<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities and Exchange Act of 1934
Date of Report (Date of earliest event reported): August 20, 1996
---------------
First Alliance Mortgage Company
on behalf of
First Alliance mortgage Loan Trust 1995-2
------------------------------------------------------
(Exact name of registrant as specified in its charter)
New York 33-79948 33-0690326
--------------- ------------ -------------------
(State or other (Commission (I.R.S. Employer
jurisdiction of File Number) Identification No.)
incorporation)
c/o First Alliance Mortgage Company
Attention: Mark K. Mason
Executive Vice President and Chief Financial Officer
17305 Von Karman Avenue
Irvine, CA 92714
Address of Servicer
----------------------------------------
(Address of principle executive offices)
Registrant's telephone number, including area code: (714)224-8500
Not Applicable
- --------------------------------------------------------------------------------
(Former name or former address, if changed since last report.)
<PAGE>
Item 5. Other Events.
Information relating to the distributions to Certificateholders for the
July 1996 Monthly Period of the Trust in respect of the First Alliance Mortgage
Loan Asset Backed Certificates, Series 1995-2, Class A (the "Certificates")
issued by the Registrant and the performance of the Trust (including
distributions of principal and interest, delinquent balances of Mortgage Loans,
and the subordinated amount remaining), together with certain other information
relating to the certificates, is contained in the Monthly Report for the Monthly
Period provided to certificateholders pursuant to the Pooling and Servicing
Agreement (the "Agreement") dated as of December 1, 1995 between First Alliance
Mortgage Company as Servicer, and Bankers Trust Company, as trustee.
Item 7. Exhibit.
Monthly Report for the July 1996 Monthly Period relating to the First
Alliance Mortgage Loan Asset Backed Certificates Series 1995-2, Class A issued
by the First Alliance Mortgage Loan Trust 1995-2.
<PAGE>
SIGNATURE
---------
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
First Alliance Mortgage Loan Trust 1995-2
-----------------------------------------
(Registrant)
By: First Alliance Mortgage Company
------------------------------------
(Servicer)
Date: October 14, 1996 By:
---------------- ------------------------------------
Name: Mark K. Mason
------------------------------------
Executive Vice President and
Title: Chief Financial Officer
------------------------------------
<PAGE>
EXHIBIT 99
FIRST ALLIANCE
Mortgage Loan Trust
Series 1995-2
Statement To Certificateholders
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTIONS IN DOLLARS
PRIOR CURRENT
ORIGINAL PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES INTEREST BALANCE
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 48,108,000.00 34,673,573.99 181,313.90 2,359,952.70 2,541,266.60 0.00 0.00 32,313,621.29
A-2 24,896,000.00 24,896,000.00 136,928.00 0.00 136,928.00 0.00 0.00 24,896,000.00
A-3 10,430,000.00 10,430,000.00 62,797.29 0.00 62,797.29 0.00 0.00 10,430,000.00
A-4 16,721,000.00 12,700,348.74 60,259.63 763,105.76 823,365.39 0.00 0.00 11,937,242.98
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- -----------------------------------------------------------------------------------------------------------------------------------
TOTALS 100,155,000.00 82,699,922.73 441,298.82 3,123,058.46 3,564,357.28 0.00 0.00 79,576,864.27
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH
RATES
PRIOR CURRENT
PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE INTEREST PRINCIPAL TOTAL BALANCE CURRENT NEXT
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 31846LAU0 720.744450 3.768893 49.055307 52.824200 671.689143 6.275000% 6.275000%
A-2 31846LAV8 1,000.000000 5.500000 0.000000 5.500000 1,000.000000 6.600000% 6.600000%
A-3 31846LAW6 1,000.000000 6.020833 0.000000 6.020833 1,000.000000 7.225000% 7.225000%
A-4 31846LAX4 759.544808 3.603829 45.637567 49.241396 713.907241 5.890000% #N/A
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000% 0.000000%
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
SELLER: First Alliance Mortgage Company ADMINISTRATOR: Jason Rosiak
SERVICER: First Alliance Mortgage Company Bankers Trust Company
LEAD UNDERWRITER: Prudential Securities Incorporated 3 Park Plaza
RECORD DATE: July 31, 1996 Irvine, CA 92714
DISTRIBUTION DATE: August 20, 1996 FACTOR INFORMATION: (800) 735-7777
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 1 of 4
<PAGE>
FIRST ALLIANCE
Mortgage Loan Trust
Series 1995-2
Statement To Certificateholders
<TABLE>
<CAPTION>
Distribution Date: August 20, 1996
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
DELINQUENCY ADVANCES MADE: 63,367.81
ACCRUED SERVICING FEE FOR THE CURRENT PERIOD: 70,107.16
PLUS: ADDITIONAL SERVICING FEES: 0.00
----------
70,107.16
LESS: PERMITTED REDUCTIONS TO SERVICING FEES: (13,618.03)
----------
56,489.13
LESS: UNCOLLECTED SERVICING FEES ACCRUED ON DELINQUENT LOANS: (5,909.15)
----------
ACTUAL COLLECTED SERVICING FEES FOR CURRENT PERIOD: 50,579.98
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
DELINQUENT* AND LOANS LOANS
FORECLOSURE LOAN 31-60 61-90 91+ IN IN
INFORMATION DAYS DAYS DAYS TOTAL REO FORECLOSURE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
GROUP 1 PRINCIPAL BALANCE 838,845.16 849,625.48 724,206.98 2,412,677.62 68,950.16 1,990,360.05
PERCENTAGE OF POOL BALANCE 1.2150% 1.2306% 1.0490% 3.4946% 0.0999% 2.8829%
- ------------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS 15 10 12 37 1 31
PERCENTAGE OF LOANS 1.5152% 1.0101% 1.2121% 3.7374% 0.1010% 3.1313%
- ------------------------------------------------------------------------------------------------------------------------------------
GROUP 2 PRINCIPAL BALANCE 211,402.94 152,190.88 362,242.88 725,836.70 0.00 658,377.80
PERCENTAGE OF POOL BALANCE 1.7395% 1.2523% 2.9806% 5.9724% 0.0000% 5.4173%
- ------------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS 2 2 4 8 0 7
PERCENTAGE OF LOANS 1.4085% 1.4085% 2.8169% 5.6338% 0.0000% 4.9296%
- ------------------------------------------------------------------------------------------------------------------------------------
*Note: Loans in foreclosure are included in the respective delinquency categories.
</TABLE>
<TABLE>
<S> <C> <C>
--------------------------------
BOOK VALUE OF REO PROPERTY: GROUP 1 76,670.82
GROUP 2 0.00
--------------------------------
--------------------------------
SUBSTITUTION PRINCIPAL AMOUNT: GROUP 1 0.00
GROUP 2 0.00
--------------------------------
--------------------------------
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS GROUP 1 71,245,074.25
AS OF THE PRIOR DISTRIBUTION DATE: GROUP 2 12,883,530.18
--------------------------------
--------------------------------
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS GROUP 1 69,040,721.52
AS OF THE CURRENT DISTRIBUTION DATE: GROUP 2 12,153,188.21
--------------------------------
--------------------------------
CARRY-FORWARD AMOUNT: GROUP 1 0.00
GROUP 2 0.00
--------------------------------
--------------------------------
PROJECTED NET MONTHLY EXCESS CASH FLOW: GROUP 1 161,526.24
GROUP 2 25,156.69
--------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 2 of 4
<PAGE>
FIRST ALLIANCE
Mortgage Loan Trust
Series 1995-2
Statement To Certificateholders
Distribution Date: August 20, 1996
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
-------------------------------
NUMBER OF LOANS AS OF THE BEGINNING OF THE REMITTANCE PERIOD: GROUP 1 1,025
GROUP 2 152
-------------------------------
-------------------------------
NUMBER OF LOANS AS OF THE END OF THE REMITTANCE PERIOD: GROUP 1 990
GROUP 2 142
-------------------------------
WEIGHTED AVERAGE COUPON AS OF THE CURRENT DISTRIBUTION DATE: GROUP 1 10.218717%
GROUP 2 9.832271%
-------------------------------
-------------------------------
WEIGHTED AVERAGE COUPON AS OF THE NEXT DISTRIBUTION DATE: GROUP 1 10.185579%
GROUP 2 9.949220%
-------------------------------
-------------------------------
CURTAILMENTS INCLUDED IN CURRENT DISTRIBUTION: GROUP 1 21,202.09
GROUP 2 2,626.49
-------------------------------
-------------------------------
PREPAYMENTS IN FULL / UNSCHEDULED RECOVERIES OF PRINCIPAL GROUP 1 2,117,052.58
INCLUDED IN CURRENT DISTRIBUTION: GROUP 2 718,956.75
-------------------------------
-------------------------------
AMOUNT OF EXCESS SPREAD SUPPORT TO THIS GROUP: GROUP 1 0.00
(FROM OTHER GROUP) GROUP 2 0.00
-------------------------------
-------------------------------
TRUST TERMINATION PROCEEDS: GROUP 1 0.00
GROUP 2 0.00
-------------------------------
-------------------------------
INSURED PAYMENTS: GROUP 1 0.00
GROUP 2 0.00
-------------------------------
-------------------------------
CERTIFICATE INSURER PREMIUM PAYMENT: GROUP 1 8,749.95
GROUP 2 1,587.54
-------------------------------
TOTAL 10,337.49
===============================
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 3 of 4
<PAGE>
FIRST ALLIANCE
Mortgage Loan Trust
Series 1995-2
Statement To Certificateholders
Distribution Date: August 20, 1996
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
SUBORDINATION TRACKING:
PRIOR SUBORDINATION SUBORDINATION REALIZED CURRENT SPECIFIED
SUBORDINATED INCREASE REDUCTION LOSSES SUBORDINATED SUBORDINATED
AMOUNT AMOUNT AMOUNT AMOUNT AMOUNT
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
GROUP 1 1,245,500.26 155,599.97 0.00 0.00 1,401,100.23 1,626,976.82
GROUP 2 183,181.44 32,763.79 0.00 0.00 215,945.23 492,884.73
- ----------------------------------------------------------------------------------------------------------------------------------
TOTAL 1,428,681.70 188,363.76 0.00 0.00 1,617,045.46 2,119,861.55
==================================================================================================================================
</TABLE>
INTEREST ALLOCATION TRACKING:
<TABLE>
<CAPTION>
GROUP I GROUP II TOTAL
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Mortgage Loan Scheduled Interest 606,694.38 105,561.96 712,256.34
LESS: Non-Recoverable Advances (746.96) 0.00 (746.96)
LESS: Prepayment Interest Shorfall not covered by Servicing Fees 0.00 0.00 0.00
LESS: Accrued Servicing Fees (59,370.89) (10,736.27) (70,107.16)
LESS: Insurance Premium Due Certificate Insurer (8,749.95) (1,587.54) (10,337.49)
LESS: Trustee Fee (1,187.42) (214.73) (1,402.14)
LESS: Current Accrued Interest Due Certificateholders (381,039.19) (60,259.63) (441,298.82)
- ----------------------------------------------------------------------------------------------------------------------------------
Monthly Excess Spread Amounts 155,599.98 32,763.79 188,363.77
==================================================================================================================================
</TABLE>
REALIZED LOSS TRACKING:
<TABLE>
<CAPTION>
GROUP 1 GROUP 2
------------------------------------------------ ----------------------------------------------------
RECOVERED RECOVERED RECOVERED RECOVERED
REALIZED DELINQUENCY SERVICING REALIZED DELINQUENCY SERVICING
LOSSES ADVANCES ADVANCES TOTAL LOSSES ADVANCES ADVANCES TOTAL
------------------------------------------------ -----------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Prior: 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Current: 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
------------------------------------------------ -----------------------------------------------------
Cumulative: 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
================================================ =====================================================
</TABLE>
SPECIAL LOAN TRACKING:
<TABLE>
<CAPTION>
BANKRUPTCY PROCEEDINGS
---------------------------------------------------------------------------
NUMBER PRINCIPAL
OF LOANS BALANCE
---------------------------------------------------------------------------
GROUP I GROUP II GROUP I GROUP II
<S> <C> <C> <C> <C>
Current: 2 0 120,665.39 0.00
Delinquent: 1 0 96,021.25 0.00
---------------------------------------------------------------------------
TOTAL: 3 0 216,686.64 0.00
===========================================================================
</TABLE>
Page 4 of 4
<PAGE>
FIRST ALLIANCE
Mortgage Loan Trust
Series 1995-2
Statement To Certificateholders
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Distribution Date: August 20, 1996
- -----------------------------------------------------------------------------------------------------------------------------------
THE SUM OF: GROUP 1 GROUP 2 TOTAL
------- ------- -----
<S> <C> <C> <C>
SCHEDULED INTEREST: 606,694.38 105,561.96 712,256.34
LIQUIDATED INTEREST 0.00 0.00 0.00
INSURANCE INTEREST: 0.00 0.00 0.00
REPURCHASE INTEREST: 0.00 0.00 0.00
LESS: DELINQUENT INTEREST: (48,159.21) (15,954.04) (64,113.25)
PLUS: DELINQUENCY ADVANCES ON MORTGAGE INTEREST: 43,699.61 14,504.49 58,204.10
LESS: ADVANCES DEEMED NON-RECOVERABLE BY SERVICER (746.96) 0.00 (746.96)
PLUS: INVESTMENT EARNINGS ON CERTIFICATE ACCOUNT 0.00 0.00 0.00
---------------------------------------------
PLUS: TOTAL INTEREST 601,487.82 104,112.41 705,600.23
PRINCIPAL COLLECTED: 2,204,352.73 730,341.97 2,934,694.70
INSURANCE PRINCIPAL PROCEEDS RECEIVED: 0.00 0.00 0.00
NET LIQUIDATION PROCEEDS: 0.00 0.00 0.00
LOAN PURCHASE PRICE AMOUNTS (Per P&S, Section 7.8 (vii)): 0.00 0.00 0.00
SUBSTITUTION AMOUNTS (Per P&S, Section 7.8 (vii)): 0.00 0.00 0.00
TRUST TERMINATION PROCEEDS: 0.00 0.00 0.00
---------------------------------------------
PLUS: TOTAL PRINCIPAL 2,204,352.73 730,341.97 2,934,694.70
SERVICING FEES (Net of Compensating Interest) 44,498.33 6,081.65 50,579.98
PREPAYMENT INTEREST SHORTFALL 10,412.96 3,205.07 13,618.03
TRUSTEE FEES: 1,187.42 214.73 1,402.15
INSURANCE PREMIUMS: 8,749.95 1,587.54 10,337.49
REIMBURSEMENT OF DELINQUENCY ADVANCES: 0.00 0.00 0.00
REIMBURSEMENTS OF SERVICING ADVANCES: 0.00 0.00 0.00
---------------------------------------------
LESS: TOTAL 64,848.66 11,088.99 75,937.65
---------------------------------------------
TOTAL AVAILABLE FUNDS: 2,740,991.89 823,365.39 3,564,357.28
=============================================
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 1 of 1
