIANCE CAPITAL TRUST I
       AMENDED AND RESTATED CLASS C-R REVOLVING CERTIFICATE, SERIES 1998-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)



                           Registered Owner:
                                              -------------------------
                                       C-1

<PAGE>

DELIVERY DATE:
               ----- --, ----
                                         SERIES TERMINATION DATE: July 15, 2019

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of a(n)            DOLLAR AND NO CENTS ($          ) nonassessable,  fully paid,
        ----------                       ----------
undivided  fractional  interest in the Allegiance  Capital Trust I (the "Trust")
formed by Allegiance  Funding Corp. I (the  "Depositor").  The Trust was created
pursuant  to the  Trust  Agreement,  dated  as of  August  1,  1998,  among  the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West Capital  Corporation,  as Servicer,  and the Amended and Restated
Supplement to Trust Agreement for Revolving Series 1998-1, dated as of September
1, 1999 (amending and restating the original  Supplement to Trust  Agreement for
Revolving Series 1998-1,  dated as of August 1, 1998), among the Depositor,  the
Trustee  and Point West  Capital  Corporation,  as Servicer  (collectively,  the
"Trust Agreement").  Reference is made to the Trust Agreement for a statement of
the respective rights  thereunder of the Depositor,  the Trustee and the Holders
of the  Certificates,  and the terms upon which the Certificates are, and are to
be,  authenticated  and delivered.  To the extent not otherwise  defined herein,
each  capitalized  term used herein has the meaning  assigned to it in the Trust
Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as the Amended and Restated Class C-R Revolving Certificates,  Series
1998-1  having a scheduled  maturity of April 17, 2000 and a Series  Termination
Date of July 15, 2019 (herein called the "Class C-R Certificates") issued and to
be issued under the Trust Agreement.  This Class C-R Certificate is issued under
and is subject to the terms,  provisions and conditions of the Trust  Agreement,
to which Trust  Agreement the holder of this Class C-R  Certificate by virtue of
such Holder's acceptance hereof assents and by which such Holder is bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The aggregate  amount of all Fundings  required to be made by the Holder of this
Certificate, shall be as set forth in the Revolving Funding Schedule.

        This Class C-R Certificate bears interest during each Accrual Period on
the  Outstanding  Principal  Amount  hereof (as of the first day of the  Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition,  with  respect to any  Funding by the Class C-R  Certificates  of this
Series occurring in any Accrual Period following the preceding Payment Date, the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through the end of the Accrual Period in which such Funding occurs in the amount
of the  applicable  First Period  Interest,  which interest shall be paid on the
next  Payment  Date.  The First Period  Interest on the Funding  Amount shall be
determined on the Funding Date at the rate  established on the applicable  Reset
Date. Notwithstanding the foregoing, if the Outstanding Principal Amount of this

                                      C-2
<PAGE>


Certificate is not paid in full by its Scheduled Maturity, then, for any Accrual
Period commencing on or after such Scheduled Maturity,  the Floating Rate Spread
on this Certificate shall be increased by 1.00%. In making any interest payment,
if the  interest  calculation  with respect to a  Certificate  shall result in a
portion  of such  payment  being less than  $0.01,  then such  payment  shall be
decreased to the nearest whole cent, and no subsequent  adjustment shall be made
in respect thereof.

         The  principal  of this  Class  C-R  Certificate  shall be  payable  in
installments  ending no later than the Series Termination Date unless this Class
C-R  Certificate  becomes  due and  payable  at an  earlier  date  by  call  for
redemption or otherwise.  All reductions in the principal  amount of a Class C-R
Certificate  effected by  payments  of  installments  of  principal  made on any
Payment  Date  shall be  binding  upon all  future  Holders  of this  Class  C-R
Certificate  and of any Class C-R  Certificate  issued upon the  registration of
transfer  hereof or in exchange  herefor or in lieu hereof,  whether or not such
payment is noted on this Class C-R  Certificate.  Each  installment of principal
payable  on this  Class  C-R  Certificate  shall be in an  amount  equal to this
Certificateholder's  pro rata  share of the  Class  C-R  Principal  Distribution
Amount  available to be paid in accordance  with the  priorities of Section 3 of
the Supplement for this Series and Section 5.02 of the Trust Agreement.  Subject
to the terms of the Trust  Agreement,  the  principal  payable on this Class C-R
Certificate  shall be paid on each  Payment  Date  during  the term of the Trust
Agreement, beginning on the Initial Payment Date. All payments of principal with
respect to all of the Class C-R  Certificates of a Series shall be made on a pro
rata basis based upon the ratio that the Outstanding Principal Amount of a Class
C-R  Certificate  bears to the  Outstanding  Principal  Amount  of all Class C-R
Certificates  of such Series;  provided that, if as a result of such proration a
                               --------
portion of such principal  would be less than $0.01,  then such payment shall be
reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class C-R Certificates to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the Class C-R  Certificates  shall be made  prorata  based upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class C-R Certificates of this Series, provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any

                                      C-3

<PAGE>


Person that is a beneficial owner of any interest in a Certificate, by virtue of
such Person's acquisition of a beneficial interest therein), agree to report the
transactions  contemplated  thereby in  accordance  with such stated  intentions
unless and until determined to the contrary by an applicable taxing authority.

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain  other  assets  described  in  the  Trust   Agreement.   The  Class  C-R
Certificates of the 1998-1 Series and all other Series of Class C-R Certificates
issued under the Trust  Agreement are payable out of the Trust Estate pari passu
among such Class C-R  Certificateholders  equally and ratably without prejudice,
priority or distinction  between any Class C-R  Certificate by reason of time of
issue or otherwise. The Class C-R Certificates are payable only out of the Trust
Estate and do not represent  recourse  obligations of the Depositor,  Allegiance
Capital,  LLC or any of their  respective  affiliates or  successors.  The Trust
Agreement  pursuant to which this Class C-R  Certificate is issued also provides
for the issuance of other Classes and Series of Certificates  from time to time.
Payments of interest on the Class C-R  Certificates  are senior to such payments
on other  Classes  having a lower credit  rating from the Rating  Agency and are
subordinate to payments of interest on any Classes having a higher credit rating
form the Rating Agency.  Payments of principal in the Class C-R Certificates are
senior to payments of principal on other  classes  having a lower credit  rating
from the Rating Agency and are  subordinate to such payments on any Class having
a higher credit rating from the Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor  before such time,  except that the  Depositor  may cause the Trust to
prepay on a dollar for dollar basis the principal,  without  penalty or premium,
of any  Outstanding  Series of Revolving  Certificates  with the proceeds of the
issuance of a Series of Term Certificates.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly authorized in writing, and thereupon one or more new Class C-R Certificates
having  the  same  Scheduled  Maturity,   Series  Termination  Date,  authorized
denomination(s)  and for the same  initial  aggregate  principal  amount will be
issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate thereof will not file any involuntary  petition or otherwise institute
any   bankruptcy,   reorganization,   arrangement,   insolvency  or  liquidation
proceeding or other  proceeding under any federal or state bankruptcy or similar
law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

                                      C-4

<PAGE>

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

         This Class C-R Certificate and the Trust Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class  C-R  Certificate  or of the Trust  Agreement  shall  alter or impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class C-R  Certificate,  but solely from the assets of the Trust  Estate and the
Class C-R Certificate  Insurance Policy at the times, place and rate, and in the
coin or currency, herein prescribed.

                                      C-5

<PAGE>
         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by the President or a Vice President of its
Manager, Allegiance Management Corp.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class C-R  Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class C-R Term Certificates, Series 1998-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment &
                                                   Date Paid
- -------------------------------------------------------------------------------
<PAGE>

                                                                     EXHIBIT D
                                                                     ---------

          FORM OF AMENDED AND RESTATED CLASS D-R REVOLVING CERTIFICATE
          ------------------------------------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS D-R  CERTIFICATE IS TO BE MADE, THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. D-R                                                          $
        ----                                                      -------------


                           ALLEGIANCE CAPITAL TRUST I
       AMENDED AND RESTATED CLASS D-R REVOLVING CERTIFICATE, SERIES 1998-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)



                           Registered Owner:
                                            ---------------------------

                                      D-1

<PAGE>

DELIVERY DATE:
               ----- --, ----
                                          SERIES TERMINATION DATE: July 15, 2019

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of a(n)            DOLLAR AND NO CENTS ($          ) nonassessable,  fully paid,
        ----------                       ----------
undivided  fractional  interest in the Allegiance  Capital Trust I (the "Trust")
formed by Allegiance  Funding Corp. I (the  "Depositor").  The Trust was created
pursuant  to the  Trust  Agreement,  dated  as of  August  1,  1998,  among  the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West Capital  Corporation,  as Servicer,  and the Amended and Restated
Supplement to Trust Agreement for Revolving Series 1998-1, dated as of September
1, 1999 (amending and restating the original  Supplement to Trust  Agreement for
Revolving Series 1998-1,  dated as of August 1, 1998), among the Depositor,  the
Trustee  and Point West  Capital  Corporation,  as Servicer  (collectively,  the
"Trust Agreement").  Reference is made to the Trust Agreement for a statement of
the respective rights  thereunder of the Depositor,  the Trustee and the Holders
of the  Certificates,  and the terms upon which the Certificates are, and are to
be,  authenticated  and delivered.  To the extent not otherwise  defined herein,
each  capitalized  term used herein has the meaning  assigned to it in the Trust
Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as the Amended and Restated Class D-R Revolving Certificates,  Series
1998-1  having a scheduled  maturity of April 17, 2000 and a Series  Termination
Date of July 15, 2019 (herein called the "Class D-R Certificates") issued and to
be issued under the Trust Agreement.  This Class D-R Certificate is issued under
and is subject to the terms,  provisions and conditions of the Trust  Agreement,
to which Trust  Agreement the holder of this Class D-R  Certificate by virtue of
such Holder's acceptance hereof assents and by which such Holder is bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The aggregate  amount of all Fundings  required to be made by the Holder of this
Certificate, shall be as set forth in the Revolving Funding Schedule.

         Principal  and other  amounts  distributable  with respect to Class D-R
Certificates  shall be  payable  only to the  extent  of  amounts  available  in
accordance  with,  and to the extent of, the priorities for payment of Class D-R
Certificates  set  forth in  Section 3 of the  Supplement  for this  Series  and
Section 5.02 of the Trust  Agreement,  in installments  ending no later than the
Series  Termination  Date  unless  the Class D-R  Certificates  becomes  due and
payable at an earlier date by call for  redemption or otherwise.  All reductions
in the principal  amount of a Class D-R  Certificate  effected by  distributions
made on any such Payment  Date shall be binding upon all future  Holders of this
Class  D-R  Certificate  and  of any  Class  D-R  Certificate  issued  upon  the
registration  of  transfer  hereof or in  exchange  herefor  or in lieu  hereof,
whether or not such payment is noted on this Class D-R Certificate. All payments
with respect to all of the Class D-R Certificates of a Series shall be made on a
pro rata basis  based upon the ratio that the  Outstanding  Principal  Amount of
this Class D-R  Certificate  bears to the  Outstanding  Principal  Amount of all
Class D-R  Certificates  of such Series;

                                      D-2

<PAGE>


provided  that, if as a result of such proration a portion of such payment would
- --------
be less than $0.01,  then such  payment  shall be reduced to the  nearest  whole
cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class D-R Certificates to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the Class D-R  Certificates  shall be made  prorata  based upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class D-R Certificates of this Series, provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         All amounts  payable with respect to this Class D-R  Certificate on any
Payment Date will, as provided in the Trust Agreement,  be paid to the Person in
whose name this  Certificate  is  registered on the Record Date for such Payment
Date, which shall be the close of business on the last day of the month prior to
such Payment Date (whether or not a Business  Day).  Such amounts are payable by
wire transfer in immediately available funds to the account specified in writing
to the Trustee by the Person whose name appears as the Registered Holder of this
Certificate on the Certificate Register received at least five (5) Business Days
prior  to the  Record  Date  for the  Payment  Date  (or if no such  account  is
specified  or if such wire fails,  by check  mailed by  first-class  mail to the
Person whose name appears as the  Registered  Holder of this  Certificate on the
Certificate  Register  at the  address  of  such  Person  as it  appears  on the
Certificate Register),  in such coin or currency of the United States of America
as at the time of payment  is legal  tender  for  payment of public and  private
debts. Funds represented by checks returned undelivered will be held for payment
to the Person entitled thereto,  subject to the terms of the Trust Agreement, at
the office or agency in the United  States of America  designated as such by the
Depositor for such purpose pursuant to the Trust Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any Person that is a beneficial  owner of
any  interest in a  Certificate,  by virtue of such  Person's  acquisition  of a
beneficial  interest  therein),  agree to report the  transactions  contemplated
thereby in accordance with such stated intentions unless and until determined to
the contrary by an applicable taxing authority.

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain  other  assets  described  in  the  Trust   Agreement.   The  Class  D-R
Certificates of the 1998-1 Series and all other Series of Class D-R Certificates
issued under the Trust  Agreement are payable out of the Trust Estate pari passu
among such Class D-R  Certificateholders  equally and ratably without prejudice,
priority or distinction  between any Class D-R  Certificate by reason of time of
issue or otherwise. The Class D-R Certificates are payable only out of the Trust
Estate and do not represent  recourse  obligations of the Depositor,  Allegiance
Capital,  LLC or any of their  respective  affiliates or  successors.  The Trust
Agreement  pursuant to which this Class D-R  Certificate is issued also provides
for the issuance of other Classes and Series of Certificates  from time to time.
Except  as  otherwise  may be  provided  in  future  Supplements  to  the  Trust
Agreement, payments on the Class D-R Certificates are subordinate to payments on
all other Classes of Certificates.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor  before such time,  except that the  Depositor  may cause the Trust to
prepay on a dollar for dollar basis the principal,  without  penalty or premium,
of any  Outstanding  Series of Revolving  Certificates  with the proceeds of the
issuance of a Series of Term Certificates.

                                      D-3

<PAGE>


         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly authorized in writing, and thereupon one or more new Class D-R Certificates
having  the  same  Scheduled  Maturity,   Series  Termination  Date,  authorized
denomination(s)  and for the same  initial  aggregate  principal  amount will be
issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate thereof will not file any involuntary  petition or otherwise institute
any   bankruptcy,   reorganization,   arrangement,   insolvency  or  liquidation
proceeding or other  proceeding under any federal or state bankruptcy or similar
law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

         This Class D-R Certificate and the Trust Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class  D-R  Certificate  or of the Trust  Agreement  shall  alter or impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class D-R  Certificate,  but solely from the assets of the Trust  Estate and the
Class D-R Certificate  Insurance Policy at the times, place and rate, and in the
coin or currency, herein prescribed.

                                      D-4



<PAGE>
         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by the President or a Vice President of its
Manager, Allegiance Management Corp.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class D-R  Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class D-R Term Certificates, Series 1998-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment &
                                                   Date Paid
- -------------------------------------------------------------------------------




                                                         1

                           SECOND AMENDED AND RESTATED
                           ---------------------------
                                  SUPPLEMENT TO
                                  -------------
                                 TRUST AGREEMENT
                                 ---------------
                                       FOR
                                       ---
                             REVOLVING SERIES 1998-1
                             -----------------------

         This Second  Amended and Restated  Supplement  to Trust  Agreement  for
Revolving  Series  1998-1  (as  amended  or  modified  from  time to time,  this
"Supplement"),  dated as of September 15, 1999, is entered into among Allegiance
Funding I, LLC, a Delaware limited  liability  company  (successor to Allegiance
Funding Corp. I) (the  "Depositor"),  Manufacturers and Traders Trust Company, a
New  York  banking   corporation  (the   "Trustee"),   and  Point  West  Capital
Corporation, as servicer, a Delaware corporation (the "Servicer").

         This Supplement  incorporates by reference all of the provisions of the
Trust Agreement (the "Trust  Agreement"),  dated as of August 1, 1998, among the
Depositor,  the Servicer and the Trustee  entered  into in  connection  with the
transactions described below. This Supplement further amends and restates in its
entirety the Amended and Restated  Supplement  to Trust  Agreement for Revolving
Series 1998-1, dated as of September 1, 1999, among such parties.

         The  Depositor  duly  authorized  the  execution  and  delivery  of the
original  Supplement  dated as of August 1, 1998 to provide for the  issuance of
the Allegiance Capital Trust I Revolving Certificates,  Series 1998-1 (the "98-1
Revolving Certificates"), which consist of the Class A-R Revolving Certificates,
Series  1998-1  (the  "98-1  Class  A-R  Certificates"),   Class  B-R  Revolving
Certificates,  Series  1998-1  (the "98-1  Class B-R  Certificates"),  Class C-R
Revolving Certificates,  Series 1998-1 (the "98-1 Class C-R Certificates"),  and
Class  D-R   Revolving   Certificates,   Series  1998-1  (the  "98-1  Class  D-R
Certificates"),  each  issuable  as  provided  in the Trust  Agreement.  By this
Supplement,  the Depositor is authorizing the issuance of an additional Class of
98-1 Revolving Certificates, designated as the Class C2-R Revolving Certificates
, Series 1998-1 (the "98-1 C2-R Certificates") and the redesignation of the 98-1
Class C-R Certificates as the Class C1-R Revolving  Certificates , Series 1998-1
(the "98-1 C1-R Certificates").  This Series of Certificates has been designated
as a "Revolving  Series" under the Trust Agreement.  The Class A-R Certificates,
Class B-R Certificates, Class C1-R Certificates and Class C2-R Certificates have
initial credit ratings from the Rating Agency of A, BBB, BB and B, respectively,
and the Class D-R  Certificates are not rated. The Loan Schedule for this Series
as in effect on the date  hereof is attached  hereto as Schedule A.  Pursuant to
Section 2.02 of the Trust  Agreement,  this  Supplement sets forth the following
additional terms applicable to this Series of Certificates.

Section 1.        Definitions.
- ----------        ------------

         "Applicable  Rate Spread":  For each of the Class A-R, Class B-R, Class
C1-R and Class C2-R Certificates  within this Series, the amount specified below
(or as otherwise adjusted pursuant to Section 5 hereof):

                  Class             A-R = 2.00% per annum  for  Accrual  Periods
                                    commencing  before  September  1,  1999  and
                                    thereafter 2.05% per annum
                  Class B-R =       2.80% per annum
                  Class C1-R =      5.50% per annum
                  Class C2-R =      6.75% per annum


                                       1
<PAGE>


         "Certificate Interest Rate": (a) For the Class A-R Certificates in this
Series, a per annum rate equal to the LIBOR Rate plus the Applicable Rate Spread
for such Class,  provided that such  Certificate  Interest Rate shall not exceed
the Maximum Interest Rate; (b) for the Class B-R, C1-R and C2-R  Certificates in
this Series, respectively,  the rate that provides a bond equivalent yield equal
to the sum of the  Applicable  Rate Spread for such Class plus the Treasury Rate
for  such  Class  (as  reset  for each  Funding  Date  for  such  Class),  which
computation shall have been approved in writing by the Certificateholder  Agent;
and (c) for the Class D-R Certificates in this Series, 0.0%.

         "Class A-R Certificate": Any Certificate of this Series designated as a
Class A-R  Certificate,  substantially in the form attached hereto as Exhibit A,
and which is Outstanding as of any date.

         "Class B-R Certificate": Any Certificate of this Series designated as a
Class B-R  Certificate,  substantially in the form attached hereto as Exhibit B,
and which is Outstanding as of any date.

         "Class C1-R Certificate":  Any Certificate of this Series designated as
a Class C1-R  Certificate,  substantially in the form attached hereto as Exhibit
C-1, and which is Outstanding as of any date.

         "Class C2-R Certificate":  Any Certificate of this Series designated as
a Class C2-R  Certificate,  substantially in the form attached hereto as Exhibit
C-2, and which is Outstanding as of any date.

         "Class D-R Certificate": Any Certificate of this Series designated as a
Class D-R  Certificate,  substantially in the form attached hereto as Exhibit D,
and which is Outstanding as of any date.

         "Delivery Date":  August 19, 1998.

         "Draw Fee": With respect to any Funding, an amount equal to the product
of (i) 0.0010 and (ii) the Funding Amount for such Funding that is  attributable
to any Rated Certificates of this Series.

         "Effective Date":  September 21, 1999.

         "Excess  Funding  Amount":  With  respect to any Funding  Date,  if the
requested  Funding  Amount  (a)  would,  under  Section  2  hereof,   cause  the
Outstanding  Principal  Amount of a Class of  Certificates in this Series (other
than the Class A-R  Certificates)  to equal the Maximum  Series  Amount for such
Class but (b) would not be in an amount  sufficient  to also permit a Funding in
the amount of the Minimum  Funding Amount for the next Class of  Certificates to
be  funded  pursuant  to  Section 2 hereof,  the  amount by which the  requested
Funding Amount  exceeds the Maximum Series Amount for the Class of  Certificates
referenced in clause (a) of this definition.

         "Funding Termination Event": The earlier to occur of (a) the cumulative
Funding of Loans having an aggregate  Loan  Balance of  $60,000,045  and (b) the
occurrence of a Depositor Event of Default, Servicer Event of Default or Special
Servicer  Event of Default that has not been cured or waived  within thirty (30)
days after written notice thereof.

         "Initial Funding  Amount":  For each of the Class A-R, Class B-R, Class
C-R and Class D-R Certificates within this Series, the amount specified below:

                    Class A-R = $0.0
                    Class B-R = $0.0
                    Class C-R = $0.0
                    Class D-R = $3,650,000




                                       2

<PAGE>

"Initial Payment Date": October 15, 1998.

         "LIBOR Rate": With respect to each Accrual Period, a per annum interest
rate equal to the rate for London  interbank  offered  quotations  for one-month
Eurodollar  deposits  determined  by the  Servicer  for such  Accrual  Period as
follows:

         (a) On each Reset Date,  the Servicer will  determine the LIBOR Rate on
         the basis of the rate for deposits in U.S.  Dollars for a period of one
         month that appears on Bloomberg MMR2 or, if unavailable,  Telerate Page
         3750, as of 11:00 a.m. (London time) on such Reset Date.

         (b) If such rate does not  appear on  Telerate  Page 3750 or  Bloomberg
         MMR2,  the rate for such Reset Date will be  determined on the basis of
         the  rates  at  which  deposits  in U.S.  Dollars  are  offered  by the
         Reference Banks at approximately  11:00 a.m. (London time) on such date
         to prime banks in the London interbank market for a period of one month
         commencing on that Reset Date.  The Servicer will request the principal
         London  office  of  each  of the  Reference  Banks  to  provide  such a
         quotation.  If, on any Reset  Date:  (i) at least two  Reference  Banks
         provide  quotations when requested,  the LIBOR Rate for such Reset Date
         will be the arithmetic mean of the quotations so received; or (ii) only
         one or none of the Reference Banks provides such a quotation, the LIBOR
         Rate will be the  arithmetic  mean of the offered rates quoted by major
         banks in New York City selected by the Servicer at approximately  11:00
         a.m.  (New  York City  time) on such  Reset  Date for loans to  leading
         European banks in U.S.  Dollars for a period of one month commencing on
         that Reset Date.

         (c) If, on any Reset Date, the LIBOR Rate cannot be calculated pursuant
         to one of the above  methods,  the LIBOR Rate for such Reset Date shall
         be the rate as most recently determinable under such methods.

         "Maximum   Interest   Rate":  A  per  annum  rate  for  the  Class  A-R
Certificates that is derived from its pro rata share of the Series Percentage of
interest due on the Loans less the Series Percentage of Scheduled Expenses, with
such pro ration based upon the relative rate at which interest otherwise accrues
among Classes of this Series.

         "Maximum  Series  Amount":  $30,000,045,  allocated  to each  Class  of
Certificates  in this Series as follows (or as  otherwise  adjusted  pursuant to
Section 4 hereof):

                    Class A-R = $20,950,000
                    Class B-R = $ 3,300,045
                    Class C-R = $ 2,100,000
                    Class D-R = $ 3,650,000

         "Minimum Funding Amount":  The amount specified below for each Class of
Certificates in this Series:

                    Class A-R = $ 1,000,000
                    Class B-R = $ 3,300,045
                    Class C-R = $ 2,100,000
                    Class D-R = $     1,000

provided  that,  with respect to the final funding prior to issuance of any Term
- --------
Certificates, the Minimum Funding Amount for the Class A-R Certificates shall be
$100,000.


                                       3
<PAGE>


         "Non-Usage  Fee":  With  respect to each  Accrual  Period  through  the
Funding Termination Date, an amount,  payable to *** to the account specified in
Annex 2 to the  Certificate  Purchase  Agreement,  equal to the  product  of (a)
0.0025 per annum and (b) the  positive  difference  between the  Maximum  Series
Amount for the Class A-R, B-R, Class C1-R and C2-R  Certificates  in this Series
and the average  Outstanding  Principal Amount of all Class A-R, B-R, Class C1-R
and C2-R Certificates in this Series during such Accrual Period.

         "Revolving  Funding  Date":  Any  Funding  Date on which the  Depositor
obtains a Funding under the 98-1 Revolving Certificates.

         "Revolving Funding Schedule":  The schedule attached hereto as Schedule
B, as amended  from time to time  pursuant to Section 4 hereof.  Such  Revolving
Funding Schedule,  as amended from time to time, is incorporated  herein by this
reference.

         "Scheduled Funding Termination Date": (a) With respect to the Class A-R
certificates,  March 31, 2000; and (b) with respect to the Class B-R, Class C1-R
and Class C2-R  certificates,  December 30, 1999,  provided  that if there is an

active  "B"  fund  under   management  by  the   Certificateholder   Agent,  the
Certificateholder  Agent  shall use its best  efforts  to extend  the  Scheduled
Funding  Termination  Date applicable to any Class B-R, Class C1-R or Class C2-R
Certificate to March 31, 2000.

         "Scheduled Maturity":  With respect to any Class A-R, Class B-R , Class
C1-R or Class C2-R Certificate, April 17, 2000.

         "Series  Termination Date": For each of the Class A-R, Class B-R, Class
C1-R, Class C2-R and Class D-R  Certificates in this Series,  the date specified
below:

                    Class A-R = July 15, 2019
                    Class B-R = July 15, 2019
                    Class C1-R = July 15, 2019
                    Class C2-R = July 15, 2019
                    Class D-R = July 15, 2019

         "Swap Agreement":  Means the ISDA Master Agreement,  dated as of August
1,1998,  along  with the  related  Schedule,  dated as of August 1, 1998 and the
Confirmation dated as of August 1,1998,  between Point West Capital  Corporation
and the Trust.

         "Transaction Documents Date":  As of August 1,1998.

         "Treasury  Rate":  With respect to the Class B-R,  Class C1-R and Class
C2-R Certificates, on the date three (3) Business Days prior to any Funding Date
for such Class, a per annum rate equal to the bond equivalent  yield on actively
traded U.S. government  securities with a one year maturity as set forth on page
"USD" of the Bloomberg Financial Markets Screen (or if not available,  any other
nationally  recognized  trading screen reporting  on-line  intra-day  trading in
United States government  securities) at 11:00 a.m. (New York time) on such date
of determination,  or in the event no such nationally  recognized trading screen
is available,  the  arithmetic  mean of the yields for the two columns under the
heading "Week Ending" published in the Federal Reserve H.15 Statistical  Release
under the caption "Treasury Constant Maturities" for one (1) year maturities.

***Confidential information omitted pursuant to a request for confidential
treatment filed separately with the Securities and Exchange Commission.



                                       4

<PAGE>


Section 2.        Sequence for Fundings.
- ----------        ----------------------

         (a) Holders of Certificates in this Series shall provide Fundings under
this Series in sequence, by Class, in reverse order of alphabetical  designation
such that no Class in this Series  shall be  obligated  to make a Funding  under
Section  4.05 of the Trust  Agreement  unless all  subordinated  Classes in this
Series have an Outstanding Principal Amount (taking into account any Fundings by
such subordinated Class on such Funding Date) equal to the Maximum Series Amount
for such Class;  provided that, on any Funding Date, the Excess Funding  Amount,
                 --------
if any, shall be funded by and allocated to the Class D-R  Certificates,  though
such Excess  Funding  Amount shall not change the Maximum Series Amount for such
Class;  provided  further  that,  on the  next  Funding  Date,  the  Holders  of
        --------  -------
Certificates  in the  applicable  Class of this Series then  obligated to make a
Funding shall first fund an amount equal to the Excess  Funding Amount then held
by the Holders of the Class D-R Certificates.

         (b) On each  Funding  Date,  all Draw Fees shall be paid as provided in
the applicable Certificate Purchase Agreement(s).

         (c)  Notwithstanding  the  definition  of Funding Date set forth in the
Trust Agreement, upon the request of the Depositor, up to two additional Funding
Dates may be  designated  under this  Series,  one  during the period  beginning
August  30,  1999 and  ending  September  17,  1999 and one  during  the  period
beginning  March  30,  2000 and  ending  April 14,  2000.  Such  Fundings  shall
otherwise occur on the terms set forth in the Transaction Documents.

Section 3.        Distributions.
- ----------        --------------

         Subject to the adjustments provided for in Section 5.02(c) of the Trust
Agreement,  on each Payment Date,  the Trustee shall  withdraw all funds then in
the  Distribution   Account  for  such  Series  and  shall  make  the  following
disbursements  in the  following  order  of  priority  (in  accordance  with the
provisions of and instructions on the monthly Servicer Report):

         (a)  to pay  the  interest  accrued  as of  that  Payment  Date  on all
outstanding Class A-R Certificates of this Series and any overdue interest;

         (b)  to pay  the  interest  accrued  as of  that  Payment  Date  on all
outstanding Class B-R Certificates of this Series and any overdue interest;

         (c) to pay the  interest  accrued as of that  Payment Date first (i) on
all outstanding  Class C1-R Certificates of this Series and any overdue interest
thereon and then (ii) on all outstanding  Class C2-R Certificates of this Series
and any overdue interest thereon;

         (d)      to pay any Non-Usage Fees then due;

         (e) to the extent of the Series Percentage of any Interest  Collections
in excess of Scheduled Expenses and amounts distributed  pursuant to clauses (a)
- - (d) above,  to deposit into the Reserve  Account an amount equal to the Series
Percentage  of the amount  necessary  to bring the balance  therein to an amount
equal to the Reserve Account Required Balance;

         (f) to the extent of any remaining  Series  Collections,  to pay to the
Class A-R  Certificateholders  of this Series an amount  equal to the  Principal
Distribution  Amount allocable this Series,  to be applied to

                                       5

<PAGE>


the payment of the Outstanding  Principal Amount of such Certificates until such
Outstanding Principal Amount is repaid in full;

         (g) to the extent of any remaining  Series  Collections,  to pay to the
Class B-R  Certificateholders  of this Series an amount  equal to the  Principal
Distribution Amount allocable this Series (and not already distributed  pursuant
to clause (f) above), to be applied to the payment of the Outstanding  Principal
Amount of such Certificates until such Outstanding Principal Amount is repaid in
full;

         (h) to the extent of any remaining  Series  Collections,  to pay to the
Class C1-R  Certificateholders  of this Series an amount equal to the  Principal
Distribution Amount allocable this Series (and not already distributed  pursuant
to clauses (f) and (g) above),  to be applied to the payment of the  Outstanding
Principal Amount of such Certificates until such Outstanding Principal Amount is
repaid in full;

         (i) to the extent of any remaining  Series  Collections,  to pay to the
Class C2-R  Certificateholders  of this Series an amount equal to the  Principal
Distribution Amount allocable this Series (and not already distributed  pursuant
to  clauses  (f),  (g) and (h)  above),  to be  applied  to the  payment  of the
Outstanding  Principal  Amount  of  such  Certificates  until  such  Outstanding
Principal Amount is repaid in full;

         (j) to pay to the Class A-R  Certificateholders an amount equal to that
portion of the Certificate  Interest Rate that would have otherwise accrued with
respect to such Class in respect of a prior Payment Date but for the application
of the Maximum  Interest Rate, to the extent not already paid on a prior Payment
Date;

         (k) to pay to the Trustee,  the Servicer,  the Special Servicer and the
Servicing  Advisor any other  amounts due to them as  expressly  provided in the
Trust Agreement or in the Servicing  Agreement,  including Recovery Expenses not
previously  reimbursed and deferred  Servicer Fees,  Special  Servicer Fees, and
Servicing  Advisor Fees not otherwise  paid pursuant to any  Supplement or other
Transaction Document;

         (l) upon the  occurrence  of a Depositor  Event of  Default,  an amount
sufficient to reimburse the Trustee and the  Certificateholders for any expenses
incurred by them in enforcing remedies available under Section 6.02 of the Trust
Agreement; and

         (m) to pay any and all remaining  funds to the Holders of the Class D-R
Certificates  and,  if  no  such  Certificates  are  then  Outstanding,  to  the
Depositor.

Section 4.    Right to Cause Prepayments; Adjustment of Maximum Series Amounts
- ----------    ----------------------------------------------------------------
              and Minimum Funding Amounts.
              ----------------------------

         (a)  Notwithstanding  any other provision of the Trust Agreement or the
Certificates  to the contrary,  the Depositor shall have the option to cause the
Trust to prepay, without premium or penalty,  principal on any Outstanding Class
of 98-1  Revolving  Certificates  on a  dollar  for  dollar  basis  with the net
proceeds  of the  issuance  of a  Series  of Term  Certificates,  with  such net
proceeds  being  used to  prepay  all 98-1  Revolving  Certificates  by Class in
reverse order of issuance;  provided that no such  prepayment of 98-1  Revolving
                            --------
Certificates  shall be permitted  unless all Rated  Certificates  are prepaid in
full.  Notwithstanding such prepayment,  such 98-1 Revolving  Certificates shall
remain  Outstanding and additional  Fundings may be made under such Certificates
in  accordance  with Article  Three of the Trust  Agreement.  Following any such
prepayment in connection with the issuance of a Series of Term Certificates: (i)
the Maximum Series Amount for each Class of Certificates in this Series shall be
adjusted  from  time to time to the  level  required  by the  Rating  Agency  to
maintain the respective rating on each such Class of Certificates; provided that
in no event shall the aggregate  Maximum  Series Amount of  $30,000,045  for all
Classes be exceeded; (ii)

                                       6
<PAGE>


following such  adjustment,  the Minimum Funding Amount for the Class B-R, Class
C1-R and Class  C2-R  Certificates  shall be  adjusted  upward or  downward,  as
appropriate;  and (iii)  such  adjustments  shall be  reflected  on a  Revolving
Funding  Schedule  as  described  on  clause  (b)  below.   Notwithstanding  the
foregoing,  the Maximum Series Amounts and Minimum  Funding Amounts shall not be
increased  without the consent of the Holders of  Certificates  in the  relevant
Class, and the Certificateholder  Agent shall use its best efforts to obtain any
required approvals.

         (b) As of the Effective Date, the Revolving  Funding Schedule is as set
forth on Schedule B hereto.  Thereafter,  a revised  Revolving  Funding Schedule
shall be included  with each  Funding  Report  delivered  in  connection  with a
Funding Date.  In addition,  upon any  prepayment in accordance  with clause (a)
above, a revised  Revolving  Funding Schedule shall be provided by the Depositor
to the  Rating  Agency  and  the  Certificateholder  Agent.  Each  such  revised
Revolving Funding Schedule shall, as appropriate,  specify (i) the dollar amount
that each Class of this Series shall fund in connection with the related Funding
or (ii) the adjusted  Maximum Series Amount and Minimum  Funding Amount for each
Class of Certificates in this Series.

         (c) In addition,  on any Funding Date:  (i) the Class D-R  Certificates
may be prepaid,  without premium or penalty, in the amount of any Excess Funding
Amount being funded on such date by the Holders of Rated Certificates;  and (ii)
the Maximum Series Amount for the Class D-R  Certificates  shall be increased if
required by the Rating Agency to maintain the rating of any Certificates of this
Series in  connection  with a  specific  Funding  that  involves  Loans that are
permitted to deviate from the Program Guidelines or the Pool Criteria.

         (d) The parties agree that the aggregate amount of each Funding under a
Term Series shall be at least $15,000,000.

Section 5.        Increase in Interest Rate.
- ----------        --------------------------

         Notwithstanding  the definition of Certificate  Interest Rate set forth
above, if any Class A-R, Class B-R, Class C1-R or Class C2-R Certificate in this
Series is not repaid by its Scheduled  Maturity,  then,  for any Accrual  Period
commencing on or after such Scheduled Maturity, the Certificate Interest Rate on
such Certificate shall be increased by 1.00%.

Section 6.        Limitation of Transfer and Exchange of Class D-R Certificates.
- ----------        -------------------------------------------------------------

         So long as any Rated Certificates are Outstanding,  the Depositor shall
maintain  legal and  beneficial  ownership  of at least  51% of the  Outstanding
Principal  Amount of the Class D-R  Certificates,  unless otherwise agreed to by
the Controlling Holders.

Section 7.        Reserve Account Deposit.
- ----------        ------------------------

         On or prior to the initial Funding Date for this Series,  the Depositor
shall deposit  $250,000 into the Reserve Account for investment and disbursement
in accordance with Section 5.03 of the Trust Agreement.


Section 8.        Minimum Denominations.
- ----------        ----------------------

         The  Certificates  of this  Series  shall be issuable  without  minimum
denominations.


                                       7
<PAGE>


Section 9.        Distribution In-Kind.
- ----------        ---------------------

         By executing this Supplement  (including the related  Certificateholder
consent) all parties  acknowledge  and approve the  distribution  in-kind by the
Trustee to the Holder of the 98-1 Class D-R Certificate of all right,  title and
interest  in and to *** and any Loan  Assets  related  to such Loan in lieu of a
portion of the cash  prepayment  otherwise  being made to such  Holder as of the
Effective  Date.  The in kind  distribution  shall be credited  against the cash
prepayment due to such Holder in an amount equal to the unpaid principal balance
of such Loan, as shown on the Repurchase Price Calculation Statement included in
the Servicer  Report dated September 13, 1999. The Trustee is hereby directed to
execute and deliver all assignments,  note endorsements and other  documentation
necessary to effectuate such distribution in kind.

Section 10.       Precondition to Fundings.
- -----------       -------------------------

         On or before each date for the first  Funding by the Holders of a Class
of Rated  Certificates  in this Series,  the  Depositor  shall  provide  written
confirmation  from the  Rating  Agency of the  initial  rating on the all of the
Rated Certificates in this Series.

Section 11.       References to Class C-R Certificates; General Provisions.
- -----------       ---------------------------------------------------------

         The  amendments  made  pursuant  to this Second  Amended  and  Restated
Supplement shall be effective as of the Effective Date. All references herein or
in any other Transaction Document (including any Purchase Agreement) to the 98-1
Class C-R  Certificates  shall, at all times on and after the Effective Date, be
deemed  to  refer to the 98-1  Class  C1-R  Certificates  and  98-1  Class  C2-R
Certificates.  Upon  execution  and delivery of this  Supplement,  the Depositor
shall execute and the Trustee shall  authenticate  98-1 Class C1-R  Certificates
and 98-1 Class C2-R Certificates which shall be delivered by the Trustee to each
Holder of a 98-1 Class C-R  Certificate  in exchange for its existing 98-1 Class
C-R Certificate.  Pending such exchange, the 98-1 Class C-R Certificate shall be
deemed to  evidence  both the 98-1  Class C1-R  Certificate  and 98-1 Class C2-R
Certificate.

         As amended and supplemented by this Supplement,  the Trust Agreement is
in  all  respects   ratified  and  confirmed  and  the  Trust  Agreement  as  so
supplemented  shall be read, taken and construed as one and the same instrument.
In the event that any term or provision  contained herein shall conflict with or
be inconsistent with any term or provision contained in the Trust Agreement, the
terms and conditions of the Supplement shall be controlling.

         This  Supplement  shall be construed in accordance with and governed by
the internal laws of the State of New York  applicable to agreements made and to
be performed  therein,  without regard to the conflict of laws provisions of any
State.

         This Supplement may be executed in any number of counterparts,  each of
which so executed shall be deemed to be an original,  but all such  counterparts
shall together constitute but one and the same instrument.

***Confidential information omitted pursuant to a request for confidential
treatment filed separately with the Securities and Exchange Commission.


                                       8



<PAGE>



         IN WITNESS  WHEREOF,  the Depositor,  the Trustee and the Servicer have
caused  this  Supplement  to be  executed by their  respective  duly  authorized
officers as of the date and year first written above.


                                   ALLEGIANCE FUNDING I, LLC, as the
                                   Depositor

                                   By:  ALLEGIANCE MANAGEMENT CORP., as Manager

                                   By:     /s/ Alan B. Perper
                                   --------------------------------
                                   Name:   Alan B. Perper
                                   Title:  President


                                   MANUFACTURERS AND TRADERS TRUST
                                   COMPANY, as the Trustee

                                   By:     /S/ Russell T. Whitley
                                   --------------------------------
                                   Name:    Russell T. Whitley
                                   Title:   Assistant Vice President


                                   POINT WEST CAPITAL CORPORATION, as
                                   the Servicer


                                   By:     /s/ Alan B. Perper
                                   --------------------------------
                                   Name:   Alan B. Perper
                                   Title:  President


<PAGE>




Consented and Agreed:


TICE & CO., as registered owner of the Class A-R
Certificates


By:       /s/ Jacqueline M. May
Its:      VP
Date:     9/21/99

TICE & CO., as registered owner of the Class B-R
Certificates

By:       /s/ Jacqueline M. May
Its:      VP
Date:     9/21/99

TICE & CO., as registered owner of the Class C-R
Certificates

By:       /s/ Jacqueline M. May
Its:      VP
Date:     9/21/99

<PAGE>

                                                                      EXHIBIT A
                                                                      ---------

          FORM OF AMENDED AND RESTATED CLASS A-R REVOLVING CERTIFICATE
          ------------------------------------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS A-R  CERTIFICATE IS TO BE MADE, THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. A-R                                                        % of Class
       ----                                                              ----

                           ALLEGIANCE CAPITAL TRUST I
       AMENDED AND RESTATED CLASS A-R REVOLVING CERTIFICATE, SERIES 1998-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)


                           Registered Owner:
                                            --------------------------------

                                      A-1

<PAGE>


DELIVERY DATE:                            SERIES TERMINATION DATE: July 15, 2019
              ----- --, ----

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance Funding Corp. I (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West  Capital  Corporation,  as Servicer,  and the Second  Amended and
Restated Supplement to Trust Agreement for Revolving Series 1998-1,  dated as of
September 15, 1999  (amending  and  restating  the original  Supplement to Trust
Agreement for Revolving  Series 1998-1,  dated as of August 1, 1998),  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as the Amended and Restated Class A-R Revolving Certificates,  Series
1998-1  having a scheduled  maturity of April 17, 2000 and a Series  Termination
Date of July 15, 2019 (herein called the "Class A-R Certificates") issued and to
be issued under the Trust Agreement.  This Class A-R Certificate is issued under
and is subject to the terms,  provisions and conditions of the Trust  Agreement,
to which Trust  Agreement the holder of this Class A-R  Certificate by virtue of
such Holder's acceptance hereof assents and by which such Holder is bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The aggregate  amount of all Fundings  required to be made by the Holder of this
Certificate shall be as set forth in the Revolving Funding Schedule.


         This Class A-R Certificate bears interest during each Accrual Period on
the  Outstanding  Principal  Amount  hereof (as of the first day of the  Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition,  with  respect to any  Funding by the Class A-R  Certificates  of this
Series occurring in any Accrual Period following the preceding Payment Date, the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through the end of the Accrual Period in which such Funding occurs in the amount
of the  applicable  First Period  Interest,  which interest shall be paid on the
next  Payment  Date.  The First Period  Interest on the Funding  Amount shall be
determined on the Funding Date at the rate  established on the applicable  Reset
Date. Notwithstanding the foregoing, if the Outstanding Principal Amount of this
Certificate is not paid in full by its Scheduled Maturity, then, for any Accrual
Period

                                      A-2

<PAGE>


commencing on or after such Scheduled Maturity, the Certificate Interest Rate on
this Certificate shall be increased by 1.00%. In making any interest payment, if
the interest calculation with respect to a Certificate shall result in a portion
of such payment  being less than $0.01,  then such payment shall be decreased to
the nearest whole cent,  and no subsequent  adjustment  shall be made in respect
thereof.

          The  principal  of this  Class  A-R  Certificate  shall be  payable in
installments  ending no later than the Series Termination Date unless this Class
A-R  Certificate  becomes  due and  payable  at an  earlier  date  by  call  for
redemption or otherwise.  All reductions in the principal  amount of a Class A-R
Certificate  effected by  payments  of  installments  of  principal  made on any
Payment  Date  shall be  binding  upon all  future  Holders  of this  Class  A-R
Certificate  and of any Class A-R  Certificate  issued upon the  registration of
transfer  hereof or in exchange  herefor or in lieu hereof,  whether or not such
payment is noted on this Class A-R  Certificate.  Each  installment of principal
payable  on this  Class  A-R  Certificate  shall be in an  amount  equal to this
Certificateholder's  pro rata  share of the  Class  A-R  Principal  Distribution
Amount  available to be paid in accordance  with the  priorities of Section 3 of
the Supplement for this Series and Section 5.02 of the Trust Agreement.  Subject
to the terms of the Trust  Agreement,  the  principal  payable on this Class A-R
Certificate  shall be paid on each  Payment  Date  during  the term of the Trust
Agreement, beginning on the Initial Payment Date. All payments of principal with
respect to all of the Class A-R  Certificates of a Series shall be made on a pro
rata basis based upon the ratio that the Outstanding Principal Amount of a Class
A-R  Certificate  bears to the  Outstanding  Principal  Amount  of all Class A-R
Certificates  of such Series;  provided that, if as a result of such proration a
                               --------
portion of such principal  would be less than $0.01,  then such payment shall be
reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class A-R Certificates to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the Class A-R  Certificates  shall be made  prorata  based upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class A-R Certificates of this Series, provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any

                                      A-3
<PAGE>


Person that is a beneficial owner of any interest in a Certificate, by virtue of
such Person's acquisition of a beneficial interest therein), agree to report the
transactions  contemplated  thereby in  accordance  with such stated  intentions
unless and until determined to the contrary by an applicable taxing authority.

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain  other  assets  described  in  the  Trust   Agreement.   The  Class  A-R
Certificates of the 1998-1 Series and all other Series of Class A-R Certificates
issued under the Trust  Agreement are generally  payable out of the Trust Estate
pari passu among such Class A-R  Certificateholders  equally and ratably without
prejudice,  priority or distinction  between any Class A-R Certificate by reason
of time of issue or otherwise.  The Class A-R  Certificates are payable only out
of the Trust Estate and do not represent recourse  obligations of the Depositor,
Allegiance Capital, LLC or any of their respective affiliates or successors. The
Trust  Agreement  pursuant  to which this Class A-R  Certificate  is issued also
provides for the issuance of other Classes and Series of Certificates  from time
to time.  Payments of interest on the Class A-R  Certificates are senior to such
payments on other  Classes  having a lower credit  rating from the Rating Agency
and are  subordinate  to payments  of  interest  on any Classes  having a higher
credit  rating form the Rating  Agency.  Payments of  principal in the Class A-R
Certificates are senior to payments of principal on other classes having a lower
credit rating from the Rating Agency and are subordinate to such payments on any
Class having a higher credit rating from the Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor  before such time,  except that the  Depositor  may cause the Trust to
prepay on a dollar for dollar basis the principal,  without  penalty or premium,
of any  Outstanding  Series of Revolving  Certificates  with the proceeds of the
issuance or Funding of a Series of Term Certificates.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly authorized in writing, and thereupon one or more new Class A-R Certificates
of the same  Scheduled  Maturity of  authorized  denominations  and for the same
initial aggregate principal amount will be issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the

                                      A-4
<PAGE>


Certificates under the Trust Agreement at any time by the Depositor, the Trustee
and the Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

         This Class A-R Certificate and the Trust Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class  A-R  Certificate  or of the Trust  Agreement  shall  alter or impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class A-R  Certificate,  but solely  from the assets of the Trust  Estate at the
times, place and rate, and in the coin or currency, herein prescribed.

                                      A-5


<PAGE>
         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by the President or a Vice President of its
Manager, Allegiance Management Corp.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class A-R  Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class A-R Term Certificates, Series 1998-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment        Date Paid

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

<PAGE>
                                                                 EXHIBIT B
                                                                 ---------

          FORM OF AMENDED AND RESTATED CLASS B-R REVOLVING CERTIFICATE
          ------------------------------------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS B-R  CERTIFICATE IS TO BE MADE, THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. B-R                                                        % of Class
        -----                                                             ----

                           ALLEGIANCE CAPITAL TRUST I
       AMENDED AND RESTATED CLASS B-R REVOLVING CERTIFICATE, SERIES 1998-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

          (This Certificate does not represent an obligation of, or an
       interest in, the Depositor, Allegiance Capital, LLC, the Trustee or
               any of their respective affiliates or successors.)


                           Registered Owner:
                                            -----------------------------
                                      B-1

<PAGE>

DELIVERY DATE:                          SERIES TERMINATION DATE: July 15, 2019
              ----- --, ----

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance Funding Corp. I (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West  Capital  Corporation,  as Servicer,  and the Second  Amended and
Restated Supplement to Trust Agreement for Revolving Series 1998-1,  dated as of
September 15, 1999  (amending  and  restating  the original  Supplement to Trust
Agreement for Revolving  Series 1998-1,  dated as of August 1, 1998),  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as the Amended and Restated Class B-R Revolving Certificates,  Series
1998-1  having a scheduled  maturity of April 17, 2000 and a Series  Termination
Date of July 15, 2019 (herein called the "Class B-R Certificates") issued and to
be issued under the Trust Agreement.  This Class B-R Certificate is issued under
and is subject to the terms,  provisions and conditions of the Trust  Agreement,
to which Trust  Agreement the holder of this Class B-R  Certificate by virtue of
such Holder's acceptance hereof assents and by which such Holder is bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The aggregate  amount of all Fundings  required to be made by the Holder of this
Certificate shall be as set forth in the Revolving Funding Schedule.

         This Class B-R Certificate bears interest during each Accrual Period on
the  Outstanding  Principal  Amount  hereof (as of the first day of the  Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition,  with  respect to any  Funding by the Class B-R  Certificates  of this
Series occurring in any Accrual Period following the preceding Payment Date, the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through the end of the Accrual Period in which such Funding occurs in the amount
of the  applicable  First Period  Interest,  which interest shall be paid on the
next  Payment  Date.  The First Period  Interest on the Funding  Amount shall be
determined on the Funding Date at the rate  established on the applicable  Reset
Date. Notwithstanding the foregoing, if the Outstanding Principal Amount of this
Certificate is not paid in full by its Scheduled Maturity, then, for any Accrual
Period

                                      B-2
<PAGE>



commencing on or after such Scheduled Maturity, the Certificate Interest Rate on
this Certificate shall be increased by 1.00%. In making any interest payment, if
the interest calculation with respect to a Certificate shall result in a portion
of such payment  being less than $0.01,  then such payment shall be decreased to
the nearest whole cent,  and no subsequent  adjustment  shall be made in respect
thereof.

         The  principal  of this  Class  B-R  Certificate  shall be  payable  in
installments  ending no later than the Series Termination Date unless this Class
B-R  Certificate  becomes  due and  payable  at an  earlier  date  by  call  for
redemption or otherwise.  All reductions in the principal  amount of a Class B-R
Certificate  effected by  payments  of  installments  of  principal  made on any
Payment  Date  shall be  binding  upon all  future  Holders  of this  Class  B-R
Certificate  and of any Class B-R  Certificate  issued upon the  registration of
transfer  hereof or in exchange  herefor or in lieu hereof,  whether or not such
payment is noted on this Class B-R  Certificate.  Each  installment of principal
payable  on this  Class  B-R  Certificate  shall be in an  amount  equal to this
Certificateholder's  pro rata  share of the  Class  B-R  Principal  Distribution
Amount  available to be paid in accordance  with the  priorities of Section 3 of
the Supplement for this Series and Section 5.02 of the Trust Agreement.  Subject
to the terms of the Trust  Agreement,  the  principal  payable on this Class B-R
Certificate  shall be paid on each  Payment  Date  during  the term of the Trust
Agreement, beginning on the Initial Payment Date. All payments of principal with
respect to all of the Class B-R  Certificates of a Series shall be made on a pro
rata basis based upon the ratio that the Outstanding Principal Amount of a Class
B-R  Certificate  bears to the  Outstanding  Principal  Amount  of all Class B-R
Certificates  of such Series;  provided that, if as a result of such proration a
                               --------
portion of such principal  would be less than $0.01,  then such payment shall be
reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class B-R Certificates to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the Class B-R  Certificates  shall be made  prorata  based upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class B-R Certificates of this Series, provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any

                                      B-3

<PAGE>


Person that is a beneficial owner of any interest in a Certificate, by virtue of
such Person's acquisition of a beneficial interest therein), agree to report the
transactions  contemplated  thereby in  accordance  with such stated  intentions
unless and until determined to the contrary by an applicable taxing authority.

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain  other  assets  described  in  the  Trust   Agreement.   The  Class  B-R
Certificates of the 1998-1 Series and all other Series of Class B-R Certificates
issued under the Trust  Agreement are generally  payable out of the Trust Estate
pari passu among such Class B-R  Certificateholders  equally and ratably without
prejudice,  priority or distinction  between any Class B-R Certificate by reason
of time of issue or otherwise.  The Class B-R  Certificates are payable only out
of the Trust Estate and do not represent recourse  obligations of the Depositor,
Allegiance Capital, LLC or any of their respective affiliates or successors. The
Trust  Agreement  pursuant  to which this Class B-R  Certificate  is issued also
provides for the issuance of other Classes and Series of Certificates  from time
to time.  Payments of interest on the Class B-R  Certificates are senior to such
payments on other  Classes  having a lower credit  rating from the Rating Agency
and are  subordinate  to payments  of  interest  on any Classes  having a higher
credit  rating form the Rating  Agency.  Payments of  principal in the Class B-R
Certificates are senior to payments of principal on other classes having a lower
credit rating from the Rating Agency and are subordinate to such payments on any
Class having a higher credit rating from the Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor  before such time,  except that the  Depositor  may cause the Trust to
prepay on a dollar for dollar basis the principal,  without  penalty or premium,
of any  Outstanding  Series of Revolving  Certificates  with the proceeds of the
issuance or Funding of a Series of Term Certificates.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly authorized in writing, and thereupon one or more new Class B-R Certificates
of the same  Scheduled  Maturity of  authorized  denominations  and for the same
initial aggregate principal amount will be issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

       The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the

                                      B-4
<PAGE>

Certificates under the Trust Agreement at any time by the Depositor, the Trustee
and the Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

         This Class B-R Certificate and the Trust Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class  B-R  Certificate  or of the Trust  Agreement  shall  alter or impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class B-R  Certificate,  but solely  from the assets of the Trust  Estate at the
times, place and rate, and in the coin or currency, herein prescribed.

                                      B-5



<PAGE>
         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by the President or a Vice President of its
Manager, Allegiance Management Corp.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class B-R  Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class B-R Term Certificates, Series 1998-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment        Date Paid

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

<PAGE>

                                                                   EXHIBIT C-1
                                                                   -----------

          FORM OF AMENDED AND RESTATED CLASS C1-R REVOLVING CERTIFICATE
          -------------------------------------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS C1-R  CERTIFICATE IS TO BE MADE, THE PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. C1-R                                                       % of Class
         ----                                                              ----

                           ALLEGIANCE CAPITAL TRUST I
      AMENDED AND RESTATED CLASS C1-R REVOLVING CERTIFICATE, SERIES 1998-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

          (This Certificate does not represent an obligation of, or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
               any of their respective affiliates or successors.)


                           Registered Owner:
                                             ----------------------------
                                      C1-1

<PAGE>

DELIVERY DATE:                            SERIES TERMINATION DATE: July 15, 2019
               ----- --, ----

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance Funding Corp. I (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West  Capital  Corporation,  as Servicer,  and the Second  Amended and
Restated Supplement to Trust Agreement for Revolving Series 1998-1,  dated as of
September 15, 1999  (amending  and  restating  the original  Supplement to Trust
Agreement for Revolving  Series 1998-1,  dated as of August 1, 1998),  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as the Amended and Restated Class C1-R Revolving Certificates, Series
1998-1  having a scheduled  maturity of April 17, 2000 and a Series  Termination
Date of July 15, 2019 (herein called the "Class C1-R  Certificates")  issued and
to be issued under the Trust  Agreement.  This Class C1-R  Certificate is issued
under and is  subject  to the  terms,  provisions  and  conditions  of the Trust
Agreement, to which Trust Agreement the holder of this Class C1-R Certificate by
virtue of such Holder's  acceptance  hereof  assents and by which such Holder is
bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The aggregate  amount of all Fundings  required to be made by the Holder of this
Certificate shall be as set forth in the Revolving Funding Schedule.

          This Class C1-R  Certificate bears interest during each Accrual Period
on the Outstanding  Principal  Amount hereof (as of the first day of the Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition,  with  respect to any Funding by the Class C1-R  Certificates  of this
Series occurring in any Accrual Period following the preceding Payment Date, the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through the end of the Accrual Period in which such Funding occurs in the amount
of the  applicable  First Period  Interest,  which interest shall be paid on the
next  Payment  Date.  The First Period  Interest on the Funding  Amount shall be
determined on the Funding Date at the rate  established on the applicable  Reset
Date. Notwithstanding the foregoing, if the Outstanding Principal Amount of this
Certificate is not paid in full by its Scheduled Maturity, then, for any Accrual
Period

                                      C1-2

<PAGE>


commencing on or after such Scheduled Maturity, the Certificate Interest Rate on
this Certificate shall be increased by 1.00%. In making any interest payment, if
the interest calculation with respect to a Certificate shall result in a portion
of such payment  being less than $0.01,  then such payment shall be decreased to
the nearest whole cent,  and no subsequent  adjustment  shall be made in respect
thereof.

         The  principal  of this  Class  C1-R  Certificate  shall be  payable in
installments  ending no later than the Series Termination Date unless this Class
C1-R  Certificate  becomes  due and  payable  at an  earlier  date  by call  for
redemption or otherwise.  All reductions in the principal amount of a Class C1-R
Certificate  effected by  payments  of  installments  of  principal  made on any
Payment  Date  shall be  binding  upon all  future  Holders  of this  Class C1-R
Certificate and of any Class C1-R  Certificate  issued upon the  registration of
transfer  hereof or in exchange  herefor or in lieu hereof,  whether or not such
payment is noted on this Class C1-R  Certificate.  Each installment of principal
payable  on this  Class  C1-R  Certificate  shall be in an amount  equal to this
Certificateholder's  pro rata  share of the Class  C1-R  Principal  Distribution
Amount  available to be paid in accordance  with the  priorities of Section 3 of
the Supplement for this Series and Section 5.02 of the Trust Agreement.  Subject
to the terms of the Trust  Agreement,  the principal  payable on this Class C1-R
Certificate  shall be paid on each  Payment  Date  during  the term of the Trust
Agreement, beginning on the Initial Payment Date. All payments of principal with
respect to all of the Class C1-R Certificates of a Series shall be made on a pro
rata basis based upon the ratio that the Outstanding Principal Amount of a Class
C1-R  Certificate  bears to the Outstanding  Principal  Amount of all Class C1-R
Certificates  of such Series;  provided that, if as a result of such proration a
                               --------
portion of such principal  would be less than $0.01,  then such payment shall be
reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed  on each Payment Date to the Holders of the Class C1-R  Certificates
to the extent such Class is receiving a distribution of Prepaid Principal Amount
on such date. All payments of Certificate Prepayment Fee Amounts with respect to
the Class C1-R  Certificates  shall be made prorata  based upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class C1-R  Certificates of this Series,  provided that if as a result
of such proration, a portion of such payment would be less than $0.01, then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

      The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any

                                      C1-3
<PAGE>


Person that is a beneficial owner of any interest in a Certificate, by virtue of
such Person's acquisition of a beneficial interest therein), agree to report the
transactions  contemplated  thereby in  accordance  with such stated  intentions
unless and until determined to the contrary by an applicable taxing authority.

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain  other  assets  described  in  the  Trust  Agreement.   The  Class  C1-R
Certificates   of  the  1998-1  Series  and  all  other  Series  of  Class  C1-R
Certificates  issued under the Trust Agreement are generally  payable out of the
Trust  Estate  pari passu among such Class C1-R  Certificateholders  equally and
ratably  without  prejudice,  priority  or  distinction  between  any Class C1-R
Certificate by reason of time of issue or otherwise. The Class C1-R Certificates
are  payable  only  out of the  Trust  Estate  and  do  not  represent  recourse
obligations of the Depositor, Allegiance Capital, LLC or any of their respective
affiliates or successors.  The Trust Agreement pursuant to which this Class C1-R
Certificate is issued also provides for the issuance of other Classes and Series
of  Certificates  from time to time.  Payments  of  interest  on the Class  C1-R
Certificates  are senior to such payments on other Classes having a lower credit
rating from the Rating Agency and are subordinate to payments of interest on any
Classes  having a higher  credit  rating  form the Rating  Agency.  Payments  of
principal in the Class C1-R  Certificates are senior to payments of principal on
other  classes  having a lower  credit  rating  from the  Rating  Agency and are
subordinate to such payments on any Class having a higher credit rating from the
Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor  before such time,  except that the  Depositor  may cause the Trust to
prepay on a dollar for dollar basis the principal,  without  penalty or premium,
of any  Outstanding  Series of Revolving  Certificates  with the proceeds of the
issuance or Funding of a Series of Term Certificates.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly  authorized  in  writing,   and  thereupon  one  or  more  new  Class  C1-R
Certificates of the same Scheduled Maturity of authorized  denominations and for
the same initial  aggregate  principal  amount will be issued to the  designated
transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the

                                      C1-4
<PAGE>


Certificates under the Trust Agreement at any time by the Depositor, the Trustee
and the Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

         This Class C1-R  Certificate  and the Trust Agreement shall be governed
by and construed in accordance  with the internal laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class  C1-R  Certificate  or of the Trust  Agreement  shall  alter or impair the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class C1-R  Certificate,  but solely from the assets of the Trust  Estate at the
times, place and rate, and in the coin or currency, herein prescribed.

                                      C1-5

<PAGE>

        IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by the President or a Vice President of its
Manager, Allegiance Management Corp.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class C1-R Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class C1-R Term Certificates, Series 1998-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment        Date Paid

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

<PAGE>


                                                                    EXHIBIT C-2
                                                                    -----------

          FORM OF AMENDED AND RESTATED CLASS C2-R REVOLVING CERTIFICATE
          -------------------------------------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS C2-R  CERTIFICATE IS TO BE MADE, THE PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. C2-R                                                     % of Class
        ----                                                            ----


                           ALLEGIANCE CAPITAL TRUST I
      AMENDED AND RESTATED CLASS C2-R REVOLVING CERTIFICATE, SERIES 1998-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

          (This Certificate does not represent an obligation of, or an
       interest in, the Depositor, Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)


                           Registered Owner:
                          -------------------------

                                      C2-1
<PAGE>


DELIVERY DATE:                            SERIES TERMINATION DATE: July 15, 2019
               ------

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance Funding Corp. I (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West  Capital  Corporation,  as Servicer,  and the Second  Amended and
Restated Supplement to Trust Agreement for Revolving Series 1998-1,  dated as of
September 15, 1999  (amending  and  restating  the original  Supplement to Trust
Agreement for Revolving  Series 1998-1,  dated as of August 1, 1998),  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as the Amended and Restated Class C2-R Revolving Certificates, Series
1998-1  having a scheduled  maturity of April 17, 2000 and a Series  Termination
Date of July 15, 2019 (herein called the "Class C2-R  Certificates")  issued and
to be issued under the Trust  Agreement.  This Class C2-R  Certificate is issued
under and is  subject  to the  terms,  provisions  and  conditions  of the Trust
Agreement, to which Trust Agreement the holder of this Class C2-R Certificate by
virtue of such Holder's  acceptance  hereof  assents and by which such Holder is
bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The aggregate  amount of all Fundings  required to be made by the Holder of this
Certificate shall be as set forth in the Revolving Funding Schedule.

         This Class C2-R  Certificate  bears interest during each Accrual Period
on the Outstanding  Principal  Amount hereof (as of the first day of the Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition,  with  respect to any Funding by the Class C2-R  Certificates  of this
Series occurring in any Accrual Period following the preceding Payment Date, the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through the end of the Accrual Period in which such Funding occurs in the amount
of the  applicable  First Period  Interest,  which interest shall be paid on the
next  Payment  Date.  The First Period  Interest on the Funding  Amount shall be
determined on the Funding Date at the rate  established on the applicable  Reset
Date. Notwithstanding the foregoing, if the Outstanding Principal Amount of this
Certificate is not paid in full by its Scheduled Maturity, then, for any Accrual
Period

                                      C2-2

<PAGE>

commencing on or after such Scheduled Maturity, the Certificate Interest Rate on
this Certificate shall be increased by 1.00%. In making any interest payment, if
the interest calculation with respect to a Certificate shall result in a portion
of such payment  being less than $0.01,  then such payment shall be decreased to
the nearest whole cent,  and no subsequent  adjustment  shall be made in respect
thereof.

         The  principal  of this  Class  C2-R  Certificate  shall be  payable in
installments  ending no later than the Series Termination Date unless this Class
C2-R  Certificate  becomes  due and  payable  at an  earlier  date  by call  for
redemption or otherwise.  All reductions in the principal amount of a Class C2-R
Certificate  effected by  payments  of  installments  of  principal  made on any
Payment  Date  shall be  binding  upon all  future  Holders  of this  Class C2-R
Certificate and of any Class C2-R  Certificate  issued upon the  registration of
transfer  hereof or in exchange  herefor or in lieu hereof,  whether or not such
payment is noted on this Class C2-R  Certificate.  Each installment of principal
payable  on this  Class  C2-R  Certificate  shall be in an amount  equal to this
Certificateholder's  pro rata  share of the Class  C2-R  Principal  Distribution
Amount  available to be paid in accordance  with the  priorities of Section 3 of
the Supplement for this Series and Section 5.02 of the Trust Agreement.  Subject
to the terms of the Trust  Agreement,  the principal  payable on this Class C2-R
Certificate  shall be paid on each  Payment  Date  during  the term of the Trust
Agreement, beginning on the Initial Payment Date. All payments of principal with
respect to all of the Class C2-R Certificates of a Series shall be made on a pro
rata basis based upon the ratio that the Outstanding Principal Amount of a Class
C2-R  Certificate  bears to the Outstanding  Principal  Amount of all Class C2-R
Certificates  of such Series;  provided that, if as a result of such proration a
                               --------
portion of such principal  would be less than $0.01,  then such payment shall be
reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed  on each Payment Date to the Holders of the Class C2-R  Certificates
to the extent such Class is receiving a distribution of Prepaid Principal Amount
on such date. All payments of Certificate Prepayment Fee Amounts with respect to
the Class C2-R  Certificates  shall be made prorata  based upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class C2-R  Certificates of this Series,  provided that if as a result
of such proration, a portion of such payment would be less than $0.01, then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any

                                      C2-3
<PAGE>


Person that is a beneficial owner of any interest in a Certificate, by virtue of
such Person's acquisition of a beneficial interest therein), agree to report the
transactions  contemplated  thereby in  accordance  with such stated  intentions
unless and until determined to the contrary by an applicable taxing authority.

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain  other  assets  described  in  the  Trust  Agreement.   The  Class  C2-R
Certificates   of  the  1998-1  Series  and  all  other  Series  of  Class  C2-R
Certificates  issued under the Trust Agreement are generally  payable out of the
Trust  Estate  pari passu among such Class C2-R  Certificateholders  equally and
ratably  without  prejudice,  priority  or  distinction  between  any Class C2-R
Certificate by reason of time of issue or otherwise. The Class C2-R Certificates
are  payable  only  out of the  Trust  Estate  and  do  not  represent  recourse
obligations of the Depositor, Allegiance Capital, LLC or any of their respective
affiliates or successors.  The Trust Agreement pursuant to which this Class C2-R
Certificate is issued also provides for the issuance of other Classes and Series
of  Certificates  from time to time.  Payments  of  interest  on the Class  C2-R
Certificates  are senior to such payments on other Classes having a lower credit
rating from the Rating Agency and are subordinate to payments of interest on any
Classes  having a higher  credit  rating  form the Rating  Agency.  Payments  of
principal in the Class C2-R  Certificates are senior to payments of principal on
other  classes  having a lower  credit  rating  from the  Rating  Agency and are
subordinate to such payments on any Class having a higher credit rating from the
Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor  before such time,  except that the  Depositor  may cause the Trust to
prepay on a dollar for dollar basis the principal,  without  penalty or premium,
of any  Outstanding  Series of Revolving  Certificates  with the proceeds of the
issuance or Funding of a Series of Term Certificates.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly  authorized  in  writing,   and  thereupon  one  or  more  new  Class  C2-R
Certificates of the same Scheduled Maturity of authorized  denominations and for
the same initial  aggregate  principal  amount will be issued to the  designated
transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

      The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the

                                      C2-4
<PAGE>


Certificates under the Trust Agreement at any time by the Depositor, the Trustee
and the Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

         This Class C2-R  Certificate  and the Trust Agreement shall be governed
by and construed in accordance  with the internal laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class  C2-R  Certificate  or of the Trust  Agreement  shall  alter or impair the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class C2-R  Certificate,  but solely from the assets of the Trust  Estate at the
times, place and rate, and in the coin or currency, herein prescribed.

                                      C2-5

<PAGE>

        IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by the President or a Vice President of its
Manager, Allegiance Management Corp.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class C2-R Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class C2-R Term Certificates, Series 1998-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment        Date Paid

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


<PAGE>
                                                                      EXHIBIT D
                                                                      ---------

          FORM OF AMENDED AND RESTATED CLASS D-R REVOLVING CERTIFICATE
          ------------------------------------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS D-R  CERTIFICATE IS TO BE MADE, THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. D-R                                                        % of Class
       ----                                                              ----


                           ALLEGIANCE CAPITAL TRUST I
       AMENDED AND RESTATED CLASS D-R REVOLVING CERTIFICATE, SERIES 1998-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

          (This Certificate does not represent an obligation of, or an
       interest in, the Depositor, Allegiance Capital, LLC, the Trustee or
               any of their respective affiliates or successors.)


                           Registered Owner:
                                             ---------------------------

                                      D-1

<PAGE>

DELIVERY DATE:                            SERIES TERMINATION DATE: July 15, 2019
              ----- --, ----

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance Funding Corp. I (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West  Capital  Corporation,  as Servicer,  and the Second  Amended and
Restated Supplement to Trust Agreement for Revolving Series 1998-1,  dated as of
September 15, 1999  (amending  and  restating  the original  Supplement to Trust
Agreement for Revolving  Series 1998-1,  dated as of August 1, 1998),  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as the Amended and Restated Class D-R Revolving Certificates,  Series
1998-1  having a scheduled  maturity of April 17, 2000 and a Series  Termination
Date of July 15, 2019 (herein called the "Class D-R Certificates") issued and to
be issued under the Trust Agreement.  This Class D-R Certificate is issued under
and is subject to the terms,  provisions and conditions of the Trust  Agreement,
to which Trust  Agreement the holder of this Class D-R  Certificate by virtue of
such Holder's acceptance hereof assents and by which such Holder is bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The aggregate  amount of all Fundings  required to be made by the Holder of this
Certificate shall be as set forth in the Revolving Funding Schedule.

        Principal  and other  amounts  distributable  with respect to Class D-R
Certificates  shall be  payable  only to the  extent  of  amounts  available  in
accordance  with,  and to the extent of, the priorities for payment of Class D-R
Certificates  set  forth in  Section 3 of the  Supplement  for this  Series  and
Section 5.02 of the Trust  Agreement,  in installments  ending no later than the
Series  Termination  Date  unless  the Class D-R  Certificates  becomes  due and
payable at an earlier date by call for  redemption or otherwise.  All reductions
in the principal  amount of a Class D-R  Certificate  effected by  distributions
made on any such Payment  Date shall be binding upon all future  Holders of this
Class  D-R  Certificate  and  of any  Class  D-R  Certificate  issued  upon  the
registration  of  transfer  hereof or in  exchange  herefor  or in lieu  hereof,
whether or not such payment is noted on this Class D-R Certificate. All payments
with respect to all of the Class D-R Certificates of a Series shall be made on a
pro rata basis  based upon the ratio that the  Outstanding  Principal  Amount of
this Class D-R  Certificate  bears to the  Outstanding  Principal  Amount of all
Class D-R  Certificates  of such Series;

                                      D-2

<PAGE>


provided  that, if as a result of such proration a portion of such payment would
- --------
be less than $0.01,  then such  payment  shall be reduced to the  nearest  whole
cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class D-R Certificates to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the Class D-R  Certificates  shall be made  prorata  based upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class D-R Certificates of this Series, provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         All amounts  payable with respect to this Class D-R  Certificate on any
Payment Date will, as provided in the Trust Agreement,  be paid to the Person in
whose name this  Certificate  is  registered on the Record Date for such Payment
Date, which shall be the close of business on the last day of the month prior to
such Payment Date (whether or not a Business  Day).  Such amounts are payable by
wire transfer in immediately available funds to the account specified in writing
to the Trustee by the Person whose name appears as the Registered Holder of this
Certificate on the Certificate Register received at least five (5) Business Days
prior  to the  Record  Date  for the  Payment  Date  (or if no such  account  is
specified  or if such wire fails,  by check  mailed by  first-class  mail to the
Person whose name appears as the  Registered  Holder of this  Certificate on the
Certificate  Register  at the  address  of  such  Person  as it  appears  on the
Certificate Register),  in such coin or currency of the United States of America
as at the time of payment  is legal  tender  for  payment of public and  private
debts. Funds represented by checks returned undelivered will be held for payment
to the Person entitled thereto,  subject to the terms of the Trust Agreement, at
the office or agency in the United  States of America  designated as such by the
Depositor for such purpose pursuant to the Trust Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any Person that is a beneficial  owner of
any  interest in a  Certificate,  by virtue of such  Person's  acquisition  of a
beneficial  interest  therein),  agree to report the  transactions  contemplated
thereby in accordance with such stated intentions unless and until determined to
the contrary by an applicable taxing authority.

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain  other  assets  described  in  the  Trust   Agreement.   The  Class  D-R
Certificates of the 1998-1 Series and all other Series of Class D-R Certificates
issued under the Trust  Agreement are generally  payable out of the Trust Estate
pari passu among such Class D-R  Certificateholders  equally and ratably without
prejudice,  priority or distinction  between any Class D-R Certificate by reason
of time of issue or otherwise.  The Class D-R  Certificates are payable only out
of the Trust Estate and do not represent recourse  obligations of the Depositor,
Allegiance Capital, LLC or any of their respective affiliates or successors. The
Trust  Agreement  pursuant  to which this Class D-R  Certificate  is issued also
provides for the issuance of other Classes and Series of Certificates  from time
to time. Except as otherwise may be provided in future  Supplements to the Trust
Agreement, payments on the Class D-R Certificates are subordinate to payments on
all other Classes of Certificates.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor  before such time,  except that the  Depositor  may cause the Trust to
prepay on a dollar

                                      D-3

<PAGE>

for dollar basis the principal,  without penalty or premium,  of any Outstanding
Series of Revolving Certificates with the proceeds of the issuance or Funding of
a Series of Term Certificates.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly authorized in writing, and thereupon one or more new Class D-R Certificates
of the same Scheduled  Maturity,  of authorized  denominations  and for the same
initial aggregate principal amount will be issued to the designated transferees;
provided that so long as any Rated  Certificates are Outstanding,  the Depositor
- --------
shall maintain legal and beneficial ownership of at least 51% of the Outstanding
Principal  Amount of the Class D-R  Certificates,  unless otherwise agreed to by
the Controlling Holders.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

         This Class D-R Certificate and the Trust Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class  D-R  Certificate  or of the Trust  Agreement  shall  alter or impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class D-R  Certificate,  but solely  from the assets of the Trust  Estate at the
times, place and rate, and in the coin or currency, herein prescribed.

                                      D-4

<PAGE>

        IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by the President or a Vice President of its
Manager, Allegiance Management Corp.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class D-R Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class D-R Term Certificates, Series 1998-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment        Date Paid

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

                                                         1

                                  SUPPLEMENT TO
                                  -------------
                                 TRUST AGREEMENT
                                 ---------------
                                       FOR
                                       ---
                               TERM SERIES 1999-1
                               ------------------


         This  Supplement to Trust  Agreement for Term Series 1999-1 (as amended
or modified  from time to time,  this  "Supplement"),  dated as of September 15,
1999,  is entered  into  among  Allegiance  Funding  I, LLC, a Delaware  limited
liability company  (successor to Allegiance  Funding Corp. I) (the "Depositor"),
Manufacturers  and Traders Trust Company,  a New York banking  corporation  (the
"Trustee"),  and Point West Capital  Corporation,  a Delaware  corporation  (the
"Servicer").

         This Supplement  incorporates by reference all of the provisions of the
Trust Agreement (the "Trust  Agreement"),  dated as of August 1, 1998, among the
Depositor,  the Servicer and the Trustee  entered  into in  connection  with the
transactions described below.

         The  Depositor has duly  authorized  the execution and delivery of this
Supplement  to provide for the issuance of the  Allegiance  Capital Trust I Term
Certificates, Series 1999-1 (the "99-1 Term Certificates"),  which shall consist
of the Class A Certificates, Series 1999-1(the "Class A Certificates"),  Class B
Certificates, Series 1999-1 (the "Class B Certificates"),  Class C Certificates,
Series 1999-1 (the "Class C Certificates"),  Class D Certificates, Series 1999-1
(the "Class D Certificates"),  Class E Certificates, Series 1999-1 (the "Class E
Certificates"),   Class  F   Certificates,   Series   1999-1   (the   "Class   F
Certificates"),   and  Class  R  Certificates,   Series  1999-1  (the  "Class  R
Certificates")  with no aggregate principal amount, each issuable as provided in
the Trust Agreement. This Series of Certificates is hereby designated as a "Term
Series"  under  the  Trust  Agreement.   The  Class  A  Certificates,   Class  B
Certificates,   Class  C  Certificates,   Class  D  Certificates   and  Class  E
Certificates  have initial  credit ratings from the Rating Agency of AA, A, BBB,
BB and B, respectively,  and the Class F and Class R Certificates are not rated.
Pursuant to Section 2.02 of the Trust Agreement,  this Supplement sets forth the
following additional terms applicable to this Series of Certificates.

Section 1.        Definitions.
- ----------        ------------

         "Applicable  Rate  Spread":  For each of the Class A, Class B, Class C,
Class D, Class E,  Class F and Class R  Certificates  within  this  Series,  the
amount specified below:

                    Class A = 2.00% per annum
                    Class B = 2.35% per annum
                    Class C = 3.50% per annum
                    Class D = 7.50% per annum
                    Class E = 8.50% per annum
                    Class F = 0.0% per annum
                    Class R = 0.0% per annum

         "Blended  Interest Rate":  means for each Class of  Certificates  other
than  the  Class F and the  Class R  Certificates,  a per  annum  interest  rate
determined  as of each Term Reset Date equal to the weighted  average of (i) the
Certificate  Interest Rate as in effect on the day prior to such Term Reset Date
and (ii) the  Treasury  Rate  determined  as of such  Term  Reset  Date plus the
Applicable Rate Spread,  if any, for such Class.  Such weighted average shall be
weighted by reference to the  Outstanding  Principal  Amount of such Class as of
such Term Reset Date as compared to the  increase in the  Outstanding  Principal
Amount of such Class taking effect on the related Term Funding Date.

                                       1

<PAGE>


         "Certificate  Interest Rate": With respect to (i) the Class A, Class B,
Class C, Class D and Class E  Certificates  (other  than a  Sub-Class),  (A) for
Accrual  Periods  commencing  prior to the first  Term  Funding  Date  after the
Delivery Date, a per annum rate equal to the Initial  Certificate  Interest Rate
for such  Class and (B) for  Accrual  Periods  commencing  on or after such Term
Funding  Date,  a per annum rate  equal to the  Blended  Interest  Rate for such
Class;  (ii) with  respect to any  Sub-Class  of  Certificates,  the  applicable
Sub-Class Interest Rate and (iii) with respect to the Class F Certificates,  the
Class F Interest Rate.

         "Class A Certificate":  Any Certificate of this Series  designated as a
Class A  Certificate  or  Class  A-FL  Certificate,  substantially  in the  form
attached hereto as Exhibit A, and which is Outstanding as of any date.

         "Class B Certificate":  Any Certificate of this Series  designated as a
Class B  Certificate  or  Class  B-FL  Certificate,  substantially  in the  form
attached hereto as Exhibit B, and which is Outstanding as of any date.

         "Class C Certificate":  Any Certificate of this Series  designated as a
Class C Certificate, substantially in the form attached hereto as Exhibit C, and
which is Outstanding as of any date.

         "Class D Certificate":  Any Certificate of this Series  designated as a
Class D Certificate, substantially in the form attached hereto as Exhibit D, and
which is Outstanding as of any date.

         "Class E Certificate":  Any Certificate of this Series  designated as a
Class E Certificate, substantially in the form attached hereto as Exhibit E, and
which is Outstanding as of any date.

         "Class F Certificate":  Any Certificate of this Series  designated as a
Class F Certificate, substantially in the form attached hereto as Exhibit F, and
which is Outstanding as of any date.

         "Class F Interest Rate": means a per annum rate equal to 17.5%.

         "Class R Certificate":  Any Certificate of this Series  designated as a
Class R Certificate, substantially in the form attached hereto as Exhibit G, and
which is Outstanding as of any date.

         "Class Commitment  Percentage:" With respect to each Class, the meaning
set forth in the Purchase Agreement applicable to this Series.

         "Delivery Date":  September 21, 1999.

         "Funding Termination Event": The cumulative Funding of Series 99-1 Term
Certificates having an aggregate original principal amount of $60,000,045.

         "Initial  Certificate  Interest Rate":  The amount  specified below for
each Class of Certificates in this Series:

                    Class A = 7.250%
                    Class B = 7.490%
                    Class C = 8.510%
                    Class D =13.050%
                    Class E =13.290%
                    Class F =17.500%


                                       2

<PAGE>


         "Initial Funding Amount":  The amount specified below for each Class of
Certificates in this Series:

                    Class A = $17,750,000.00
                    Class B = $  1,775,000.00
                    Class C = $  2,045,000.00
                    Class D = $  1,775,000.00
                    Class E = $  1,290,000.00
                    Class F = $  2,673,529.24
                    Class R = $  0.00

         "Initial Payment Date": October 15, 1999.

         "LIBOR Rate": With respect to each Accrual Period, a per annum interest
rate equal to the rate for London  interbank  offered  quotations  for one-month
Eurodollar  deposits  determined  by the  Servicer  for such  Accrual  Period as
follows:

         (a) On each Term Reset Date, the Servicer will determine the LIBOR Rate
         on the basis of the rate for  deposits in U.S.  Dollars for a period of
         one month that appears on Bloomberg MMR2 or, if  unavailable,  Telerate
         Page 3750, as of 11:00 a.m. (London time) on such Term Reset Date.

         (b) If such rate does not  appear on  Telerate  Page 3750 or  Bloomberg
         MMR2, the rate for such Term Reset Date will be determined on the basis
         of the rates at which  deposits  in U.S.  Dollars  are  offered  by the
         Reference Banks at approximately  11:00 a.m. (London time) on such date
         to prime banks in the London interbank market for a period of one month
         commencing  on that Term Reset  Date.  The  Servicer  will  request the
         principal  London office of each of the Reference Banks to provide such
         a  quotation.  If, on any Term Reset Date:  (i) at least two  Reference
         Banks provide  quotations when requested,  the LIBOR Rate for such Term
         Reset Date will be the  arithmetic  mean of the quotations so received;
         or (ii)  only  one or  none  of the  Reference  Banks  provides  such a
         quotation,  the LIBOR Rate will be the  arithmetic  mean of the offered
         rates  quoted by major banks in New York City  selected by the Servicer
         at  approximately  11:00  a.m.  (New York City time) on such Term Reset
         Date for loans to leading  European banks in U.S.  Dollars for a period
         of one month commencing on that Term Reset Date.

         (c) If, on any Term Reset  Date,  the LIBOR Rate  cannot be  calculated
         pursuant  to one of the above  methods,  the  LIBOR  Rate for such Term
         Reset Date shall be the rate as most recently  determinable  under such
         methods.

         "Maximum  Series  Amount":  $60,000,045,  allocated  to each  Class (or
Sub-Class)  of  Certificates  in this  Series as  provided  on the Term  Funding
Schedule.

         "Minimum Funding Amount": Fifteen million dollars ($15,000,000),  to be
funded among the various  Classes  Outstanding in accordance with their relative
Maximum  Series  Amounts;  or,  with  respect  to the  final  issuance  of  Term
Certificates  hereunder,  such  smaller  amount  necessary  to reach the Maximum
Series Amount.

         "Pro Rata Share":  With respect to (i) a Class of  Certificates in this
Series,  a fraction,  expressed as a  percentage,  the numerator of which is the
aggregate  Outstanding  Principal  Amount of such Class,  and the denominator of
which   is  the   Series   Principal   Amount;   and  (ii)  a   Certificate   or
Certificateholder  within a Class,  a fraction,  expressed as a percentage,  the
numerator of which is the Outstanding Principal Amount

                                       3


<PAGE>


of such Certificate,  and the denominator of which is the Outstanding  Principal
Amount of all Certificates in the Class.

         "Scheduled Funding Termination Date":  April 15, 2000.

         "Series Distributable Amount": As defined in Section 8 hereof.

         "Series  Termination  Date": For each of the Class A, Class B, Class C,
Class D,  Class E, Class F and Class R  Certificates  in this  Series,  the date
specified below:

                    Class A =   July 15, 2019
                    Class B =   July 15, 2019
                    Class C =   July 15, 2019
                    Class D =   July 15, 2019
                    Class E =   July 15, 2019
                    Class F =   July 15, 2019
                    Class R =   July 15, 2019

         "Sub-Class":  A Class A or Class B  Certificate  designated  to  accrue
interest at a floating rate in accordance with Section 4 hereof.

         "Sub-Class  Interest Rate": For each Sub-Class,  a per annum rate equal
to the LIBOR Rate as of the Term Reset Date plus the Applicable Rate Spread less
0.25%, or as otherwise set forth on the Term Funding  Schedule  delivered to the
Trustee  in  connection  with the  designation  and  Funding  of such  Sub-Class
pursuant to Section 4 hereof.

         "Term Funding Date": Any Funding Date on which the Depositor  obtains a
Funding under the 99-1 Term Certificates.

         "Term Funding Schedule": The schedule attached hereto as Schedule A, as
supplemented from time to time pursuant to Section 6 hereof and delivered with a
Funding Report related to a Term Funding Date.  Such Term Funding  Schedule,  as
amended from time to time, is incorporated herein by this reference.

         "Term  Reset  Date":  With  respect  to the  Blended  Rate,  the second
Business Day preceding a Term Funding Date.

         "Transaction  Documents  Date":  Unless  otherwise,   indicated  as  of
September 1, 1999.

         "Treasury  Rate": As determined on each Term Reset Date with respect to
each Class of  Certificates  of this Series  (other than the class F and Class R
Certificates),  a per annum rate equal to the bond equivalent  yield on actively
traded U.S. government  securities with a maturity that most closely corresponds
to the  weighted  average  life of the Loans as set  forth on page  "USD" of the
Bloomberg  Financial  Markets Screen (or if not available,  any other nationally
recognized  trading screen reporting  on-line intra-day trading in United States
government securities) at 11:00 a.m. (New York time) on such Term Reset Date, or
in the event no such  nationally  recognized  trading  screen is available,  the
arithmetic  mean of the yields for the  applicable two columns under the heading
"Week Ending"  published in the Federal Reserve H.15  Statistical  Release under
the caption  "Treasury  Constant  Maturities"  for maturities  that most closely
correspond to the weighted average life of such Class.

                                       4

<PAGE>


Section 2.   Clarification of Provisions in Trust Agreement as they Relate to
- ----------   ----------------------------------------------------------------
this Series.
- ------------

         (a) For all purposes of the Trust Agreement and any Supplement thereto,
the term Class D Percentage shall be deemed to refer to the Class F Certificates
of this Series and not the Class D Certificates of this Series.

         (b) Notwithstanding Section 5.03(d)(ii) of the Trust Agreement, so long
as any Class of  Certificates  in this Series  remains  Outstanding,  any excess
funds that would otherwise be released from the Reserve Account pursuant to such
Section shall instead be distributed as follows:

                   (i)     first  to  the  Depositor,   to  the  extent  of  any
                           unreimbursed  deposits  made  by it  pursuant  to any
                           Series Supplement; and

                  (ii)     second to the Holders of the Class F Certificates, to
                           the extent of any overdue interest owing with respect
                           to such Class;

                  (iii)    third,  to the Holders of the Class R Certificates of
                           any  Term  Series  then  Outstanding  and if no  such
                           Certificates are then Outstanding, to the Depositor.

Section 3.        Class R Certificates.
- ----------        ---------------------

         The Class R Certificates shall be entitled to receive  distributions as
provided in Section 8 hereof,  along with (a) amounts  released from the Reserve
Account to the extent  provided in Section  5.03(d) of the Trust  Agreement  (as
modified by Section 2 of this  Supplement) and (b) Prepayment Fee Collections to
the extent provided in Section 5.01(f)(v) of the Trust Agreement.

Section 4.        Procedures for Obtaining Fundings.
- ----------        ----------------------------------

         (a) Conditions Precedent.  Each Funding under this Series is subject to
             --------------------
the  satisfaction  of the  following  conditions  precedent on the relevant date
specified below:

                  (i) fifteen  (15) days prior to the Term Funding Date (or such
         shorter  period of time as may be  agreed  to by the  Certificateholder
         Agent in its sole  discretion),  the  Depositor  shall  deliver  to the
         Certificateholder  Agent and the  Certificateholders  of this  Series a
         draft Funding Report  indicating the amount of the Funding (which shall
         be within a 5% plus or minus  variance,  except in connection  with the
         final Funding under this Series) and including any proposed  changes to
         the Term Funding Schedule;

                  (ii)  five  (5)  Business  Days  prior to the  requested  Term
         Funding  Date the  Depositor  shall  deliver  to the  Certificateholder
         Agent, the  Certificateholders of this Series and the Trustee the final
         Funding  Report,  the  Term  Funding  Schedule,  and  an  executed  AFI
         Certificate substantially in the form attached hereto as Exhibit I;

                  (iii) (A) after giving effect to such Funding,  the applicable
         Maximum Series Amount shall not be exceeded and (B) the Depositor shall
         use  the  proceeds  of  such  Funding  to  repay  the  98-1   Revolving
         Certificates;

                                       5
<PAGE>


                  (iv)  such  Funding  shall  occur  on  a  date  prior  to  the
         applicable Funding  Termination Date and shall be at least equal to the
         Minimum Funding Amount for this Series when

         aggregated  with any  amounts  to be funded on such Term  Funding  Date
         under subsection (a) above;

                  (v) after giving effect to such Funding,  there shall not have
         been more than four (4) Fundings under this Series;

                  (vi) no Default  (other  than a  Servicing  Advisor  Default),
         Depositor Event of Default, Servicer Event of Default, Special Servicer
         Event of Default or Servicing  Advisor  Event of Default shall exist or
         shall result from the Funding;

                  (vii) both before and after giving effect to such Funding, the
         Pool Performance Condition shall be met; and

                  (viii)  such  other  conditions  as  may be  specified  in the
         related Certificate Purchase Agreements.

         (b)  Preparation  of Funding  Report.  In connection  with each Funding
              --------------------------------
under this Series, the Depositor shall prepare the Funding Report, including the
Term Funding  Schedule,  and shall calculate the Certificate  Interest Rate that
will be in effect after such  Funding.  Each Funding  Report  together  with the
applicable Term Funding Schedule shall be countersigned by the Certificateholder
Agent to evidence its approval of the contents thereof.

Section 5.        Floating Rate Sub-Classes.
- ----------        --------------------------

         (a) With respect to any Funding made under this Series after the Series
Principal Amount equals at least $30,000,000,  and subject to certain conditions
specified in the Certificate  Purchase  Agreement for this Series, the Depositor
may designate all or a portion of the Funding Amount to be funded by the Class A
or Class B Certificates on such date as a Sub-Class that accrues  interest based
on the LIBOR Rate.  Notwithstanding the foregoing, the cumulative amount of such
Fundings  that may be  designated  as a Sub-Class  shall not exceed  $10,000,000
without the prior written consent of the Certificateholder  Agent. The Depositor
shall make such  Sub-Class  designation in the Term Funding  Schedule  delivered
with the Funding  Report  applicable to such Term Funding Date and shall include
in such Term Funding  Schedule the Sub-Class  Interest  Rate  applicable to such
Sub-Class.  Any such  Sub-Class  shall accrue  interest at the interest rate set
forth on such schedule and shall be paid  principal and interest pari passu with
its corresponding Class of 99-1 Term Certificates.

         (b)  Certificates  evidencing  a  Sub-Class  shall  be  issued  by  the
Depositor  and  authenticated  by the  Trustee in  connection  with the  initial
Funding of any Sub-Class hereunder.

         (c) On or before the date for initial  issuance of any  Sub-Class,  the
Depositor  shall  provide  confirmation  from the Rating  Agency of the  initial
rating on each  Class of Rated  Certificates  in any  Series  then  Outstanding,
including such Sub-Class.

Section 6.        Adjustments to Term Funding Schedule and Sharing of Fundings.
- ----------        --------------------------------------------------------------

         As of the Delivery Date,  the Term Funding  Schedule is as set forth on
Schedule A hereto.  A revised Term Funding  Schedule shall be included with each
Funding  Report  delivered in  connection  with a Term Funding Date from time to
time thereafter and a draft revised Term Funding Schedule shall be included with

                                       6
<PAGE>


the draft Funding  Report  prepared in  connection  with such Term Funding Date.
Each such Term Funding  Schedule shall specify the dollar amount that each Class
(or Sub-Class) of this Series shall fund in connection with the related Funding.
Each Certificateholder within a Class (or Sub-Class) shall fund in the aggregate
its Class  Commitment  Percentage of each Funding Amount allocable to such Class
(or Sub-Class).

Section 7.        Calculation of Rates.
- ----------        ---------------------

         On the Term Reset Date  preceding  each Term Funding Date, the Servicer
shall calculate,  and the Certificateholder  Agent shall approve in writing, the
Blended   Interest  Rate  (and  the  components   thereof)  for  each  Class  of
Certificates  that will take effect as of such Term Funding Date, and notify the
Certificateholder Agent and the Trustee in writing of the rates or other amounts
determined with respect to each such calculation.  If a Term Funding Date occurs
in the middle of an Accrual Period,  for purposes of determining the Certificate
Interest Rate, the Accrual Period for the portion of the 99-1 Term  Certificates
so funded shall be deemed to commence on such Term Funding Date.

Section 8.        Distributions.
- ----------        --------------

         Subject to the adjustments provided for in Section 5.02(c) of the Trust
Agreement,  on each Payment Date,  the Trustee shall  withdraw all funds then in
the Distribution Account for such Series (the "Series Distributable Amount") and
shall make the following  disbursements  in the following  order of priority (in
accordance  with the  provisions  of and  instructions  on the monthly  Servicer
Report); provided,  however, that all Recovery Proceeds, if any, included in the
Series  Distributable  Amount  shall be treated  as  Principal  Collections  for
purposes hereof:

         (a) to the extent of the Series  Distributable  Amount not attributable
to the Series Percentage of Principal  Collections,  to pay the interest accrued
as of that Payment Date on all  outstanding  Class A Certificates of this Series
and any overdue interest;

         (b) to the extent of the Series  Distributable  Amount not attributable
to the Series Percentage of Principal  Collections,  to pay the interest accrued
as of that Payment Date on all  outstanding  Class B Certificates of this Series
and any overdue interest;

         (c) to the extent of the Series  Distributable  Amount not attributable
to the Series Percentage of Principal  Collections,  to pay the interest accrued
as of that Payment Date on all  outstanding  Class C Certificates of this Series
and any overdue interest;

         (d) to the extent of the Series  Distributable  Amount not attributable
to the Series Percentage of Principal  Collections,  to pay the interest accrued
as of that Payment Date on all  outstanding  Class D Certificates of this Series
and any overdue interest;

         (e)  to  the  extent  of  the  Series   Distributable  Amount  are  not
attributable  to the Series  Percentage  of  Principal  Collections,  to pay the
interest accrued as of that Payment Date on all outstanding Class E Certificates
of this Series and any overdue interest;

         (f) to the extent of the Series Percentage of any Interest  Collections
in excess of Scheduled Expenses and amounts distributed  pursuant to clauses (a)
- - (e) above,  to (i)  deposit  into the Reserve  Account an amount  equal to the
Series  Percentage  of the amount  necessary to bring the balance  therein to an
amount equal to the Reserve Account  Required Balance and then (ii) pay interest
accrued as of that Payment Date on all outstanding  Class F Certificates of this
Series;

                                       7

<PAGE>


         (g) to the extent of any remaining  Series  Collections,  to pay to the
Class A Certificateholders,  including any related Sub-Class Certificateholders,
of this  Series  (i) an  amount  equal  to its Pro Rata  Share of the  Principal
Distribution  Amount allocable this Series,  to be applied to the payment of the
Outstanding  Principal  Amount  of  such  Certificates  until  such  Outstanding
Principal Amount is repaid in full, provided,  however, that on any Payment Date
on which  the Pool  Performance  Condition  is not  met,  to pay to the  Class A
Certificateholders,  including any related Sub-Class Certificateholders, of this
Series any  remaining  Series  Collections  to be applied to the  payment of the
Outstanding  Principal  Amount  of  such  Certificates  until  such  Outstanding
Principal Amount is repaid in full and (ii) any remaining overdue interest;

         (h) to the extent of any remaining  Series  Collections,  to pay to the
Class B Certificateholders,  including any related Sub-Class Certificateholders,
of this  Series  (i) an  amount  equal  to its Pro Rata  Share of the  Principal
Distribution  Amount allocable this Series,  to be applied to the payment of the
Outstanding  Principal  Amount  of  such  Certificates  until  such  Outstanding
Principal Amount is repaid in full, provided,  however, that on any Payment Date
on which  the Pool  Performance  Condition  is not  met,  to pay to the  Class B
Certificateholders,  including any related Sub-Class Certificateholders, of this
Series any  remaining  Series  Collections  to be applied to the  payment of the
Outstanding  Principal  Amount  of  such  Certificates  until  such  Outstanding
Principal Amount is repaid in full and (ii) any remaining overdue interest;

         (i) to the extent of any remaining  Series  Collections,  to pay to the
Class C  Certificateholders  of this Series (i) an amount  equal to its Pro Rata
Share of the Principal  Distribution Amount allocable this Series, to be applied
to the payment of the Outstanding  Principal Amount of such  Certificates  until
such Outstanding Principal Amount is repaid in full, provided,  however, that on
any Payment Date on which the Pool  Performance  Condition is not met, to pay to
the Class C  Certificateholders  of this Series any remaining Series Collections
to be  applied  to the  payment  of the  Outstanding  Principal  Amount  of such
Certificates until such Outstanding  Principal Amount is repaid in full and (ii)
any remaining overdue interest;

         (j) to the extent of any remaining  Series  Collections,  to pay to the
Class D  Certificateholders  of this Series (i) an amount  equal to its Pro Rata
Share of the Principal  Distribution Amount allocable this Series, to be applied
to the payment of the Outstanding  Principal Amount of such  Certificates  until
such Outstanding Principal Amount is repaid in full, provided,  however, that on
any Payment Date on which the Pool  Performance  Condition is not met, to pay to
the Class D  Certificateholders  of this Series any remaining Series Collections
to be  applied  to the  payment  of the  Outstanding  Principal  Amount  of such
Certificates until such Outstanding  Principal Amount is repaid in full and (ii)
any remaining overdue interest;

         (k) to the extent of any remaining  Series  Collections,  to pay to the
Class E  Certificateholders  of this Series (i) an amount  equal to its Pro Rata
Share of the Principal  Distribution Amount allocable this Series, to be applied
to the payment of the Outstanding  Principal Amount of such  Certificates  until
such Outstanding Principal Amount is repaid in full, provided,  however, that on
any Payment Date on which the Pool  Performance  Condition is not met, to pay to
the Class E  Certificateholders  of this Series any remaining Series Collections
to be  applied  to the  payment  of the  Outstanding  Principal  Amount  of such
Certificates until such Outstanding  Principal Amount is repaid in full and (ii)
any remaining overdue interest;

         (l) to pay to the Class F  Certificateholders,  any remaining Principal
Collections until such Outstanding Principal Amount is repaid in full;

         (m) to pay to the Trustee,  the Servicer,  the Special Servicer and the
Servicing  Advisor any other  amounts due to them as  expressly  provided in the
Trust Agreement or in the Servicing  Agreement,  including

                                       8
<PAGE>


Recovery Expenses not previously  reimbursed and deferred Servicer Fees, Special
Servicer  Fees,  and Servicing  Advisor Fees not otherwise  paid pursuant to any
Supplement or other Transaction Document;

         (n) upon the  occurrence  of a Depositor  Event of  Default,  an amount
sufficient to reimburse the Trustee and the  Certificateholders for any expenses
incurred by them in enforcing remedies available under Section 6.02 of the Trust
Agreement;

         (o) to pay to the Class F  Certificateholders,  any  accrued but unpaid
interest  (including overdue interest) and their remaining Pro Rata Share of the
Principal Distribution Amount not already paid above; and

         (p)  to  pay   any   and   all   remaining   funds   to  the   Class  R
Certificateholders.

Section 9.        Limitation of Transfer and Exchange of Class F Certificates.
- ----------        ------------------------------------------------------------

         So long as any Rated Certificates are Outstanding,  the Depositor shall
maintain  legal and  beneficial  ownership  of at least  51% of the  Outstanding
Principal  Amount of the Class F  Certificates,  unless  otherwise  agreed to in
writing by the  Controlling  Holders,  which  consent  will not be  unreasonably
withheld if (i) the purpose of such  reduction in legal or beneficial  ownership
is to  generate  funds for  reinvestment  in the  business of the  Depositor  or
Allegiance Capital, LLC and (ii) the making of such investment is not materially
adverse to the interests of the Certificateholders.

Section 10.       Minimum Denominations.
- -----------       ----------------------

         The  Certificates  of this  Series  shall be issuable  without  minimum
denominations.

Section 11.       Distribution In-Kind.
- -----------       ---------------------

         The parties  hereto,  by their  execution of this  Supplement,  and the
Holders  of the 99-1  Term  Certificates,  by their  execution  of the  Purchase
Agreement,  acknowledge and approve the  distribution  in-kind by the Trustee to
the Holder of the Class D-R Revolving  Certificate,  Series 1998-1 of all right,
title and  interest in and to *** and any Loan Assets  related to such
Loan in lieu of a portion of the cash  prepayment  otherwise  being made to such
Holder as of the  Delivery  Date.  The in kind  distribution  shall be  credited
against the cash  prepayment due to such Holder in an amount equal to the unpaid
principal  balance of such Loan, as shown on the  Repurchase  Price  Calculation
Statement  included in the Servicer Report dated September 13, 1999. The Trustee
is hereby directed to execute and deliver all assignments, note endorsements and
other documentation necessary to effectuate such distribution in kind.

Section 12.       General Provisions.
- -----------       -------------------

         As  supplemented  by this  Supplement,  the Trust  Agreement  is in all
respects ratified and confirmed and the Trust Agreement as so supplemented shall
be read, taken and construed as one and the same  instrument.  In the event that
any term or provision  contained  herein shall conflict with or be  inconsistent
with any term or  provision  contained  in the  Trust  Agreement,  the terms and
conditions of the Supplement shall be controlling.

         This  Supplement  shall be construed in accordance with and governed by
the internal laws of the State of New York  applicable to agreements made and to
be performed therein.

***Confidential information omitted pursuant to a request for confidential
treatment filed separately with the Securities and Exchange Commission.


                                       9

<PAGE>


         This Supplement may be executed in any number of counterparts,  each of
which so executed shall be deemed to be an original,  but all such  counterparts
shall together constitute but one and the same instrument.

                                       10


<PAGE>



         IN WITNESS  WHEREOF,  the Depositor,  the Trustee and the Servicer have
caused  this  Supplement  to be  executed by their  respective  duly  authorized
officers as of the date and year first written above.


                                   ALLEGIANCE FUNDING I, LLC, as the
                                   Depositor

                                   By:  ALLEGIANCE MANAGEMENT CORP., as Manager

                                   By:     /s/ Alan B. Perper
                                   --------------------------------
                                   Name:   Alan B. Perper
                                   Title:  President


                                   MANUFACTURERS AND TRADERS TRUST
                                   COMPANY, as the Trustee

                                   By:     /S/ Russell T. Whitley
                                   --------------------------------
                                   Name:    Russell T. Whitley
                                   Title:   Assistant Vice President


                                   POINT WEST CAPITAL CORPORATION, as
                                   the Servicer


                                   By:     /s/ Alan B. Perper
                                   --------------------------------
                                   Name:   Alan B. Perper
                                   Title:  President




<PAGE>





                                                                     EXHIBIT A
                                                                     ---------


                        FORM OF CLASS A TERM CERTIFICATE
                        --------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS A  CERTIFICATE  IS TO BE MADE,  THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. A                                                      % of Class
     ----                                                             ----


                           ALLEGIANCE CAPITAL TRUST I
                     CLASS A TERM CERTIFICATE, SERIES 1999-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)


                                      A-1



<PAGE>







                           Registered Owner:
                                             ----------------------

DELIVERY DATE:                           SERIES TERMINATION DATE: July 15, 2019
              ----- --, ----

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance  Funding I, LLC (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West Capital  Corporation,  as Servicer,  and the  Supplement to Trust
Agreement  for Term Series  1999-1,  dated as of September  15, 1999,  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated  as the  Class A Term  Certificates,  Series  1999-1  having a Series
Termination  Date of July 15, 2019  (herein  called the "Class A  Certificates")
issued and to be issued under the Trust  Agreement.  This Class A Certificate is
issued under and is subject to the terms, provisions and conditions of the Trust
Agreement,  to which Trust  Agreement the holder of this Class A Certificate  by
virtue of such Holder's  acceptance  hereof  assents and by which such Holder is
bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The  aggregate  amount  of all  Fundings  to be  made  by  the  Holder  of  this
Certificate shall be set forth in the Term Funding Schedule.

         This Class A Certificate  bears interest  during each Accrual Period on
the  Outstanding  Principal  Amount  hereof (as of the first day of the  Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition, with respect to any Funding by the Class A Certificates of this Series
occurring in any Accrual  Period  following  the  preceding  Payment  Date,  the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through  the end of the  Accrual  Period  in which  such  Funding  occurs at the
applicable  Certificate  Interest Rate. In making any interest  payment,  if the
interest  calculation with respect to a Certificate shall result in a portion of
such payment being less than $0.01,  then such payment shall be decreased to the
nearest  whole  cent,  and no  subsequent  adjustment  shall be made in  respect
thereof.

                                      A-2



<PAGE>



         The  principal  of  this  Class  A  Certificate  shall  be  payable  in
installments  ending no later than the Series Termination Date unless this Class
A Certificate  becomes due and payable at an earlier date by call for redemption
or otherwise.  All  reductions in the principal  amount of a Class A Certificate
effected by payments of installments of principal made on any Payment Date shall
be binding upon all future Holders of this Class A Certificate  and of any Class
A Certificate  issued upon the  registration  of transfer  hereof or in exchange
herefor or in lieu hereof,  whether or not such payment is noted on this Class A
Certificate.  Each installment of principal  payable on this Class A Certificate
shall be in an amount  equal to this  Certificateholder's  pro rata share of the
Class A Principal  Distribution  Amount  available to be paid in accordance with
the  priorities of Section 8 of the  Supplement for this Series and Section 5.02
of the  Trust  Agreement.  Subject  to the  terms of the  Trust  Agreement,  the
principal payable on this Class A Certificate shall be paid on each Payment Date
during the term of the Trust  Agreement,  beginning on the Initial Payment Date.
All payments of principal with respect to all of the Class A  Certificates  of a
Series  shall  be made on a pro  rata  basis  based  upon  the  ratio  that  the
Outstanding  Principal Amount of a Class A Certificate  bears to the Outstanding
Principal  Amount of all Class A Certificates of such Series;  provided that, if
as a result of such  proration  a portion of such  principal  would be less than
$0.01, then such payment shall be reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class A  Certificates  to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the  Class A  Certificates  shall be made  prorata  based  upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class A Certificates  of this Series,  provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any Person that is a beneficial  owner of
any  interest in a  Certificate,  by virtue of such  Person's  acquisition  of a
beneficial  interest  therein),  agree to report the  transactions  contemplated
thereby in accordance with such stated intentions unless and until determined to
the contrary by an applicable taxing authority.

                                      A-3

<PAGE>


         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain other assets described in the Trust Agreement.  The Class A Certificates
of the 1999-1 Series and all other Series of Class A  Certificates  issued under
the Trust  Agreement  are  generally  payable out of the Trust Estate pari passu
among such Class A  Certificateholders  equally and ratably  without  prejudice,
priority or  distinction  between any Class A  Certificate  by reason of time of
issue or otherwise.  The Class A Certificates  are payable only out of the Trust
Estate and do not represent  recourse  obligations of the Depositor,  Allegiance
Capital,  LLC or any of their  respective  affiliates or  successors.  The Trust
Agreement pursuant to which this Class A Certificate is issued also provides for
the  issuance  of other  Classes and Series of  Certificates  from time to time.
Payments of interest on the Class A Certificates  are senior to such payments on
other  Classes  having a lower  credit  rating  from the  Rating  Agency and are
subordinate to payments of interest on any Classes having a higher credit rating
form the Rating Agency.  Payments of principal in the Class A  Certificates  are
senior to payments of principal on other  classes  having a lower credit  rating
from the Rating Agency and are  subordinate to such payments on any Class having
a higher credit rating from the Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor before such time.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly  authorized in writing,  and thereupon one or more new Class A Certificates
of authorized  denominations and for the same initial aggregate principal amount
will be issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

                                      A-4

<PAGE>


         This Class A Certificate  and the Trust  Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class A  Certificate  or of the  Trust  Agreement  shall  alter  or  impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class A  Certificate,  but  solely  from the  assets of the Trust  Estate at the
times, place and rate, and in the coin or currency, herein prescribed.


                                      A-5
<PAGE>


         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by its President or a Vice President.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class   A   Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class A Term Certificates, Series 1999-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment          Date Paid

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



<PAGE>
                                                                     EXHIBIT B
                                                                     ---------

                        FORM OF CLASS B TERM CERTIFICATE
                        --------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS B  CERTIFICATE  IS TO BE MADE,  THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. B                                                   % of Class
     -----                                                         ------

                           ALLEGIANCE CAPITAL TRUST I
                     CLASS B TERM CERTIFICATE, SERIES 1999-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)



                                      B-1

<PAGE>

                Registered Owner:
                                  -------------------------------

DELIVERY DATE:                           SERIES TERMINATION DATE: July 15, 2019
              ----- --, ----

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance  Funding I, LLC (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West Capital  Corporation,  as Servicer,  and the  Supplement to Trust
Agreement  for Term Series  1999-1,  dated as of September  15, 1999,  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated  as the  Class B Term  Certificates,  Series  1999-1  having a Series
Termination  Date of July 15, 2019  (herein  called the "Class B  Certificates")
issued and to be issued under the Trust  Agreement.  This Class B Certificate is
issued under and is subject to the terms, provisions and conditions of the Trust
Agreement,  to which Trust  Agreement the holder of this Class B Certificate  by
virtue of such Holder's  acceptance  hereof  assents and by which such Holder is
bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The  aggregate  amount  of all  Fundings  to be  made  by  the  Holder  of  this
Certificate shall be set forth in the Term Funding Schedule.

         This Class B Certificate  bears interest  during each Accrual Period on
the  Outstanding  Principal  Amount  hereof (as of the first day of the  Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition, with respect to any Funding by the Class B Certificates of this Series
occurring in any Accrual  Period  following  the  preceding  Payment  Date,  the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through  the end of the  Accrual  Period  in which  such  Funding  occurs at the
applicable  Certificate  Interest Rate. In making any interest  payment,  if the
interest  calculation with respect to a Certificate shall result in a portion of
such payment being less than $0.01,  then such payment shall be decreased to the
nearest  whole  cent,  and no  subsequent  adjustment  shall be made in  respect
thereof.

                                      B-2

<PAGE>


         The  principal  of  this  Class  B  Certificate  shall  be  payable  in
installments  ending no later than the Series Termination Date unless this Class
B Certificate  becomes due and payable at an earlier date by call for redemption
or otherwise.  All  reductions in the principal  amount of a Class B Certificate
effected by payments of installments of principal made on any Payment Date shall
be binding upon all future Holders of this Class B Certificate  and of any Class
B Certificate  issued upon the  registration  of transfer  hereof or in exchange
herefor or in lieu hereof,  whether or not such payment is noted on this Class B
Certificate.  Each installment of principal  payable on this Class B Certificate
shall be in an amount  equal to this  Certificateholder's  pro rata share of the
Class B Principal  Distribution  Amount  available to be paid in accordance with
the  priorities of Section 8 of the  Supplement for this Series and Section 5.02
of the  Trust  Agreement.  Subject  to the  terms of the  Trust  Agreement,  the
principal payable on this Class B Certificate shall be paid on each Payment Date
during the term of the Trust  Agreement,  beginning on the Initial Payment Date.
All payments of principal with respect to all of the Class B  Certificates  of a
Series  shall  be made on a pro  rata  basis  based  upon  the  ratio  that  the
Outstanding  Principal Amount of a Class B Certificate  bears to the Outstanding
Principal  Amount of all Class B Certificates of such Series;  provided that, if
                                                               --------
as a result of such  proration  a portion of such  principal  would be less than
$0.01, then such payment shall be reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class B  Certificates  to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the  Class B  Certificates  shall be made  prorata  based  upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class B Certificates  of this Series,  provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any Person that is a beneficial  owner of
any  interest in a  Certificate,  by virtue of such  Person's  acquisition  of a
beneficial  interest  therein),  agree to report the  transactions  contemplated
thereby in accordance with such stated intentions unless and until determined to
the contrary by an applicable taxing authority.

                                      B-3

<PAGE>


         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain other assets described in the Trust Agreement.  The Class B Certificates
of the 1999-1 Series and all other Series of Class B  Certificates  issued under
the Trust  Agreement  are  generally  payable out of the Trust Estate pari passu
among such Class B  Certificateholders  equally and ratably  without  prejudice,
priority or  distinction  between any Class B  Certificate  by reason of time of
issue or otherwise.  The Class B Certificates  are payable only out of the Trust
Estate and do not represent  recourse  obligations of the Depositor,  Allegiance
Capital,  LLC or any of their  respective  affiliates or  successors.  The Trust
Agreement pursuant to which this Class B Certificate is issued also provides for
the  issuance  of other  Classes and Series of  Certificates  from time to time.
Payments of interest on the Class B Certificates  are senior to such payments on
other  Classes  having a lower  credit  rating  from the  Rating  Agency and are
subordinate to payments of interest on any Classes having a higher credit rating
form the Rating Agency.  Payments of principal in the Class B  Certificates  are
senior to payments of principal on other  classes  having a lower credit  rating
from the Rating Agency and are  subordinate to such payments on any Class having
a higher credit rating from the Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor before such time.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly  authorized in writing,  and thereupon one or more new Class B Certificates
of authorized  denominations and for the same initial aggregate principal amount
will be issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

                                      B-4

<PAGE>

         This Class B Certificate  and the Trust  Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class B  Certificate  or of the  Trust  Agreement  shall  alter  or  impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class B  Certificate,  but  solely  from the  assets of the Trust  Estate at the
times, place and rate, and in the coin or currency, herein prescribed.


                                      B-5

<PAGE>



         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by its President or a Vice President.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class   B   Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class B Term Certificates, Series 1999-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment          Date Paid

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

<PAGE>
                                                                      EXHIBIT C
                                                                      ---------

                        FORM OF CLASS C TERM CERTIFICATE
                        --------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS C  CERTIFICATE  IS TO BE MADE,  THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. C                                                        % of Class
     ----                                                              ----

                           ALLEGIANCE CAPITAL TRUST I
                     CLASS C TERM CERTIFICATE, SERIES 1999-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)

                                      C-1



<PAGE>


                           Registered Owner:
                                             --------------------------

DELIVERY DATE:                           SERIES TERMINATION DATE: July 15, 2019
              ----- --, ----

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance  Funding I, LLC (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West Capital  Corporation,  as Servicer,  and the  Supplement to Trust
Agreement  for Term Series  1999-1,  dated as of September  15, 1999,  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated  as the  Class C Term  Certificates,  Series  1999-1  having a Series
Termination  Date of July 15, 2019  (herein  called the "Class C  Certificates")
issued and to be issued under the Trust  Agreement.  This Class C Certificate is
issued under and is subject to the terms, provisions and conditions of the Trust
Agreement,  to which Trust  Agreement the holder of this Class C Certificate  by
virtue of such Holder's  acceptance  hereof  assents and by which such Holder is
bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The  aggregate  amount  of all  Fundings  to be  made  by  the  Holder  of  this
Certificate shall be set forth in the Term Funding Schedule.

         This Class C Certificate  bears interest  during each Accrual Period on
the  Outstanding  Principal  Amount  hereof (as of the first day of the  Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition, with respect to any Funding by the Class C Certificates of this Series
occurring in any Accrual  Period  following  the  preceding  Payment  Date,  the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through  the end of the  Accrual  Period  in which  such  Funding  occurs at the
applicable  Certificate  Interest Rate. In making any interest  payment,  if the
interest  calculation with respect to a Certificate shall result in a portion of
such payment being less than $0.01,  then such payment shall be decreased to the
nearest  whole  cent,  and no  subsequent  adjustment  shall be made in  respect
thereof.

                                      C-2

<PAGE>



         The  principal  of  this  Class  C  Certificate  shall  be  payable  in
installments  ending no later than the Series Termination Date unless this Class
C Certificate  becomes due and payable at an earlier date by call for redemption
or otherwise.  All  reductions in the principal  amount of a Class C Certificate
effected by payments of installments of principal made on any Payment Date shall
be binding upon all future Holders of this Class C Certificate  and of any Class
C Certificate  issued upon the  registration  of transfer  hereof or in exchange
herefor or in lieu hereof,  whether or not such payment is noted on this Class C
Certificate.  Each installment of principal  payable on this Class C Certificate
shall be in an amount  equal to this  Certificateholder's  pro rata share of the
Class C Principal  Distribution  Amount  available to be paid in accordance with
the  priorities of Section 8 of the  Supplement for this Series and Section 5.02
of the  Trust  Agreement.  Subject  to the  terms of the  Trust  Agreement,  the
principal payable on this Class C Certificate shall be paid on each Payment Date
during the term of the Trust  Agreement,  beginning on the Initial Payment Date.
All payments of principal with respect to all of the Class C  Certificates  of a
Series  shall  be made on a pro  rata  basis  based  upon  the  ratio  that  the
Outstanding  Principal Amount of a Class C Certificate  bears to the Outstanding
Principal  Amount of all Class C Certificates of such Series;  provided that, if
                                                               --------
as a result of such  proration  a portion of such  principal  would be less than
$0.01, then such payment shall be reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class C  Certificates  to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the  Class C  Certificates  shall be made  prorata  based  upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class C Certificates  of this Series,  provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any Person that is a beneficial  owner of
any  interest in a  Certificate,  by virtue of such  Person's  acquisition  of a
beneficial  interest  therein),  agree to report the  transactions  contemplated
thereby in accordance with such stated intentions unless and until determined to
the contrary by an applicable taxing authority.

                                      C-3

<PAGE>


         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain other assets described in the Trust Agreement.  The Class C Certificates
of the 1999-1 Series and all other Series of Class C  Certificates  issued under
the Trust  Agreement  are  generally  payable out of the Trust Estate pari passu
among such Class C  Certificateholders  equally and ratably  without  prejudice,
priority or  distinction  between any Class C  Certificate  by reason of time of
issue or otherwise.  The Class C Certificates  are payable only out of the Trust
Estate and do not represent  recourse  obligations of the Depositor,  Allegiance
Capital,  LLC or any of their  respective  affiliates or  successors.  The Trust
Agreement pursuant to which this Class C Certificate is issued also provides for
the  issuance  of other  Classes and Series of  Certificates  from time to time.
Payments of interest on the Class C Certificates  are senior to such payments on
other  Classes  having a lower  credit  rating  from the  Rating  Agency and are
subordinate to payments of interest on any Classes having a higher credit rating
form the Rating Agency.  Payments of principal in the Class C  Certificates  are
senior to payments of principal on other  classes  having a lower credit  rating
from the Rating Agency and are  subordinate to such payments on any Class having
a higher credit rating from the Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor before such time.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly  authorized in writing,  and thereupon one or more new Class C Certificates
of authorized  denominations and for the same initial aggregate principal amount
will be issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

                                      C-4

<PAGE>


         This Class C Certificate  and the Trust  Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class C  Certificate  or of the  Trust  Agreement  shall  alter  or  impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class C  Certificate,  but  solely  from the  assets of the Trust  Estate at the
times, place and rate, and in the coin or currency, herein prescribed.

                                      C-5


<PAGE>




         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by its President or a Vice President.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class   C   Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class C Term Certificates, Series 1999-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment          Date Paid

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


<PAGE>

                                                                     EXHIBIT D
                                                                     ---------

                        FORM OF CLASS D TERM CERTIFICATE
                        --------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS D  CERTIFICATE  IS TO BE MADE,  THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. D                                                         % of Class
     ----                                                               ----

                           ALLEGIANCE CAPITAL TRUST I
                     CLASS D TERM CERTIFICATE, SERIES 1999-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)



                                      D-1

<PAGE>
                       Registered Owner:
                                        -----------------------------

DELIVERY DATE:                            SERIES TERMINATION DATE: July 15, 2019
              ----- --, ----

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance  Funding I, LLC (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West Capital  Corporation,  as Servicer,  and the  Supplement to Trust
Agreement  for Term Series  1999-1,  dated as of September  15, 1999,  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated  as the  Class D Term  Certificates,  Series  1999-1  having a Series
Termination  Date of July 15, 2019  (herein  called the "Class D  Certificates")
issued and to be issued under the Trust  Agreement.  This Class D Certificate is
issued under and is subject to the terms, provisions and conditions of the Trust
Agreement,  to which Trust  Agreement the holder of this Class D Certificate  by
virtue of such Holder's  acceptance  hereof  assents and by which such Holder is
bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The  aggregate  amount  of all  Fundings  to be  made  by  the  Holder  of  this
Certificate shall be set forth in the Term Funding Schedule.

         This Class D Certificate  bears interest  during each Accrual Period on
the  Outstanding  Principal  Amount  hereof (as of the first day of the  Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition, with respect to any Funding by the Class D Certificates of this Series
occurring in any Accrual  Period  following  the  preceding  Payment  Date,  the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through  the end of the  Accrual  Period  in which  such  Funding  occurs at the
applicable  Certificate  Interest Rate. In making any interest  payment,  if the
interest  calculation with respect to a Certificate shall result in a portion of
such payment being less than $0.01,  then such payment shall be decreased to the
nearest  whole  cent,  and no  subsequent  adjustment  shall be made in  respect
thereof.

                                      D-2

<PAGE>

         The  principal  of  this  Class  D  Certificate  shall  be  payable  in
installments  ending no later than the Series Termination Date unless this Class
D Certificate  becomes due and payable at an earlier date by call for redemption
or otherwise.  All  reductions in the principal  amount of a Class D Certificate
effected by payments of installments of principal made on any Payment Date shall
be binding upon all future Holders of this Class D Certificate  and of any Class
D Certificate  issued upon the  registration  of transfer  hereof or in exchange
herefor or in lieu hereof,  whether or not such payment is noted on this Class D
Certificate.  Each installment of principal  payable on this Class D Certificate
shall be in an amount  equal to this  Certificateholder's  pro rata share of the
Class D Principal  Distribution  Amount  available to be paid in accordance with
the  priorities of Section 8 of the  Supplement for this Series and Section 5.02
of the  Trust  Agreement.  Subject  to the  terms of the  Trust  Agreement,  the
principal payable on this Class D Certificate shall be paid on each Payment Date
during the term of the Trust  Agreement,  beginning on the Initial Payment Date.
All payments of principal with respect to all of the Class D  Certificates  of a
Series  shall  be made on a pro  rata  basis  based  upon  the  ratio  that  the
Outstanding  Principal Amount of a Class D Certificate  bears to the Outstanding
Principal  Amount of all Class D Certificates of such Series;  provided that, if
                                                               --------
as a result of such  proration  a portion of such  principal  would be less than
$0.01, then such payment shall be reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class D  Certificates  to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the  Class D  Certificates  shall be made  prorata  based  upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class D Certificates  of this Series,  provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any Person that is a beneficial  owner of
any  interest in a  Certificate,  by virtue of such  Person's  acquisition  of a
beneficial  interest  therein),  agree to report the  transactions  contemplated
thereby in accordance with such stated intentions unless and until determined to
the contrary by an applicable taxing authority.

                                      D-3

<PAGE>

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain other assets described in the Trust Agreement.  The Class D Certificates
of the 1999-1 Series and all other Series of Class D  Certificates  issued under
the Trust  Agreement  are  generally  payable out of the Trust Estate pari passu
among such Class D  Certificateholders  equally and ratably  without  prejudice,
priority or  distinction  between any Class D  Certificate  by reason of time of
issue or otherwise.  The Class D Certificates  are payable only out of the Trust
Estate and do not represent  recourse  obligations of the Depositor,  Allegiance
Capital,  LLC or any of their  respective  affiliates or  successors.  The Trust
Agreement pursuant to which this Class D Certificate is issued also provides for
the  issuance  of other  Classes and Series of  Certificates  from time to time.
Payments of interest on the Class D Certificates  are senior to such payments on
other  Classes  having a lower  credit  rating  from the  Rating  Agency and are
subordinate to payments of interest on any Classes having a higher credit rating
form the Rating Agency.  Payments of principal in the Class D  Certificates  are
senior to payments of principal on other  classes  having a lower credit  rating
from the Rating Agency and are  subordinate to such payments on any Class having
a higher credit rating from the Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor before such time.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly  authorized in writing,  and thereupon one or more new Class D Certificates
of authorized  denominations and for the same initial aggregate principal amount
will be issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

                                      D-4

<PAGE>

         This Class D Certificate  and the Trust  Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class D  Certificate  or of the  Trust  Agreement  shall  alter  or  impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class D  Certificate,  but  solely  from the  assets of the Trust  Estate at the
times, place and rate, and in the coin or currency, herein prescribed.

                                      D-5


<PAGE>





         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by its President or a Vice President.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class   D   Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class D Term Certificates, Series 1999-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment          Date Paid

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

<PAGE>


                                                                      EXHIBIT E
                                                                      ---------

                     FORM OF CLASS E TERM CERTIFICATE
                     --------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS E  CERTIFICATE  IS TO BE MADE,  THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. E                                                           % of Class
     ----                                                                  ----

                           ALLEGIANCE CAPITAL TRUST I
                     CLASS E TERM CERTIFICATE, SERIES 1999-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)


                                      E-1

<PAGE>
                           Registered Owner:
                                            -------------------------

DELIVERY DATE:                            SERIES TERMINATION DATE: July 15, 2019
              ----- --, ----

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance  Funding I, LLC (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West Capital  Corporation,  as Servicer,  and the  Supplement to Trust
Agreement  for Term Series  1999-1,  dated as of September  15, 1999,  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated  as the  Class E Term  Certificates,  Series  1999-1  having a Series
Termination  Date of July 15, 2019  (herein  called the "Class E  Certificates")
issued and to be issued under the Trust  Agreement.  This Class E Certificate is
issued under and is subject to the terms, provisions and conditions of the Trust
Agreement,  to which Trust  Agreement the holder of this Class E Certificate  by
virtue of such Holder's  acceptance  hereof  assents and by which such Holder is
bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  each
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The  aggregate  amount  of all  Fundings  to be  made  by  the  Holder  of  this
Certificate shall be set forth in the Term Funding Schedule.

         This Class E Certificate  bears interest  during each Accrual Period on
the  Outstanding  Principal  Amount  hereof (as of the first day of the  Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition, with respect to any Funding by the Class E Certificates of this Series
occurring in any Accrual  Period  following  the  preceding  Payment  Date,  the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through  the end of the  Accrual  Period  in which  such  Funding  occurs at the
applicable  Certificate  Interest Rate. In making any interest  payment,  if the
interest  calculation with respect to a Certificate shall result in a portion of
such payment being less than $0.01,  then such payment shall be decreased to the
nearest  whole  cent,  and no  subsequent  adjustment  shall be made in  respect
thereof.

                                      E-2


<PAGE>


         The  principal  of  this  Class  E  Certificate  shall  be  payable  in
installments  ending no later than the Series Termination Date unless this Class
E Certificate  becomes due and payable at an earlier date by call for redemption
or otherwise.  All  reductions in the principal  amount of a Class E Certificate
effected by payments of installments of principal made on any Payment Date shall
be binding upon all future Holders of this Class E Certificate  and of any Class
E Certificate  issued upon the  registration  of transfer  hereof or in exchange
herefor or in lieu hereof,  whether or not such payment is noted on this Class E
Certificate.  Each installment of principal  payable on this Class E Certificate
shall be in an amount  equal to this  Certificateholder's  pro rata share of the
Class E Principal  Distribution  Amount  available to be paid in accordance with
the  priorities of Section 8 of the  Supplement for this Series and Section 5.02
of the  Trust  Agreement.  Subject  to the  terms of the  Trust  Agreement,  the
principal payable on this Class E Certificate shall be paid on each Payment Date
during the term of the Trust  Agreement,  beginning on the Initial Payment Date.
All payments of principal with respect to all of the Class E  Certificates  of a
Series  shall  be made on a pro  rata  basis  based  upon  the  ratio  that  the
Outstanding  Principal Amount of a Class E Certificate  bears to the Outstanding
Principal  Amount of all Class E Certificates of such Series;  provided that, i
                                                               --------
as a result of such  proration  a portion of such  principal  would be less than
$0.01, then such payment shall be reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class E  Certificates  to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the  Class E  Certificates  shall be made  prorata  based  upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class E Certificates  of this Series,  provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any Person that is a beneficial  owner of
any  interest in a  Certificate,  by virtue of such  Person's  acquisition  of a
beneficial  interest  therein),  agree to report the  transactions  contemplated
thereby in accordance with such stated intentions unless and until determined to
the contrary by an applicable taxing authority.

                                      E-3

<PAGE>

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain other assets described in the Trust Agreement.  The Class E Certificates
of the 1999-1 Series and all other Series of Class E  Certificates  issued under
the Trust  Agreement  are  generally  payable out of the Trust Estate pari passu
among such Class E  Certificateholders  equally and ratably  without  prejudice,
priority or  distinction  between any Class E  Certificate  by reason of time of
issue or otherwise.  The Class E Certificates  are payable only out of the Trust
Estate and do not represent  recourse  obligations of the Depositor,  Allegiance
Capital,  LLC or any of their  respective  affiliates or  successors.  The Trust
Agreement pursuant to which this Class E Certificate is issued also provides for
the  issuance  of other  Classes and Series of  Certificates  from time to time.
Payments of interest on the Class E Certificates  are senior to such payments on
other  Classes  having a lower  credit  rating  from the  Rating  Agency and are
subordinate to payments of interest on any Classes having a higher credit rating
form the Rating Agency.  Payments of principal in the Class E  Certificates  are
senior to payments of principal on other  classes  having a lower credit  rating
from the Rating Agency and are  subordinate to such payments on any Class having
a higher credit rating from the Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor before such time.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly  authorized in writing,  and thereupon one or more new Class E Certificates
of authorized  denominations and for the same initial aggregate principal amount
will be issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

                                      E-4

<PAGE>

    This Class E Certificate  and the Trust  Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class E  Certificate  or of the  Trust  Agreement  shall  alter  or  impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class E  Certificate,  but  solely  from the  assets of the Trust  Estate at the
times, place and rate, and in the coin or currency, herein prescribed.

                                      E-5
<PAGE>




         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by its President or a Vice President.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class   E   Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class E Term Certificates, Series 1999-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment          Date Paid

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

<PAGE>
                                                                     EXHIBIT F
                                                                     ---------

                        FORM OF CLASS F TERM CERTIFICATE
                        --------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS F  CERTIFICATE  IS TO BE MADE,  THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

DUE TO THE  PROVISIONS  FOR FUNDINGS AND FOR THE PAYMENT OF PRINCIPAL  CONTAINED
HEREIN,  THE OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE ON ANY PARTICULAR
DATE MAY BE LESS THAN THE AMOUNT  SHOWN ON THE FACE  HEREOF.  ANYONE  PURCHASING
THIS  CERTIFICATE  MAY  ASCERTAIN  THE  OUTSTANDING  PRINCIPAL  AMOUNT HEREOF BY
INQUIRY OF THE TRUSTEE.

No. F                                                          % of Class
     ----                                                                ----

                           ALLEGIANCE CAPITAL TRUST I
                     CLASS F TERM CERTIFICATE, SERIES 1999-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)




                                      F-1

<PAGE>


                    Registered Owner:
                                     --------------------------

DELIVERY DATE:                           SERIES TERMINATION DATE: July 15, 2019
              ----- --, ----

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance  Funding I, LLC (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West Capital  Corporation,  as Servicer,  and the  Supplement to Trust
Agreement  for Term Series  1999-1,  dated as of September  15, 1999,  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated  as the  Class F Term  Certificates,  Series  1999-1  having a Series
Termination  Date of July 15, 2019  (herein  called the "Class F  Certificates")
issued and to be issued under the Trust  Agreement.  This Class F Certificate is
issued under and is subject to the terms, provisions and conditions of the Trust
Agreement,  to which Trust  Agreement the holder of this Class F Certificate  by
virtue of such Holder's  acceptance  hereof  assents and by which such Holder is
bound.

         The Holder of this  Certificate  is obligated  to provide  funds to the
Depositor  on each  Funding  Date  during  the  Funding  Period  subject  to the
applicable  terms and conditions  set forth in the  Transaction  Documents.  The
Fundings  made by the  Holder  of this  Certificate  to the  Depositor  shall be
evidenced by this  Certificate  and the  Certificateholder  shall endorse on the
schedule  annexed  hereto and made a part  hereof,  or elsewhere in its internal
records, the date and amount of each Funding made by it to the Depositor and the
amount of each payment of principal made by the Depositor with respect  thereto.
The Certificateholder is authorized and directed by the Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  eac
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any Funding  shall not limit or  otherwise
affect the obligations of the Depositor  hereunder or under the Trust Agreement.
The  aggregate  amount  of all  Fundings  to be  made  by  the  Holder  of  this
Certificate shall be set forth in the Term Funding Schedule.

         This Class F Certificate  bears interest  during each Accrual Period on
the  Outstanding  Principal  Amount  hereof (as of the first day of the  Accrual
Period) at the  Certificate  Interest  Rate,  until and  including  the last day
preceding the Payment Date on which the Outstanding  Principal Amount hereof has
been reduced to zero. Interest on the Outstanding  Principal Amount hereof shall
be calculated on the basis of a 360-day year  consisting of 12 months of 30 days
each.  Interest  shall be due and payable in arrears on each  Payment  Date.  In
addition, with respect to any Funding by the Class F Certificates of this Series
occurring in any Accrual  Period  following  the  preceding  Payment  Date,  the
related  Funding  Amounts shall accrue  interest  from the related  Funding Date
through  the end of the  Accrual  Period  in which  such  Funding  occurs at the
applicable  Certificate  Interest Rate. In making any interest  payment,  if the
interest  calculation with respect to a Certificate shall result in a portion of
such payment being less than $0.01,  then such payment shall be decreased to the
nearest  whole  cent,  and no  subsequent  adjustment  shall be made in  respect
thereof.

                                      F-2

<PAGE>

         The  principal  of  this  Class  F  Certificate  shall  be  payable  in
installments  ending no later than the Series Termination Date unless this Class
F Certificate  becomes due and payable at an earlier date by call for redemption
or otherwise.  All  reductions in the principal  amount of a Class F Certificate
effected by payments of installments of principal made on any Payment Date shall
be binding upon all future Holders of this Class F Certificate  and of any Class
F Certificate  issued upon the  registration  of transfer  hereof or in exchange
herefor or in lieu hereof,  whether or not such payment is noted on this Class F
Certificate.  Each installment of principal  payable on this Class F Certificate
shall be in an amount  equal to this  Certificateholder's  pro rata share of the
Class F Principal  Distribution  Amount  available to be paid in accordance with
the  priorities of Section 8 of the  Supplement for this Series and Section 5.02
of the  Trust  Agreement.  Subject  to the  terms of the  Trust  Agreement,  the
principal payable on this Class F Certificate shall be paid on each Payment Date
during the term of the Trust  Agreement,  beginning on the Initial Payment Date.
All payments of principal with respect to all of the Class F  Certificates  of a
Series  shall  be made on a pro  rata  basis  based  upon  the  ratio  that  the
Outstanding  Principal Amount of a Class F Certificate  bears to the Outstanding
Principal  Amount of all Class F Certificates of such Series;  provided that, if
                                                               --------
as a result of such  proration  a portion of such  principal  would be less than
$0.01, then such payment shall be reduced to the nearest whole cent.

         In addition,  the Certificate  Prepayment Fee Amount,  if any, shall be
distributed on each Payment Date to the Holders of the Class F  Certificates  to
the extent such Class is receiving a distribution of Prepaid Principal Amount on
such date.  All payments of  Certificate  Prepayment Fee Amounts with respect to
the  Class F  Certificates  shall be made  prorata  based  upon the ratio of the
Outstanding  Principal Amount of this  Certificate to the Outstanding  Principal
Amount of Class F Certificates  of this Series,  provided that if as a result of
such  proration,  a portion of such payment would be less than $0.01,  then such
payment shall be reduce to the nearest whole cent. Certain amounts released from
the Reserve Account are also payable to the Holders of the Class F Certificates,
generally to the extent of funds  deposited  therein that would  otherwise  have
been distributed to such Holders.

         The  interest and  principal  so payable on any Payment  Date will,  as
provided  in the  Trust  Agreement,  be paid to the  Person  in whose  name this
Certificate is registered on the Record Date for such Payment Date,  which shall
be the close of business on the last day of the month prior to such Payment Date
(whether or not a Business Day). The principal and interest on this  Certificate
are  payable by wire  transfer  in  immediately  available  funds to the account
specified  in writing to the  Trustee  by the Person  whose name  appears as the
Registered  Holder of this Certificate on the Certificate  Register  received at
least five (5)  Business  Days prior to the Record Date for the Payment Date (or
if no such  account  is  specified  or if such wire  fails,  by check  mailed by
first-class  mail to the Person whose name appears as the  Registered  Holder of
this Certificate on the Certificate Register at the address of such Person as it
appears on the  Certificate  Register),  in such coin or  currency of the United
States of  America as at the time of  payment  is legal  tender  for  payment of
public and private debts. Funds represented by checks returned  undelivered will
be held for payment to the Person entitled thereto,  subject to the terms of the
Trust  Agreement,  at the  office  or  agency in the  United  States of  America
designated  as such by the  Depositor  for such  purpose  pursuant  to the Trust
Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any Person that is a beneficial  owner of
any  interest in a  Certificate,  by virtue of such  Person's  acquisition  of a
beneficial  interest  therein),  agree to report the  transactions  contemplated
thereby in accordance with such stated intentions unless and until determined to
the contrary by an applicable taxing authority.

                                      F-3

<PAGE>


         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain other assets described in the Trust Agreement.  The Class F Certificates
of the 1999-1 Series and all other Series of Class F  Certificates  issued under
the Trust  Agreement  are  generally  payable out of the Trust Estate pari passu
among such Class F  Certificateholders  equally and ratably  without  prejudice,
priority or  distinction  between any Class F  Certificate  by reason of time of
issue or otherwise.  The Class F Certificates  are payable only out of the Trust
Estate and do not represent  recourse  obligations of the Depositor,  Allegiance
Capital,  LLC or any of their  respective  affiliates or  successors.  The Trust
Agreement pursuant to which this Class F Certificate is issued also provides for
the  issuance  of other  Classes and Series of  Certificates  from time to time.
Payments of interest on the Class F Certificates  are senior to such payments on
other  Classes  having a lower  credit  rating  from the  Rating  Agency and are
subordinate to payments of interest on any Classes having a higher credit rating
form the Rating Agency and to deposits to maintain the Reserve Account  Required
Balance.  Payments  of  principal  in the  Class F  Certificates  are  senior to
payments of principal  on other  classes  having a lower credit  rating from the
Rating Agency and are  subordinate to such payments on any Class having a higher
credit rating from the Rating Agency.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor before such time.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly  authorized in writing,  and thereupon one or more new Class F Certificates
of authorized  denominations and for the same initial aggregate principal amount
will be issued to the designated transferees; provided that so long as any Rated
Certificates are Outstanding,  the Depositor shall maintain legal and beneficial
ownership  of at least 51% of the  Outstanding  Principal  Amount of the Class F
Certificates, unless otherwise agreed to in writing by the Controlling Holders.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

                                      F-4

<PAGE>

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

         This Class F Certificate  and the Trust  Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class F  Certificate  or of the  Trust  Agreement  shall  alter  or  impair  the
obligation  of the Trust  Estate to pay the  principal  of and  interest on this
Class F  Certificate,  but  solely  from the  assets of the Trust  Estate at the
times, place and rate, and in the coin or currency, herein prescribed.

                                      F-5

<PAGE>




         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by its President or a Vice President.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class   F   Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class F Term Certificates, Series 1999-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment          Date Paid

- -------------------------------------------------------------------------------
<PAGE>


                                                                      EXHIBIT G
                                                                      ---------

                        FORM OF CLASS R TERM CERTIFICATE
                        --------------------------------

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT") OR ANY STATE SECURITIES LAWS IN
RELIANCE ON EXEMPTIONS  PROVIDED BY THE SECURITIES ACT AND SUCH STATE SECURITIES
LAWS.  THIS  CERTIFICATE  MAY NOT BE SOLD OR OTHERWISE  TRANSFERRED,  PLEDGED OR
HYPOTHECATED UNLESS SUCH RESALE,  TRANSFER,  PLEDGE OR HYPOTHECATION (A) IS MADE
IN ACCORDANCE  WITH SECTION 2.06 OF THE TRUST  AGREEMENT  REFERRED TO HEREIN AND
(B) IS MADE (i)  PURSUANT  TO AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER  THE
SECURITIES ACT, (ii) IN A TRANSACTION EXEMPT FROM THE REGISTRATION  REQUIREMENTS
OF THE SECURITIES ACT AND APPLICABLE  STATE SECURITIES LAWS OR (iii) TO A PERSON
WHO THE TRANSFEROR REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT WHO IS AWARE THAT THE RESALE
OR OTHER  TRANSFER IS BEING MADE IN RELIANCE  ON RULE 144A.  NEITHER  ALLEGIANCE
FUNDING I, LLC (THE "DEPOSITOR") NOR MANUFACTURERS AND TRADERS TRUST COMPANY, AS
TRUSTEE (THE  "TRUSTEE"),  IS OBLIGATED TO REGISTER THE  CERTIFICATES  UNDER THE
SECURITIES  ACT OR ANY  APPLICABLE  STATE  SECURITIES  LAWS. IN THE EVENT THAT A
TRANSFER OF A CLASS R  CERTIFICATE  IS TO BE MADE,  THE  PROSPECTIVE  TRANSFEREE
SHALL DELIVER AN INVESTMENT AND ASSUMPTION LETTER IN THE FORM REQUIRED UNDER THE
TRUST  AGREEMENT AND, IF THE TRUSTEE SO REQUESTS (IN A TRANSFER OTHER THAN UNDER
RULE 144A),  AN OPINION OF COUNSEL TO THE EFFECT THAT SUCH  TRANSFER MAY BE MADE
WITHOUT REGISTRATION UNDER THE SECURITIES ACT OR ANY APPLICABLE STATE SECURITIES
LAWS.

No. R                                                          % of Class
     ----                                                                ----

                           ALLEGIANCE CAPITAL TRUST I
                     CLASS R TERM CERTIFICATE, SERIES 1999-1

Evidencing an undivided fractional interest in the Trust Estate, the property of
which includes, among other things, certain Loan Assets and monies on deposit in
the Collection Account.

             (This  Certificate  does not  represent  an  obligation  of,  or an
            interest in, the Depositor,  Allegiance Capital, LLC, the Trustee or
            any of their respective affiliates or successors.)



                           Registered Owner:
                                             --------------------------
                                      G-1

<PAGE>

DELIVERY DATE:                            SERIES TERMINATION DATE: July 15, 2019
              ----- --, ----

         THIS CERTIFIES THAT the registered  owner  specified above is the owner
of an  undivided  fractional  interest in the  Allegiance  Capital  Trust I (the
"Trust") formed by Allegiance  Funding I, LLC (the  "Depositor").  The Trust was
created pursuant to the Trust  Agreement,  dated as of August 1, 1998, among the
Depositor,  Manufacturers and Traders Trust Company, as Trustee (the "Trustee"),
and Point West Capital  Corporation,  as Servicer,  and the  Supplement to Trust
Agreement  for Term Series  1999-1,  dated as of September  15, 1999,  among the
Depositor,  the  Trustee  and  Point  West  Capital  Corporation,   as  Servicer
(collectively, the "Trust Agreement").  Reference is made to the Trust Agreement
for a statement  of the  respective  rights  thereunder  of the  Depositor,  the
Trustee  and the  Holders  of the  Certificates,  and the terms  upon  which the
Certificates are, and are to be, authenticated and delivered.  To the extent not
otherwise  defined  herein,  each  capitalized  term used herein has the meaning
assigned to it in the Trust Agreement.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated  as the  Class R Term  Certificates,  Series  1999-1  having a Series
Termination  Date of July 15, 2019  (herein  called the "Class R  Certificates")
issued and to be issued under the Trust  Agreement.  This Class R Certificate is
issued under and is subject to the terms, provisions and conditions of the Trust
Agreement,  to which Trust  Agreement the holder of this Class R Certificate  by
virtue of such Holder's  acceptance  hereof  assents and by which such Holder is
bound.

         The Certificateholder  shall endorse on the schedule annexed hereto and
made a part hereof, or elsewhere in its internal records, the date and amount of
each  payment  made by the  Depositor  with  respect  to this  Certificate.  The
Certificateholder  is  authorized  and directed by the  Depositor to endorse the
schedule   attached  hereto  or  maintain  such  records;   provided  that  eac
                                                            --------
Certificateholder's  endorsements or records shall be effective only if they are
in agreement with the register maintained by the Trustee,  absent manifest error
in such register.  The failure of the  Certificateholder to make, or an error in
making,  a notation  with  respect to any payment  shall not limit or  otherwise
affect the obligations of the Depositor hereunder or under the Trust Agreement.

         Class  R   Certificateholders   are   entitled   to   receive   certain
distributions  from the Series  Distributable  Amount,  certain amounts released
from the Reserve  Account and certain  Prepayment  Fee  Collections,  as further
provided in the Trust Agreement and related  supplement.  Amounts  distributable
with  respect to Class R  Certificates  shall be  payable  only to the extent of
amounts  available in accordance  with, and to the extent of, the priorities for
payment of Class R  Certificates  set forth in Section 8 of the  Supplement  for
this Series and Sections 5.01 and 5.03 of the Trust  Agreement,  in installments
ending no later than the Series Termination Date unless the Class R Certificates
becomes due and payable at an earlier date by call for  redemption or otherwise.
All distributions made on any such Payment Date shall be binding upon all future
Holders of this Class R Certificate  and of any Class R Certificate  issued upon
the  registration of transfer  hereof or in exchange  herefor or in lieu hereof,
whether or not such payment is noted on this Class R  Certificate.  All payments
with respect to all of the Class R  Certificates  of a Series shall be made on a
pro rata basis based upon the percentage  interest specified on the face hereof;
provided  that, if as a result of such proration a portion of such payment woul
- --------
be less than $0.01,  then such  payment  shall be reduced to the  nearest  whole
cent.

         All amounts  payable  with respect to this Class R  Certificate  on any
Payment Date will, as provided in the Trust Agreement,  be paid to the Person in
whose name this  Certificate  is  registered on the Record Date for such Payment
Date, which shall be the close of business on the last day of the month prior to
such Payment Date (whether or not a Business  Day).  Such amounts are payable by
wire transfer in immediately

                                      G-2

<PAGE>

available funds to the account specified in writing to the Trustee by the Person
whose  name  appears  as  the  Registered  Holder  of  this  Certificate  on the
Certificate  Register  received  at least  five (5)  Business  Days prior to the
Record Date for the Payment  Date (or if no such account is specified or if such
wire fails, by check mailed by first-class mail to the Person whose name appears
as the Registered Holder of this Certificate on the Certificate  Register at the
address of such Person as it appears on the Certificate Register),  in such coin
or currency  of the United  States of America as at the time of payment is legal
tender for  payment of public and private  debts.  Funds  represented  by checks
returned  undelivered  will be held for payment to the Person entitled  thereto,
subject  to the terms of the  Trust  Agreement,  at the  office or agency in the
United  States of America  designated  as such by the Depositor for such purpose
pursuant to the Trust Agreement.

         The Depositor has structured the Trust  Agreement and the  Certificates
with the intention that the Trust be treated as a  partnership,  with the assets
of the  partnership  including  all of the  assets of the Trust  Estate  and the
partners  of  the  partnership  being  all  of the  Certificateholders  and  the
Depositor.  The Depositor, the Trustee, the Servicer and each Certificateholder,
by acceptance of its Certificate  (and any Person that is a beneficial  owner of
any  interest in a  Certificate,  by virtue of such  Person's  acquisition  of a
beneficial  interest  therein),  agree to report the  transactions  contemplated
thereby in accordance with such stated intentions unless and until determined to
the contrary by an applicable taxing authority.

         The  property  of the Trust  Estate  includes  certain  Loan Assets and
certain other assets described in the Trust Agreement.  The Class R Certificates
of the 1999-1 Series and all other Series of Class R  Certificates  issued under
the Trust  Agreement  are  generally  payable out of the Trust Estate pari passu
among such Class R  Certificateholders  equally and ratably  without  prejudice,
priority or  distinction  between any Class R  Certificate  by reason of time of
issue or otherwise.  The Class R Certificates  are payable only out of the Trust
Estate and do not represent  recourse  obligations of the Depositor,  Allegiance
Capital,  LLC or any of their  respective  affiliates or  successors.  The Trust
Agreement pursuant to which this Class R Certificate is issued also provides for
the  issuance  of other  Classes and Series of  Certificates  from time to time.
Payments on the Class R Certificates  are generally  subordinated to payments on
all other Classes of Certificates.

         Unless the Depositor  exercises its Optional  Termination  rights,  the
Certificates  are  payable  only at the time and in the manner  provided  in the
Trust  Agreement  and are not  redeemable  or  prepayable  at the  option of the
Depositor before such time.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the transfer of this  Certificate  may be  registered on the
Certificate  Register of the Depositor  upon surrender of this  Certificate  for
registration  of transfer at the office or agency of the Depositor in the United
States of America maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument  of transfer  in form  reasonably  satisfactory  to the
Depositor and the Trustee and duly executed by the holder hereof or his attorney
duly  authorized in writing,  and thereupon one or more new Class R Certificates
of authorized  denominations and for the same initial aggregate principal amount
will be issued to the designated transferees.

         Prior  to  due  presentment  for   registration  of  transfer  of  this
Certificate,  the  Depositor,  the Trustee and any agent of the Depositor or the
Trustee shall treat the Person in whose name this  Certificate  is registered as
the owner hereof for the purpose of receiving payment as herein provided and for
all other purposes whether or not this  Certificate be overdue,  and neither the
Depositor,  the  Trustee,  nor any such agent shall be affected by notice to the
contrary.

                                      G-3

<PAGE>

         The Holder of this  Certificate,  by  acceptance  of this  Certificate,
agrees that for one year and one day after it has been paid hereunder, it or any
Affiliate  thereof will not (without the consent of Holders holding at least 51%
of all Rated Certificates, by Outstanding Principal Amount) file any involuntary
petition or otherwise  institute any  bankruptcy,  reorganization,  arrangement,
insolvency or liquidation  proceeding or other  proceeding  under any federal or
state bankruptcy or similar law against the Depositor.

         The  Trust  Agreement  permits,  with  certain  exceptions  as  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor and the rights of the Holders of the  Certificates
under the Trust  Agreement  at any time by the  Depositor,  the  Trustee and the
Servicer without the consent of the Holders of the Certificates.

         The  Certificates  are issuable only in registered form without coupons
in such authorized  denominations as provided in the Trust Agreement and subject
to certain limitations therein set forth.

         This Class R Certificate  and the Trust  Agreement shall be governed by
and  construed in  accordance  with the internal  laws of the State of New York,
without regard to conflicts of laws principles.

         No  reference  herein to the Trust  Agreement  and no provision of this
Class R  Certificate  or of the  Trust  Agreement  shall  alter  or  impair  the
obligation  of the Trust Estate to pay amounts due on this Class R  Certificate,
but solely from the assets of the Trust Estate at the times, place and rate, and
in the coin or currency, herein prescribed.

                                      G-4
<PAGE>



         IN  WITNESS  WHEREOF,   Allegiance  Funding  I,  LLC  has  caused  this
instrument to be signed, manually, by its President or a Vice President.

                                         ALLEGIANCE FUNDING I, LLC

                                       By:      Allegiance   Management  Corp.,
                                                as Manager
                                       By:
                                                ------------------------------
                                       Title:
                                                ------------------------------

<PAGE>


                          CERTIFICATE OF AUTHENTICATION


         This  is  one  of  the   Class   R   Certificates   described   in  the
within-mentioned Trust Agreement.


Dated:
      -------------------------------------

MANUFACTURERS AND TRADERS TRUST
COMPANY, as Trustee

By:
      --------------------------------------
                  Authorized Signatory




<PAGE>




Schedule to Class R Term Certificates, Series 1999-1

Disbursement
Date of                  Amount of                 Principal
Funding                  Funding                   Payment          Date Paid

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



<PAGE>


                                                                      Exhibit I
                                                                      ---------
                                      FORM
                                      ----
                                 AFI CERTIFICATE
                                 ---------------
                                FOR TERM FUNDINGS
                                -----------------


                                                                       , 1999
                                                            -----------

         This  AFI  Certificate  is  being  delivered   pursuant  to  the  Trust
Agreement, dated as of August 1, 1998 (as amended or modified from time to time,
the "Trust  Agreement"),  among  Allegiance  Funding I, LLC,  Manufacturers  and
Traders Trust Company and Point West Capital  Corporation,  in connection with a
Funding Render Term  Certificate,  Series  1999-1.  Each  capitalized  term used
herein that is not otherwise  defined herein has the meaning assigned thereto in
the Trust Agreement.

      Allegiance Funding I, LLC hereby certifies:

      1.     no Default  (other than a  Servicing  Advisor  Default),  Depositor
             Event of Default, Servicer Event of Default, Special Servicer Event
             of  Default,   Servicing   Advisor  Event  of  Default  or  Funding
             Termination Event exists or shall exist from the Funding;

      2.     after giving effect to such Funding,  the applicable Maximum Series
             Amount and other limits set forth on the Term Funding  Schedule and
             in the Transaction Documents shall not be exceeded;

      3.     both  before  and after  giving  effect to such  Funding,  the Pool
             Performance Condition is met; and

      4.     it is not aware of any  proposed  or  threatened  downgrade  in the
             credit rating of any Rated Certificate.



                                                 ALLEGIANCE FUNDING I, LLC

                                                 By: Allegiance Management Corp.

                                                 By:
                                                       ------------------------
                                                 Name:
                                                       ------------------------
                                                 Title:
                                                       ------------------------



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE FORM
10-Q FOR THE  QUARTERLY  PERIOD  ENDED SEPTEMBER 30, 1999 AND IS  QUALIFIED  IN
ITS ENTIRETY BY REFERENCE TO SUCH FINANICAL STATEMENTS.
</LEGEND>



<S>                         <C>
<PERIOD-TYPE>              9-MOS
<FISCAL-YEAR-END>                              Dec-31-1999
<PERIOD-START>                                 Jan-01-1999
<PERIOD-END>                                   Sep-30-1999
<CASH>                                         10,645,911
<SECURITIES>                                   19,940,092
<RECEIVABLES>                                  29,389,741 <F1>
<ALLOWANCES>                                            0
<INVENTORY>                                    31,861,707 <F2>
<CURRENT-ASSETS>                                3,207,960
<PP&E>                                             44,113
<DEPRECIATION>                                    (10,403)
<TOTAL-ASSETS>                                 95,079,121
<CURRENT-LIABILITIES>                           4,938,870
<BONDS>                                        66,163,914 <F3>
                                   0
                                             0
<COMMON>                                           43,891
<OTHER-SE>                                     23,932,446
<TOTAL-LIABILITY-AND-EQUITY>                   95,079,121
<SALES>                                           187,202
<TOTAL-REVENUES>                               14,399,178
<CGS>                                                   0
<TOTAL-COSTS>                                           0
<OTHER-EXPENSES>                                4,893,223
<LOSS-PROVISION>                                        0
<INTEREST-EXPENSE>                              3,520,312
<INCOME-PRETAX>                                 5,985,643
<INCOME-TAX>                                      564,765
<INCOME-CONTINUING>                             5,420,878
<DISCONTINUED>                                          0
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                    5,420,878
<EPS-BASIC>                                        1.63
<EPS-DILUTED>                                        1.49


<FN>
<F1> INCLUDES MATURED POLICIES RECEIVABLE AND LOANS RECEIVABLE.
<F2> INCLUDES PURCHASED LIFE INSURANCE POLICIES.
<F3> REPRESENTS LONG TERM BORROWINGS OF THE COMPANY.
</FN>



</TABLE>

                                                          FOR IMMEDIATE RELEASE
                                                               October 22, 1999


                           FOURTEEN HILL CAPITAL, L.P.
                           ---------------------------
           ANNOUNCES NAME CHANGE TO POINT WEST VENTURES AND ANNOUNCES
           ----------------------------------------------------------
                            THIRD QUARTER FINANCINGS
                            ------------------------

SAN  FRANCISCO-(October  22, 1999) Fourteen Hill Capital, L.P., a majority owned

affiliate of Point West Capital  Corporation  (which  trades on NASDAQ under the

symbol  PWCC)  today  announced  that it has  changed  its  name to  Point  West

Ventures, L.P.

         "The name change to Point West  Ventures  will solidify the branding of

Point West and will, perhaps,  help the market focus on our financing activities

for  Internet-related  companies,  which is an  important  component of our core

strategy," said Brad Rotter, Chairman.

         Additionally,  Point  West  Ventures  announced  that it closed six new

financings during the third quarter of 1999:

         1.  A   $200,000   convertible   note  from   TixToGo,   Inc.   TixToGo

(www.tixtogo.com) is the "Marketplace for Activities" bringing together activity

organizers  and  participants.  TixToGo  offers a Web based  service for secure,

cost-efficient   transactions   including   registrations,   ticket   purchases,

donations, membership sign-ups and RSVP's. It works equally well for businesses,

associations,  and  individuals,  and  is  ideal  for  fund-raisers,   meetings,

seminars,  concerts,  trade shows,  festivals,  and corporate events.  TixToGo's

service allows  organizers to bring

<PAGE>


the  convenience  of  online   registration  and  electronic  payment  to  their

constituents in a matter of minutes.

         2. $500,000 of convertible  preferred  stock of Nomadix,  Inc.  Nomadix

(www.nomadix.com) manufactures network gateways that enable service providers to

deliver high-speed Internet access to the modern  technology-based road warrior.

Nomadix's chairman is Dr. Leonard  Kleinrock,  who is considered a father of the

Internet,  and whose  computer  at UCLA became the first node ever to connect to

the Internet in September 1969.

         3.  A   $1,000,000   convertible   note  from   Enikia,   LLC.   Enikia

(www.enikia.com)  designs,  develops, and markets home networking  technologies.

Offering  powerline-based  home networking  with 10 Mbps Ethernet speed,  Enikia

enables the sharing of resources across multiple computers and peripherals,  and

facilitates  the  introduction of novel digital  applications  that advance home

automation. Enikia's technology gives consumers a home network that is both fast

enough to match the speed of broadband Internet  connectivity,  and is available

at any power plug in the home.

         4. $300,000 of convertible preferred stock of ON-SITE Dental Care, Inc.

ON-SITE  (www.onsite-dental.com)  is a mobile dental service provider delivering

the highest  quality,  fee for service  dental care to  Corporate  America.  The

Company has  developed  the  industry's  first  state-of-the-art,  mobile dental

facility designed  specifically to bring the dental office to the

<PAGE>


patient. This innovative approach represents a paradigm shift in the delivery of

dental care.

         5.  $500,000  of  convertible  preferred  stock  of  NetProspect,  Inc.

NetProspect's  mission is to be the trusted Internet leader in helping consumers

realize the value of their  actions,  profiles,  experiences  and  relationships

through  an  innovative,   context  sensitive  and   consumer-friendly   desktop

application.

         6. $500,000 of units from  Netgateway,  Inc.,  in a private  placement.

Each unit consists of a promissory  note and shares of common stock.  Netgateway

(www.netgateway.net)  provides turn-key electronic commerce services designed to

enable clients to extend their business to the Internet.  Its Internet  Commerce

Center  provides  its clients  with a variety of  features,  ranging from simple

Internet  storefronts  to complex  systems  designed  to enable  them to conduct

business-to-business  electronic  commerce by means of the Internet.  Netgateway

trades on the OTC bulletin board under the symbol NGWY. In June 1999  Netgateway

filed a  registration  statement  with  the SEC for a  public  offering  and has

applied for a NASDAQ listing.

         Also,  in  connection   with  a  $250,000  loan   previously   made  to

Homeseekers.com,  Inc. (HMSK),  Point West Ventures received from HMSK a warrant

to purchase 50,000 shares of common stock of HMSK at $2 15/32 per share.

         Point West Ventures is a Small Business  Investment Company licensed by

the Small Business Administration. Point West

<PAGE>


Ventures  provides  capital  to small  businesses  (generally  businesses  whose

tangible  net worth does not exceed $18  million  and whose  average  net income

during  the  preceding  two  years  did not  exceed $6  million)  whose  primary

businesses are located in the United States.

         Additional  information  about Point West  Ventures is available on the

company's Web site, www.pointwestventures.com, or by calling 415-394-9467
                    -------------------------

(KEYWORD  CALIFORNIA  AND INDUSTRY  KEYWORD:  Venture  Capital,  Internet,
                                              ----------------   --------
E-commerce.)
- ----------

CONTACTS:         POINT WEST VENTURES, SAN FRANCISCO.
                  CHRIS RODSKOG, 415/394-9467
                  [email protected]






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission