FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-2
8-K, 1996-07-01
Previous: GEO PETROLEUM INC, 10-12G/A, 1996-07-01
Next: EQUITY INCOME FUND SELECT YEAR AHEAD DEFINED ASSET FUNDS, S-6EL24, 1996-07-01




<PAGE>
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    Form 8-K

                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


                Date of Report (Date of earliest event reported)
                                  June 14, 1996



                    First Alliance Mortgage Loan Trust 1996-2
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)
                                                           
                                   
                                    33-99604
                       
                                (Commission File
                                ----------------
                                     Number)
                       
                                                     APPLICATION
           California                                  PENDING
 (State or Other Jurisdiction of             ----------------------------
 -------------------------------                   (I.R.S. Employer    
         Incorporation)                           Identification No.)   
                      
   
        c/o Bankers Trust Company                   92714
           of California, N.A.           ------------------------------
        3 Park Plaza, 16th Floor                  (Zip Code)
           Irvine, California                     
- ----------------------------------------
(Address of Principal Executive Offices)

        Registrant's telephone number, including area code (714) 550-6800
                                                           --------------

                                    No Change
          -------------------------------------------------------------
          (Former name or former address, if changed since last report)
<PAGE>
Item 2.  Acquisition or Disposition of Assets
         ------------------------------------

Description of the Certificates and the Mortgage Loans

                  First Alliance Mortgage Company registered  issuances of up to
$580,000,000  principal  amount of Mortgage Loan Asset Backed  Certificates on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933,  as  amended  (the  "Act"),  by  a  Registration  Statement  on  Form  S-3
(Registration  File No. 33-99640) (as amended,  the  "Registration  Statement").
Pursuant to the  Registration  Statement,  First  Alliance  Mortgage  Loan Trust
1996-2  (the  "Registrant"  or the  "Trust")  issued  $75,000,000  in  aggregate
principal amount of its Mortgaged Loan Asset Backed Certificates,  Series 1996-2
(the "Certificates"), on June 14, 1996. This Current Report on Form 8-K is being
filed to satisfy an undertaking to file copies of certain agreements executed in
connection with the issuance of the Certificates,  the forms of which were filed
as Exhibits to the Registration Statement.

                  The  Certificates  were  issued  pursuant  to  a  Pooling  and
Servicing Agreement (the "Pooling and Servicing  Agreement")  attached hereto as
Exhibit 4.1, dated as of June 1, 1996,  between First Alliance  Mortgage Company
(the  "Company"),  and in its capacity as servicer (the  "Servicer") and Bankers
Trust Company of California,  N.A., in its capacity as trustee (the  "Trustee").
The Certificates  consist of five classes,  the Class A-1, Class A-2, Class A-3,
and  Class  A-4  Certificates  (the  "Class  A  Certificates")  and the  Class R
Certificates  (the  "Class  R  Certificates"  and,  together  with  the  Class A
Certificates,  the  "Certificates").  Only the Class A Certificates  were issued
pursuant to the Registration Statement.  The Certificates initially evidence, in
the  aggregate,  100% of the  undivided  beneficial  ownership  interests in the
Trust.

                  The  assets  of the Trust  initially  will  include  two pools
(each,  a "Mortgage  Loan Group") of closed-end  mortgage  loans (the  "Mortgage
Loans") secured by mortgages or deeds of trust on one-to-four family residential
properties.   The  Class  A-1,  Class  A-2,  and  Class  A-3  Fixed  Rate  Group
Certificates  represent  undivided  ownership  interests in a pool of fixed rate
Mortgage Loans secured by mortgages that may be either in a first or in a junior
lien  position.  The  Class  A-4  Variable  Rate  Group  Certificates  represent
undivided  ownership interests in a pool of variable rate Mortgage Loans secured
by mortgages in a first lien position.

                  Interest  distributions  on the Class A Certificates are based
on  the   Certificate   Principal   Balance  thereof  and  the  then  applicable
Pass-Through Rate thereof.  The Pass-Through Rate for the Class A-1 Certificates
will be 7.225% per annum; the  Pass-Through  Rate for the Class A-2 Certificates
will be  7.725%  per  annum;  and  the  Pass-Through  Rate  for  the  Class  A-3
Certificates  will be 8.225% per annum. The Pass-Through  Rate for the Class A-4
Certificates  adjusts monthly and with respect to the first Payment Date will be
5.835% per annum.

                  The Class A-1 Certificates have an aggregate  principal amount
of $29,614,000. The Class A-2 Certificates have an aggregate principal amount of
$10,000,000.  The Class A-3 Certificates  have an aggregate  principal amount of
$10,386,000.  The Class A-4 Certificates  have an aggregate  principal amount of
$25,000,000.

                  As of the Closing  Date,  the  Mortgage  Loans  possessed  the
characteristics  described  in the  Prospectus  dated  June  10,  1996  and  the
Prospectus  Supplement  dated June 10, 1996, filed pursuant to Rule 424(b)(5) of
the Act on June 18, 1996.
<PAGE>
Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.
         -------------------------------------------------------------------

(a)      Not applicable

(b)      Not applicable

(c)      Exhibits:

                 1.1 Underwriting Agreement,  dated June 10, 1996, between First
Alliance Mortgage Company and Prudential Securities Incorporated.

                 1.2  Conveyance  Agreement,  dated as of June 1, 1996,  between
Nationscapital Mortgage Corporation,  as Originator, and First Alliance Mortgage
Company, as the Company.

                 1.3  Conveyance  Agreement,  dated as of June 1, 1996,  between
Coast  Security  Mortgage  Inc.,  as  Originator,  and First  Alliance  Mortgage
Company, as the Company.

                 4.1 Pooling and Servicing Agreement,  dated as of June 1, 1996,
among First  Alliance  Mortgage  Company,  as Company and Servicer,  and Bankers
Trust Company of California, N.A., as Trustee.

                 8.1 Opinion of Arter & Hadden with respect to tax matters.
<PAGE>
                                   SIGNATURES


                  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.


                                    By:   FIRST ALLIANCE MORTGAGE COMPANY, as
                                             Company


                                             By:  /s/Brian Chisick
                                                -------------------------
                                                Name: Brian Chisick
                                                Title: President


Dated:  June 28, 1996
<PAGE>

                         FIRST ALLIANCE MORTGAGE COMPANY


                                       AND


                       PRUDENTIAL SECURITIES INCORPORATED


                             UNDERWRITING AGREEMENT



                                       FOR



                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-2



                    MORTGAGE LOAN PASS-THROUGH CERTIFICATES,

                 7.225% CLASS A-1 FIXED RATE GROUP CERTIFICATES
                 7.725% CLASS A-2 FIXED RATE GROUP CERTIFICATES
                 8.225% CLASS A-3 FIXED RATE GROUP CERTIFICATES
                   CLASS A-4 VARIABLE RATE GROUP CERTIFICATES






June 10, 1996
<PAGE>
                                                                   June 10, 1996
First Alliance Mortgage Company
17305 Von Karman Avenue
Irvine, California 92714



                  First  Alliance   Mortgage   Company  (the  "Company"  or  the
"Sponsor")   hereby  confirms  its  agreement  to  sell  certain  mortgage  loan
pass-through   certificates   to   Prudential   Securities   Incorporated   (the
"Underwriter")  as described herein relating to the First Alliance Mortgage Loan
Trust 1996-2 (the "Trust"). The certificates,  together with certain subordinate
certificates  to be issued by the Trust,  will  evidence  in the  aggregate  the
entire beneficial  interest in a trust estate (the "Trust Estate") consisting of
two segregated  pools (the "Mortgage  Pools") of closed-end  mortgage loans (the
"Initial  Mortgage Loans") and such amounts as may be held by the Trustee in the
Pre-Funding Account  ("Pre-Funding  Account"),  the Capitalized Interest Account
(the "Capitalized  Interest Account") and any other accounts held by the Trustee
for the  Trust.  The  Initial  Mortgage  Loans  shall  have,  as of the close of
business on June 1, 1996 (the "Cut-off Date"), an aggregate principal balance of
$60,108,200.57.  The certificates are to be issued under a pooling and servicing
agreement  dated as of June 1, 1996 (the  "Pooling  and  Servicing  Agreement"),
among the Company,  in its  individual  capacity and in its capacity as servicer
(the  "Servicer") and Bankers Trust Company of California,  N.A. in its capacity
as trustee (the "Trustee").  On the Closing Date, approximately $15,150,000 will
be deposited in the name of the Trustee in the Pre-Funding Account from the sale
of the  Certificates.  It is intended that additional  Mortgage Loans satisfying
the criteria  specified in the Pooling and Servicing  Agreement (the "Subsequent
Mortgage  Loans") will be  purchased by the Trust for  inclusion in both Group I
and Group II from the  Company  from time to time on or before July 1, 1996 from
funds  on  deposit  in the  Pre-Funding  Account  at the time of  execution  and
delivery  of  each   Subsequent   Transfer   Agreement   ("Subsequent   Transfer
Agreement").  Funds in the Capitalized  Interest  Account will be applied by the
Trustee to cover shortfalls in interest during the Funding Period.

                  On or prior to the date of  issuance of the  Certificates  (as
defined  below),  the Company  will obtain two  certificate  guaranty  insurance
policies (the "Policies")  issued by MBIA Insurance  Corporation (the "Insurer")
which will  unconditionally  and  irrevocably  guarantee  to the Trustee for the
benefit  of  the  holders  of  the  Class  A-1   Certificates,   the  Class  A-2
Certificates, the Class A-3 Certificates and the Class A-4 Certificates full and
complete payment of all amounts payable on the Class A-1 Certificates, the Class
A-2 Certificates,  the Class A-3  Certificates,  and the Class A-4 Certificates.
All capitalized  terms used but not otherwise defined herein have the respective
meanings  set forth in the form of Pooling and  Servicing  Agreement  heretofore
delivered to the Underwriter.
<PAGE>
                  1. Securities.  The certificates  will be issued in classes as
follows:  (i) a senior class with respect to each Mortgage Loan Group consisting
of the Class A-1 Fixed Rate Group  Certificates,  the Class A-2 Fixed Rate Group
Certificates,  the Class A-3 Fixed Rate Group  Certificates  (collectively,  the
"Fixed Rate  Certificates")  and the Class A-4 Variable Rate Group  Certificates
(collectively with the Fixed Rate Certificates,  the "Class A Certificates") and
(ii) a residual class (the "Class R Certificates"). The Class A Certificates and
the Class R Certificates are hereinafter referred to as the "Certificates."

                  2.  Representations and Warranties of the Company. The Company
represents and warrants to, and covenants with, the Underwriter that:

                  A. The  Company  has filed with the  Securities  and  Exchange
Commission (the "Commission"),  a registration  statement (No. 33-99604) on Form
S-3 for the  registration  under the  Securities  Act of 1933,  as amended  (the
"Act"),  of Mortgage  Asset-Backed  Certificates  (issuable  in  series),  which
registration  statement,  as amended at the date hereof,  has become  effective.
Such registration statement, as amended to the date of this Agreement, meets the
requirements set forth in Rule 415(a)(1)(vii)  under the Act and complies in all
other material  respects with such Rule.  The Company  proposes to file with the
Commission  pursuant to Rule 424(b)(5) under the Act a supplement dated June 10,
1996 to the prospectus  dated June 10, 1996 relating to the Certificates and the
method of distribution thereof and has previously advised the Underwriter of all
further information (financial and other) with respect to the Certificates to be
set forth therein. Such registration statement,  including the exhibits thereto,
as  amended  at  the  date  hereof,  is  hereinafter  called  the  "Registration
Statement"; such prospectus dated June 10, 1996, in the form in which it will be
filed  with  the  Commission  pursuant  to  Rule  424(b)(5)  under  the  Act  is
hereinafter called the "Basic  Prospectus";  such supplement dated June 10, 1996
to the  Basic  Prospectus,  in the  form in  which  it will be  filed  with  the
Commission  pursuant to Rule  424(b)(5)  of the Act, is  hereinafter  called the
"Prospectus Supplement";  and the Basic Prospectus and the Prospectus Supplement
together are hereinafter  called the  "Prospectus."  Any preliminary form of the
Prospectus  Supplement  which has heretofore been filed pursuant to Rule 424, or
prior to the  effective  date of the  Registration  Statement,  pursuant to Rule
402(a)  or  Rule  424(a),  is  hereinafter  called  a  "Preliminary   Prospectus
Supplement."  The  Company  will file with the  Commission  (i)  promptly  after
receipt  from  the  Underwriter   any  information   relating  to  the  Class  A
Certificates  as  is  not  contained  in  the  Prospectus  (the   "Computational
Materials") and a satisfactory  comfort letter with respect thereto,  a Form 8-K
incorporating such  Computational  Materials and (ii) within fifteen days of the
issuance  of the  Certificates  a report  on Form  8-K  setting  forth  specific
information concerning the related Mortgage Loans (the "8- K").

                  B. As of the  date  hereof,  when the  Registration  Statement
became effective, when the Prospectus Supplement is first filed pursuant to Rule
424(b)(5)  under  the  Act,  and at  the  Closing  Date,  (i)  the  Registration
Statement,  as amended as of any such time,  and the  Prospectus,  as amended or
supplemented as of any such time, will comply in all material  respects with the
applicable  requirements  of the Act and  the  rules  thereunder  and  (ii)  the
Registration  Statement,  as amended  as of any such time,  did not and will not
contain any untrue statement of a material fact and did not and will not omit to
state any material fact  required to be stated  therein or necessary to make the
statements therein not misleading and the Prospectus, as amended or supplemented
as of any such  time,  did not and will not  contain  an untrue  statement  of a
material fact and did not and will not omit to state a material  fact  necessary
in order to make the statements  therein,  in light of the  circumstances  under
which they were made, not misleading;  provided, however, that the Company makes
no representations  or warranties as to the information  contained in or omitted
from the  Registration  Statement or the Prospectus or any amendment  thereof or
supplement  thereto in  reliance  upon and in  conformity  with the  information
furnished in writing to the
                                       2
<PAGE>
Company by or on behalf of the  Underwriter  specifically  for use in connection
with the preparation of the Registration Statement and the Prospectus.

                  C. The Company is duly organized, validly existing and in good
standing under the laws of the State of California, has full power and authority
(corporate  and other) to own its  properties  and conduct  its  business as now
conducted by it, and as described in the Prospectus, and is duly qualified to do
business in each  jurisdiction  in which it owns or leases real property (to the
extent such qualification is required by applicable law) or in which the conduct
of its business  requires such  qualification  except where the failure to be so
qualified does not involve (i) a material risk to, or a material  adverse effect
on, the  business,  properties,  financial  position,  operations  or results of
operations of the Company or (ii) any risk  whatsoever as to the  enforceability
of any Mortgage Loan.

                  D.  There  are  no  actions,   proceedings  or  investigations
pending,  or, to the  knowledge  of the Company,  threatened,  before any court,
governmental  agency or body or other  tribunal (i) asserting the  invalidity of
this Agreement, the Certificates,  the Mortgage Loan Master Transfer Agreements,
the  Conveyance  Agreements,   the  Insurance  Agreement,   the  Indemnification
Agreement  dated  June 10,  1996  (the  "Indemnification  Agreement")  among the
Company,  the  Insurer  and the  Underwriter  or of the  Pooling  and  Servicing
Agreement,  (ii)  seeking to prevent  the  issuance of the  Certificates  or the
consummation of any of the  transactions  contemplated  by this  Agreement,  the
Mortgage Loan Master Transfer Agreements, the Conveyance Agreements, the Pooling
and Servicing Agreement or any Subsequent  Transfer Agreement,  (iii) which may,
individually  or  in  the  aggregate,   materially  and  adversely   affect  the
performance  by the  Company  of its  obligations  under,  or  the  validity  or
enforceability  of, this Agreement,  the Certificates,  the Mortgage Loan Master
Transfer  Agreements,  the Pooling and  Servicing  Agreement  or any  Subsequent
Transfer  Agreement,  or (iv) which may affect  adversely the federal income tax
attributes of the Certificates as described in the Prospectus.

                  E.  The   execution  and  delivery  by  the  Company  of  this
Agreement, the Indemnification  Agreement, the Insurance Agreement, the Mortgage
Loan Master Transfer Agreements,  the Conveyance  Agreements and the Pooling and
Servicing  Agreement,  the  issuance of the  Certificates  and the  transfer and
delivery  of the  Mortgage  Loans to the  Trustee by the  Company are within the
corporate  power of the Company and have been,  or will be, prior to the Closing
Date  duly  authorized  by all  necessary  corporate  action  on the part of the
Company and the execution and delivery of such instruments,  the consummation of
the transactions therein contemplated and compliance with the provisions thereof
will not result in a breach or violation of any of the terms and  provisions of,
or  constitute a default  under,  any statute or any  agreement or instrument to
which the Company or any of its  affiliates  is a party or by which it or any of
them is bound or to  which  any of the  property  of the  Company  or any of its
affiliates is subject,  the Company's  charter or bylaws,  or any order, rule or
regulation of any court,  governmental  agency or body or other tribunal  having
jurisdiction  over the  Company,  any of its  affiliates  or any of its or their
properties; and no consent, approval, authorization or order of, or filing with,
any court or  governmental  agency or body or other tribunal is required for the
consummation  of  the  transactions   contemplated  by  this  Agreement  or  the
Prospectus in connection  with the issuance and sale of the  Certificates by the
Company  except  pursuant  to  the  Act.  Neither  the  Company  nor  any of its
affiliates is a party to, bound by or in breach or violation of any indenture or
other  agreement  or  instrument,  or subject to or in violation of any statute,
order,  rule or  regulation of any court,  governmental  agency or body or other
tribunal having  jurisdiction  over the Company or any of its affiliates,  which
materially and adversely affects,  or may in the future materially and adversely
affect,  (i) the  ability of the Company to perform  its  obligations  under the
Pooling and Servicing Agreement,  this Agreement,  the Insurance Agreement,  the
Indemnification Agreement, the Conveyance Agreements, the Mortgage Loan Master
                                       3
<PAGE>
Transfer  Agreements and any Subsequent Transfer Agreement or (ii) the business,
operations,  results of operations,  financial position,  income,  properties or
assets of the Company.

                  F. This Agreement and the Indemnification  Agreement have been
duly  executed  and  delivered  by the  Company,  and the Pooling and  Servicing
Agreement, the Insurance Agreement, the Conveyance Agreements, the Mortgage Loan
Master Transfer  Agreements and any Subsequent  Transfer  Agreement will be duly
executed and delivered by the Company,  and each constitutes and will constitute
the legal, valid and binding obligation of the Company enforceable in accordance
with their  respective  terms,  except as  enforceability  may be limited by (i)
bankruptcy, insolvency, liquidation, receivership, moratorium, reorganization or
other similar laws affecting the enforcement of the rights of creditors and (ii)
general principles of equity,  whether  enforcement is sought in a proceeding at
law or in equity.

                  G. The Certificates  will conform in all material  respects to
the  description  thereof to be contained in the Prospectus and will be duly and
validly  authorized and, when duly and validly executed,  authenticated,  issued
and delivered in accordance with the Pooling and Servicing Agreement and sold to
the Underwriter as provided  herein,  will be validly issued and outstanding and
entitled to the benefits of the Pooling and Servicing Agreement.

                  H. At the  Closing  Date,  the  Initial  Mortgage  Loans  will
conform in all material  respects to the  description  thereof  contained in the
Prospectus and the  representations  and warranties  contained in this Agreement
will be true and  correct in all  material  respects.  The  representations  and
warranties set out in the Pooling and Servicing  Agreement and the Mortgage Loan
Master Transfer  Agreements are hereby made to the Underwriter as though set out
herein, and at the dates specified in the Pooling and Servicing  Agreement,  the
Conveyance  Agreements,  the Mortgage Loan Master  Transfer  Agreements  and any
Subsequent Transfer Agreement,  such representations and warranties were or will
be true and correct in all material respects.

                  I. The transfer of the Initial  Mortgage Loans to the Trust at
the Closing  Date will be treated by the Company for  financial  accounting  and
reporting  purposes  as a sale of assets and not as a pledge of assets to secure
debt.

                  J. The Company possesses all material licenses,  certificates,
permits or other  authorizations  issued by the  appropriate  state,  federal or
foreign  regulatory  agencies or bodies  necessary  to conduct the  business now
operated by it and as described in the Prospectus and there are no  proceedings,
pending or, to the best  knowledge of the Company,  threatened,  relating to the
revocation or  modification  of any such license,  certificate,  permit or other
authorization which singly or in the aggregate, if the subject of an unfavorable
decision, ruling or finding, would materially and adversely affect the business,
operations,  results of  operations,  financial  position,  income,  property or
assets of the Company.

                  K.  Any  taxes,  fees  and  other   governmental   charges  in
connection  with the  execution  and delivery of this  Agreement,  the Insurance
Agreement,  the  Indemnification  Agreement,  the Mortgage Loan Master  Transfer
Agreements, the Conveyance Agreements and the Pooling and Servicing Agreement or
the execution and issuance of the  Certificates  have been or will be paid at or
prior to the Closing Date.

                  L.  There has not been any  material  adverse  change,  or any
development  involving a prospective  material adverse change, in the condition,
financial  or  otherwise,  or in the  earnings,  business or  operations  of the
Company or its  subsidiaries,  taken as a whole, from March 31, 1996 to the date
hereof.
                                       4
<PAGE>
                  M. This Agreement and the Pooling and Servicing Agreement will
conform in all material  respects to the descriptions  thereof  contained in the
Prospectus.

                  N.  The  Company  is not  aware  of  (i)  any  request  by the
Commission  for any  further  amendment  of the  Registration  Statement  or the
Prospectus  or  for  any  additional  information,  (ii)  the  issuance  by  the
Commission of any stop order  suspending the  effectiveness  of the Registration
Statement or the  institution  or threatening of any proceeding for that purpose
or (iii) any notification with respect to the suspension of the qualification of
the  Certificates  for sale in any jurisdiction or the initiation or threatening
of any proceeding for such purpose.

                  O.  Each  assignment  of  Mortgages  required  to be  prepared
pursuant to the  Pooling  and  Servicing  Agreement  is based on forms  recently
utilized by the Company  with  respect to  mortgaged  properties  located in the
appropriate  jurisdiction  and  used  in the  regular  course  of the  Company's
business.  Based on the Company's  experience with such matters it is reasonable
to believe that upon execution each such  assignment  will be in recordable form
and will be  sufficient  to effect the  assignment  of the  Mortgage to which it
relates as provided in the Pooling and Servicing Agreement.

                  P. The Company is current in all filings under the  Securities
Exchange Act and is eligible to use the Registration Statements.

                  Any  certificate  signed by any  officer  of the  Company  and
delivered to the  Underwriter  in connection  with the sale of the  Certificates
hereunder  shall be  deemed a  representation  and  warranty  as to the  matters
covered  thereby by the Company to each person to whom the  representations  and
warranties in this Section 2 are made.

                  3. Agreements of the Underwriter.  The Underwriter agrees with
the Company that upon the execution of this Agreement and  authorization  by the
Underwriter of the release of the Class A Certificates,  the  Underwriter  shall
offer the Class A Certificates  for sale upon the terms and conditions set forth
in the Prospectus as amended or supplemented.

                  4.  Purchase,  Sale  and  Delivery  of the  Certificates.  The
Company hereby agrees,  subject to the terms and conditions  hereof, to sell the
Class  A  Certificates  to  the   Underwriter,   who,  upon  the  basis  of  the
representations  and warranties herein contained,  but subject to the conditions
hereinafter  stated,  hereby agrees to purchase the entire  aggregate  principal
amount of the Class A Certificates. At the time of issuance of the Certificates,
the Initial  Mortgage Loans will be sold by the Company to the Trust pursuant to
the Pooling and  Servicing  Agreement.  The  Subsequent  Mortgage  Loans will be
purchased by the Trust for inclusion in both Mortgage Loan Groups,  from time to
time on or before July 1, 1996. The Company will be obligated, under the Pooling
and  Servicing  Agreement,  to service the  Mortgage  Loans  either  directly or
through sub-servicers.

                  The Class A  Certificates  to be purchased by the  Underwriter
will be delivered by the Company to the  Underwriter  (which  delivery  shall be
made through the facilities of The  Depository  Trust Company  ("DTC"))  against
payment of the purchase  price  therefor,  equal to $29,614,000 of the aggregate
principal amount of the Class A-1 Fixed Rate Group  Certificates  $10,000,000 of
the aggregate  principal amount of the Class A-2 Fixed Rate Group  Certificates,
$10,386,000 of the aggregate  principal amount of the Class A-3 Fixed Rate Group
Certificates and $25,000,000 of the aggregate  principal amount of the Class A-4
Variable Rate Group  Certificates,  plus  interest  accrued at the related Fixed
Rate Certificate  Pass-Through  Rate on each of the Fixed Rate Certificates from
June 1, 1996 to, but not including,  the settlement  date, by a same day federal
funds wire payable to the order of the Company.
                                       5
<PAGE>
No  accrued  interest  will be  payable  on the Class A-4  Variable  Rate  Group
Certificates, which shall be dated their date of delivery. The Underwriter's fee
shall be 35 basis points of each of the Class A Certificates.

                  Settlement  shall  take place at the  offices of the  Company,
17305 Von Karman Avenue,  Irvine,  CA 92714 at 9:00 a.m.  (P.S.T.),  on June 14,
1996,  or at such other  time  thereafter  as the  Underwriter  and the  Company
determine (such time being herein referred to as the "Closing Date").  The Class
A  Certificates  will be  prepared  in  definitive  form and in such  authorized
denominations  as the Underwriter may request,  registered in the name of Cede &
Co., as nominee of DTC.

                  The  Company  agrees to have the  Certificates  available  for
inspection  and review by the  Underwriter  in New York City not later than 9:00
a.m. (P.S.T.) on the business day prior to the Closing Date.

                  5. Covenants of the Company.  The Company covenants and agrees
with the Underwriter that:

                  A. The Company will promptly  advise the  Underwriter  and its
counsel (i) when any amendment to the  Registration  Statement shall have become
effective,  (ii) of any  request  by the  Commission  for any  amendment  to the
Registration  Statement or the  Prospectus  or for any  additional  information,
(iii) of the  issuance  by the  Commission  of any  stop  order  suspending  the
effectiveness of the Registration Statement or the institution or threatening of
any  proceeding  for that  purpose and (iv) of the receipt by the Company of any
notification  with respect to the suspension of the qualification of the Class A
Certificates  for sale in any  jurisdiction  or the initiation or threatening of
any proceeding for such purpose.  The Company will not file any amendment to the
Registration Statement or supplement to the Prospectus after the date hereof and
prior to the Closing Date for the Certificates  unless the Company has furnished
the Underwriter and its counsel copies of such amendment or supplement for their
review  prior to  filing  and will not  file  any  such  proposed  amendment  or
supplement to which the Underwriter  reasonably  objects,  unless such filing is
required by law.  The Company  will use its best efforts to prevent the issuance
of any stop order suspending the  effectiveness  of the  Registration  Statement
and, if issued, to obtain as soon as possible the withdrawal thereof.

                  B. If, at any time  during the period in which the  Prospectus
is required by law to be  delivered,  any event  occurs as a result of which the
Prospectus as then amended or supplemented would include any untrue statement of
a  material  fact or omit to  state  any  material  fact  necessary  to make the
statements  therein,  in the light of the  circumstances  under  which they were
made,  not  misleading,  or if it shall be necessary to amend or supplement  the
Prospectus  to comply with the Act or the rules under the Act,  the Company will
promptly  prepare and file with the  Commission,  subject to Paragraph A of this
Section 5, an  amendment  or  supplement  that will  correct  such  statement or
omission or an amendment that will effect such compliance and, if such amendment
or supplement is required to be contained in a  post-effective  amendment to the
Registration Statement, will use its best efforts to cause such amendment of the
Registration Statement to be made effective as soon as possible.

                  C.  The  Company  will  furnish  to the  Underwriter,  without
charge,  executed  copies  of the  Registration  Statement  (including  exhibits
thereto) and, so long as delivery of a Prospectus by the Underwriter or a dealer
may be  required by the Act,  as many  copies of the  Prospectus,  as amended or
supplemented,  and any amendments and supplements thereto as the Underwriter may
reasonably request.  The Company will pay the expenses of printing (or otherwise
reproducing)  all  offering  documents  relating to the  offering of the Class A
Certificates.
                                       6
<PAGE>
                  D. As soon as  practicable,  but not later than sixteen months
after the date  hereof,  the  Company  will  cause  the Trust to make  generally
available to Certificate  Owners of the Trust an earnings statement of the Trust
covering a period of at least 12 months  beginning  after the effective  date of
the Registration Statement which will satisfy the provisions of Section 11(a) of
the Act and, at the option of the Company, will satisfy the requirements of Rule
158 under the Act.

                  E.  During a period  of 20  calendar  days from the date as of
which this  Agreement is executed,  neither the Company nor any affiliate of the
Company will,  without the  Underwriter's  prior written  consent (which consent
shall not be unreasonably  withheld),  enter into any agreement to offer or sell
mortgage  loan  asset-backed  certificates  backed  by  mortgage  loans,  except
pursuant to this Agreement.

                  F. So long as any of the Class A Certificates are outstanding,
the Company  will cause to be  delivered to the  Underwriter  (i) all  documents
required to be distributed to Certificate Owners of the Trust and (ii) from time
to time, any other information concerning the Trust filed with any government or
regulatory authority that is otherwise publicly available.

                  G. The Company,  whether or not the transactions  contemplated
hereunder are consummated or this Agreement is terminated, will pay all expenses
in connection with the  transactions  contemplated  herein,  including,  but not
limited to, the expenses of printing (or  otherwise  reproducing)  all documents
relating to the offering,  the reasonable fees and  disbursements of its counsel
and expenses of the Underwriter incurred in connection with (i) the issuance and
delivery of the  Certificates,  (ii)  preparation of all documents  specified in
this Agreement,  (iii) any fees and expenses of the Trustee, the Insurer and any
other  credit  support  provider  (including  legal fees),  accounting  fees and
disbursements,  and (iv) any fees  charged by  investment  rating  agencies  for
rating the Class A Certificates.

                  H. The  Company  agrees  that,  so long as any of the  Class A
Certificates  shall be outstanding,  it will deliver or cause to be delivered to
the  Underwriter  (i) the annual  statement  as to  compliance  delivered to the
Trustee  pursuant  to the  Pooling  and  Servicing  Agreement,  (ii) the  annual
statement of a firm of independent public  accountants  furnished to the Trustee
pursuant to the Pooling and  Servicing  Agreement  as soon as such  statement is
furnished to the Company and (iii) any  information  required to be delivered by
the Company or the  Servicer  to prepare  the report by the Trustee  pursuant to
Section 7.8 of the form of Pooling and Servicing Agreement  heretofore delivered
to the Underwriter.

                  I. The  Company  will enter  into the  Pooling  and  Servicing
Agreement,  the  Mortgage  Loan  Master  Transfer  Agreements,   the  Conveyance
Agreements,  the Insurance Agreement,  and all related agreements on or prior to
the Closing Date.

                  J.  The  Company   will   endeavor  to  qualify  the  Class  A
Certificates for sale to the extent necessary under any state securities or Blue
Sky laws in any jurisdictions as may be reasonably requested by the Underwriter,
if any, and will pay all expenses  (including fees and disbursements of counsel)
in connection with such  qualification  and in connection with the determination
of the eligibility of the Class A Certificates  for investment under the laws of
such jurisdictions as the Underwriter may reasonably designate, if any.

                  6. Conditions of the Underwriter's Obligation.  The obligation
of the  Underwriter to purchase and pay for the Class A Certificates as provided
herein  shall be subject to the  accuracy  as of the date hereof and the Closing
Date (as if made at the Closing Date) of the  representations  and warranties of
the Company contained herein (including those representations and warranties set
forth in the Pooling and Servicing Agreement, the Conveyance Agreements, and the
Mortgage Loan Master
                                       7
<PAGE>
Transfer Agreements and incorporated  herein), to the accuracy of the statements
of the Company made in any certificate or other document  delivered  pursuant to
the provisions  hereof,  to the  performance  by the Company of its  obligations
hereunder, and to the following additional conditions:

                  A. The  Registration  Statement shall have become effective no
later than the date hereof,  and no stop order  suspending the  effectiveness of
the  Registration  Statement  shall have been issued and no proceedings for that
purpose shall have been instituted or threatened,  and the Prospectus shall have
been filed pursuant to Rule 424(b).

                  B.  The  Underwriter  shall  have  received  the  Pooling  and
Servicing  Agreement,  the  Conveyance  Agreements,  the  Mortgage  Loan  Master
Transfer  Agreements  and  the  Class  A  Certificates  in  form  and  substance
satisfactory  to the  Underwriter,  duly  executed by all  signatories  required
pursuant to the respective terms thereof.

                  C.1. The Underwriter shall have received the favorable opinion
         of Steven Gourley,  special counsel to the Company, with respect to the
         following items, dated the Closing Date, to the effect that:

                           (a)  The  Company  has  been  duly  organized  and is
                  validly  existing as a corporation  in good standing under the
                  laws  of the  State  of  California,  and is  qualified  to do
                  business in each state  necessary  to enable it to perform its
                  obligations  as  Servicer  under  the  Pooling  and  Servicing
                  Agreement.  The Company has the requisite  power and authority
                  to   execute   and   deliver,   engage  in  the   transactions
                  contemplated  by, and perform and observe the  conditions  of,
                  this  Agreement,  the Pooling  and  Servicing  Agreement,  the
                  Mortgage  Loan  Master  Transfer  Agreements,  the  Conveyance
                  Agreements,  any Subsequent Transfer Agreement,  the Insurance
                  Agreement and the Indemnification Agreement among the Company,
                  the Insurer and the Underwriter.

                           (b) This Agreement, the Certificates, the Pooling and
                  Servicing Agreement,  the Conveyance Agreements,  the Mortgage
                  Loan Master Transfer  Agreements,  the Insurance Agreement and
                  the  Indemnification  Agreement  have  been  duly and  validly
                  authorized,   executed  and  delivered  by  the  Company,  all
                  requisite  corporate  action  having  been taken with  respect
                  thereto,  and each (other than the  Certificates)  constitutes
                  the  valid,   legal  and  binding  agreement  of  the  Company
                  enforceable  against  the  Company  in  accordance  with their
                  respective terms.

                           (c)  Neither the  transfer  of the  Initial  Mortgage
                  Loans to the Trust,  the issuance or sale of the  Certificates
                  nor the  execution,  delivery or performance by the Company of
                  the Pooling  and  Servicing  Agreement,  this  Agreement,  the
                  Conveyance  Agreements,  the  Mortgage  Loan  Master  Transfer
                  Agreements,  any Subsequent Transfer Agreement,  the Insurance
                  Agreement or the  Indemnification  Agreement  (A) conflicts or
                  will  conflict  with or results or will result in a breach of,
                  or  constitutes or will  constitute a default  under,  (i) any
                  term or provision of the articles of  incorporation  or bylaws
                  of the  Company;  (ii) any term or  provision  of any material
                  agreement,  contract,  instrument or  indenture,  to which the
                  Company is a party or is bound; or (iii) any order,  judgment,
                  writ, injunction or decree of any court or governmental agency
                  or  body  or  other  tribunal  having  jurisdiction  over  the
                  Company;  or (B) results in, or will result in the creation or
                  imposition of any lien,  charge or encumbrance  upon the Trust
                  Estate  or  upon  the   Certificates,   except  as   otherwise
                  contemplated by the Pooling and Servicing Agreement.
                                       8
<PAGE>
           (d) The  endorsement  and delivery of each Note,  and
                  the preparation and, in the case of California Mortgage Loans,
                  the delivery of an Assignment in recordable  form,  and in the
                  case of Arizona,  Colorado,  Florida, Georgia, Illinois, Ohio,
                  Oregon,  Pennsylvania,  Utah and  Washington  Mortgage  Loans,
                  delivery  of  recorded  Assignments,   with  respect  to  each
                  Mortgage  (in the  absence  of the  delivery  of the  opinions
                  described  in  Section   3.5(b)(ii)(y)   of  the  Pooling  and
                  Servicing  Agreement) is  sufficient  fully to transfer to the
                  Trustee  for the  benefit of the  Owners all right,  title and
                  interest  of  the  Company  in  the  Note  and  Mortgage,   as
                  noteholder  and  mortgagee  or assignee  thereof,  and will be
                  sufficient  to  permit  the  Trustee  to avail  itself  of all
                  protection  available under  applicable law against the claims
                  of any  present  or future  creditors  of the  Company  and to
                  prevent any other sale, transfer,  assignment, pledge or other
                  encumbrance  of the  Mortgage  Loans by the Company from being
                  enforceable.

                           (e) No consent, approval,  authorization or order of,
                  registration   or  filing   with,   or  notice   to,   courts,
                  governmental  agency  or body or other  tribunal  is  required
                  under the laws of the State of California,  for the execution,
                  delivery  and   performance   of  the  Pooling  and  Servicing
                  Agreement,  the Mortgage Loan Master Transfer Agreements,  the
                  Conveyance   Agreements,   the   Insurance   Agreement,   this
                  Agreement,   the  Indemnification   Agreement  or  the  offer,
                  issuance,   sale  or  delivery  of  the  Certificates  or  the
                  consummation of any other transaction  contemplated thereby by
                  the Company, except such which have been obtained.

                           (f)   There   are   no   actions,    proceedings   or
                  investigations   pending  or,  to  such  counsel's  knowledge,
                  threatened against the Company before any court,  governmental
                  agency or body or other  tribunal (i) asserting the invalidity
                  of the Pooling and  Servicing  Agreement,  the  Mortgage  Loan
                  Master Transfer  Agreements,  the Conveyance  Agreements,  the
                  Insurance  Agreement,   this  Agreement,  the  Indemnification
                  Agreement  or the  Certificates,  (ii)  seeking to prevent the
                  issuance of the Certificates or the consummation of any of the
                  transactions   contemplated   by  the  Pooling  and  Servicing
                  Agreement, the Conveyance Agreements, the Mortgage Loan Master
                  Transfer  Agreements,   the  Indemnification   Agreement,  the
                  Insurance  Agreement  or this  Agreement  or (iii) which would
                  materially and adversely affect the performance by the Company
                  of obligations  under, or the validity or  enforceability  of,
                  the   Pooling  and   Servicing   Agreement,   the   Conveyance
                  Agreements,  the Mortgage Loan Master Transfer Agreements, the
                  Certificates,  the  Indemnification  Agreement,  the Insurance
                  Agreement or this Agreement.

                           (g) To the  best of  such  counsel's  knowledge,  the
                  Registration  Statement,  the  Prospectus  Supplement  and the
                  Prospectus  do not contain any untrue  statement of a material
                  fact or omit to state a material  fact  required  to be stated
                  therein or necessary in order to make the  statements  therein
                  not misleading with respect to the statements set forth in the
                  Prospectus   under  the  caption  "Certain  Legal  Aspects  of
                  Mortgage Loans and Related Matters".

                           (h) The  Certificates,  assuming  due  execution  and
                  authentication  by  the  Trustee,  and  delivery  and  payment
                  therefor  pursuant to this  Agreement,  are validly issued and
                  outstanding  and are  entitled to the  benefits of the Pooling
                  and Servicing Agreement.

                           (i) Upon receipt by the Trustee of the related Notes,
                  endorsed as described in the Pooling and Servicing  Agreement,
                  and the receipt by the Company of the  purchase  price for the
                  Certificates  and for so long as the Trustee  maintains actual
                  physical possession of
                                       9
<PAGE>
                  such  Notes,  (i) the  Trustee  shall be vested  with good and
                  indefeasible  title to,  and shall be the sole  owner of,  and
                  shall obtain all right,  title and interest of the Company in,
                  each  Mortgage  Loan  conveyed  by  the  Company  relating  to
                  Properties  located in California,  (ii) in the event that the
                  sale of the  Mortgage  Loans were to be  recharacterized  as a
                  financing  secured by the  Mortgage  Loans,  the Trustee has a
                  first  perfected  security  interest in the Mortgage Loans and
                  (iii) the  recordation of the  assignments of the Mortgages is
                  not required for the Trustee to obtain such rights, as against
                  creditors of, and purported transferees of, the Company.

                           (j) To the best of the knowledge of such counsel, the
                  Commission  has not  issued  any  stop  order  suspending  the
                  effectiveness  of the  Registration  Statement  or  any  order
                  directed  to  any  prospectus  relating  to  the  Certificates
                  (including   the   Prospectus),   and  has  not  initiated  or
                  threatened any proceeding for that purpose.

                  2. The Underwriter  shall have received the favorable  opinion
         of Arter & Hadden,  special  counsel to the Company,  dated the Closing
         Date, to the effect that:

                           (a) The  Certificates,  assuming  due  execution  and
                  authentication  by  the  Trustee,  and  delivery  and  payment
                  therefor  pursuant to this  Agreement  are validly  issued and
                  outstanding  and are  entitled to the  benefits of the Pooling
                  and Servicing Agreement.

                           (b) No consent, approval,  authorization or order of,
                  registration  or filing with,  or notice to, any  governmental
                  authority or court is required  under federal laws or the laws
                  of the  State of New York,  for the  execution,  delivery  and
                  performance  by the  Company  of  the  Pooling  and  Servicing
                  Agreement,  this Agreement,  the Mortgage Loan Master Transfer
                  Agreements, the Conveyance Agreements, any Subsequent Transfer
                  Agreement,   the  Indemnification   Agreement,  the  Insurance
                  Agreement  or  the  offer,  issue,  sale  or  delivery  of the
                  Certificates  or the  consummation  of any  other  transaction
                  contemplated  thereby by the  Company,  except such which have
                  been obtained.

                           (c)  Neither the  transfer  of the  Initial  Mortgage
                  Loans  to  the   Trustee,   the   issuance   or  sale  of  the
                  Certificates,  nor the  execution,  delivery or performance by
                  the  Company  of the  Pooling  and  Servicing  Agreement,  the
                  Mortgage  Loan  Master  Transfer  Agreements,  the  Conveyance
                  Agreements,  the Insurance Agreement,  any Subsequent Transfer
                  Agreement,  the  Indemnification  Agreement or this  Agreement
                  will (a) conflict with or result in a breach of, or constitute
                  a default  under any law,  rule or  regulation of the State of
                  New York or the federal  government,  or (b) to such counsel's
                  knowledge,  without independent investigation,  results in, or
                  will result in, the creation or imposition of any lien, charge
                  or encumbrance upon the Trust Estate or upon the Certificates,
                  except as otherwise  contemplated by the Pooling and Servicing
                  Agreement.

                           (d) Each Subsequent Transfer Agreement at the time of
                  its execution and delivery will be sufficient to convey all of
                  the  Company's  right,  title and  interest in the  Subsequent
                  Mortgage  Loans to the Trustee and following the  consummation
                  of the transaction  contemplated  by each Subsequent  Transfer
                  Agreement,  the transfer of the  Subsequent  Mortgage Loans by
                  the Company to the Trustee will be a sale thereof.

                           (e) The  Registration  Statement,  the Prospectus and
                  the  Prospectus  Supplement  (other  than  the  financial  and
                  statistical  data included  therein,  as to which such counsel
                  need
                                       10
<PAGE>
                  express no opinion),  as of the date on which the Registration
                  Statement  was declared  effective  and as of the date hereof,
                  comply  as  to  form  in  all  material   respects   with  the
                  requirements   of  the  Act  and  the  rules  and  regulations
                  thereunder, and such counsel does not know of any amendment to
                  the  Registration  Statement  required to be filed,  or of any
                  contracts,  indentures  or  other  documents  of  a  character
                  required  to  be  filed  as an  exhibit  to  the  Registration
                  Statement  or required  to be  described  in the  Registration
                  Statement,  the Prospectus or the Prospectus  Supplement which
                  has not been filed or described as required.

                           (f)  Neither  the  qualification  of the  Pooling and
                  Servicing  Agreement under the Trust Indenture Act of 1939 nor
                  the  registration of the Trust created by such Agreement under
                  the Investment Company Act of 1940 is presently required.

                           (g) The  statements in the Prospectus set forth under
                  the captions  "DESCRIPTION OF THE SECURITIES" and "THE POOLING
                  AND SERVICING  AGREEMENT" and the statements in the Prospectus
                  Supplement  set forth under the captions  "DESCRIPTION  OF THE
                  OFFERED   CERTIFICATES"   and  "THE   POOLING  AND   SERVICING
                  AGREEMENT," to the extent such statements purport to summarize
                  certain  provisions of the  Certificates or of the Pooling and
                  Servicing  Agreement,  are fair and  accurate in all  material
                  respects.

                           (h) Except as to any  financial or  statistical  data
                  contained in the  Registration  Statement,  the statements set
                  forth in the  Prospectus  under the  caption  "DESCRIPTION  OF
                  CREDIT  ENHANCEMENT,"  and in the Prospectus  Supplement under
                  the  caption  "THE  CERTIFICATE  INSURANCE  POLICIES  AND  THE
                  CERTIFICATE  INSURER," and any  Computational  Materials as to
                  which no opinion or belief need be  expressed,  to the best of
                  such counsel's knowledge,  the Registration Statement does not
                  contain  any untrue  statement  of a material  fact or omit to
                  state  a  material  fact  required  to be  stated  therein  or
                  necessary  in  order  to  make  the  statements   therein  not
                  misleading.

                  3. The Underwriter  shall have received the favorable  opinion
         of Arter & Hadden,  special tax and bankruptcy  counsel to the Company,
         dated the Closing Date, to the effect that:

                           (a) Assuming the REMIC election is made in compliance
                  with the  Pooling  and  Servicing  Agreement,  (i) the  Trust,
                  exclusive  of the  Pre-Funding  Account  and  the  Capitalized
                  Interest  Account  (as defined in the  Prospectus  Supplement)
                  will  qualify as a real  estate  mortgage  investment  conduit
                  ("REMIC") (as defined in the Internal Revenue Code of 1986, as
                  amended (the "Code")) for Federal income tax purposes and (ii)
                  each  Class of the  Offered  Certificates  (as  defined in the
                  Prospectus  Supplement) will be treated as "regular interests"
                  in the  REMIC  and the R Class  will be  treated  as the  sole
                  "residual interest" in the REMIC.

                           (b) To the best of such  counsel's  knowledge,  there
                  are no actions,  proceedings  or  investigations  pending that
                  would adversely affect the Trust Estate (exclusive of the Pre-
                  Funding  Account and the  Capitalized  Interest  Account) as a
                  real estate mortgage investment conduit ("REMIC") as such term
                  is defined in the Code.

                           (c) The  statements  under the  captions  "SUMMARY OF
                  PROSPECTUS -- CERTAIN  FEDERAL  INCOME TAX  CONSEQUENCES"  and
                  "CERTAIN  FEDERAL INCOME TAX  CONSEQUENCES"  in the Prospectus
                  and under the captions "SUMMARY
                                       11
<PAGE>
                  --  FEDERAL  TAX  ASPECTS"  and  "CERTAIN  FEDERAL  INCOME TAX
                  CONSEQUENCES"  in the Prospectus  Supplement as they relate to
                  federal  tax  matters  are true and  correct  in all  material
                  respects.

                           (d)  As a  consequence  of the  qualification  of the
                  Trust   (exclusive  of  the  Pre-  Funding   Account  and  the
                  Capitalized   Interest  Account)  as  a  REMIC,  the  Class  A
                  certificates  will be treated  as  "qualifying  real  property
                  loans"  under  Section  593(d)  of the  Code,  "regular  . . .
                  interest(s)  in a REMIC" under Section  7701(a)(19)(C)  of the
                  Code and "real estate assets" under Section 856(c) of the Code
                  in the same proportion that the assets in the Trust consist of
                  qualifying  assets  under such  Sections.  In  addition,  as a
                  consequence of the  qualification  of the Trust  (exclusive of
                  the Pre-Funding Account and the Capitalized  Interest Account)
                  as a  REMIC,  interest  on the  Class A  Certificates  will be
                  treated as  "interest on  obligations  secured by mortgages on
                  real property"  under Section 856(c) of the Code to the extent
                  that such Class A  Certificates  are  treated as "real  estate
                  assets" under Section 856(c) of the Code.

                           (e) The  Trust  will not be  subject  to tax upon its
                  income or assets by the taxing  authority of New York State or
                  New York City.

                           (f) The Trust will not be  subject to the  California
                  state income tax.  While REMICs are subject to the  California
                  state  minimum  franchise tax imposed under Article 2, Section
                  23153  of the  California  Revenue  and  Taxation  Code,  such
                  counsel does not express an opinion as to whether the Trust is
                  subject to such tax.

                           (g) A court  would  hold that the  conveyance  by the
                  Sponsor of all right, title and interest in the Mortgage Loans
                  to the Trustee  (except  for the  Sponsor's  right,  title and
                  interest in the  principal  and interest due on such  Mortgage
                  Loans on or prior to the Cut-Off Date),  constitutes a sale of
                  the Mortgage Loans and not a borrowing by the Sponsor  secured
                  by the pledge of the Mortgage  Loans. A court would find that,
                  following  such  conveyance,  the Mortgage  Loans and proceeds
                  thereof (net of payments of principal and interest due on such
                  Mortgage  Loans  on or  prior  to the  Cut-Off  Date)  are not
                  property  of the estate of the  Sponsor  within the meaning of
                  Section 541 of the  Bankruptcy  Code,  and,  further  that the
                  Trustee's  rights with respect to the  Mortgage  Loans and the
                  proceeds  thereof would not subject it to the  automatic  stay
                  provisions of Section 362 of the  Bankruptcy  Code.  Since the
                  conveyance of the Mortgage Loans (net of payments of scheduled
                  principal due and interest  accrued on or prior to the Cut-Off
                  Date)  constitutes  a sale of said  Mortgage  Loans  then  the
                  payments  thereunder  (net of payments of scheduled  principal
                  due on and interest  accrued on or prior to the Cut-Off  Date)
                  are  not  property  of the  estate  of  the  Sponsor  and  the
                  distributions of such payments by the Trustee to the Owners of
                  the Certificates  are not preferential  payments made by, for,
                  or on behalf of the Sponsor  under the  provisions  of Section
                  547 of the Bankruptcy Code.

                           (h) If a  court  characterized  the  transfer  of the
                  Mortgage Loans to the Trustee as a pledge of collateral rather
                  than an  absolute  sale or  assignment,  with  respect  to the
                  Mortgage Loans and other property included in the Trust on the
                  date hereof,  to the extent  governed by the laws of the State
                  of New York,  a valid  security  interest  has been created in
                  favor of the Trustee,  which security  interest of the Trustee
                  will be  perfected  and  will  constitute  a  first  perfected
                  security interest,  with respect to the Sponsor's right, title
                  and
                                       12

<PAGE>
                  interest in and to the Notes,  upon  endorsement  and delivery
                  thereof to the Trustee.  With respect to the security interest
                  of the Trustee in the Notes, New York law would govern.

                  4. The Underwriter  shall have received the favorable  opinion
         of Dewey  Ballantine,  special  counsel to the  Underwriter,  dated the
         Closing Date, to the effect that:

                           (a) The  Certificates,  assuming  due  execution  and
                  authentication  by  the  Trustee,  and  delivery  and  payment
                  therefor  pursuant to this  Agreement,  are validly issued and
                  outstanding  and are  entitled to the  benefits of the Pooling
                  and Servicing Agreement.

                           (b) No fact  has  come to  such  counsel's  attention
                  which causes them to believe that the  Prospectus  (other than
                  the financial  statement and other  financial and  statistical
                  data contained therein,  as to which such counsel need express
                  no  opinion),  as of the date  thereof,  contained  any untrue
                  statement  of a  material  fact or omitted to state a material
                  fact necessary to make the statements therein, in light of the
                  circumstances under which they were made, not misleading.

                           (c)  Such  other  matters  as  the   Underwriter  may
                  reasonably request.

                  In rendering  their opinions,  the counsels  described in this
Paragraph C may rely,  as to matters of fact,  on  certificates  of  responsible
officers of the Company,  the Trustee and public  officials.  Such  opinions may
also assume the due authorization, execution and delivery of the instruments and
documents referred to therein by the parties thereto other than the Company.

                  D. The Underwriter  shall have received a letter from Deloitte
&  Touche,  dated  on  or  before  the  Closing  Date,  in  form  and  substance
satisfactory to the Underwriter and counsel for the  Underwriter,  to the effect
that  they  have  performed  certain  specified   procedures  requested  by  the
Underwriter  with respect to the  information  set forth in the  Prospectus  and
certain matters relating to the Company.

                  E. The  Class A  Certificates  shall  have  been  rated in the
highest rating category by Moody's  Investors  Service,  Inc., and by Standard &
Poor's  Ratings  Service,  a Division  of The  McGraw-Hill  Companies,  and such
ratings  shall not have been  rescinded.  The  Underwriter  and  counsel for the
Underwriter  shall have received  copies of any opinions of counsel  supplied to
the rating  organizations  relating to any matters  with  respect to the Class A
Certificates. Any such opinions shall be dated the Closing Date and addressed to
the  Underwriter or accompanied by reliance  letters to the Underwriter or shall
state that the Underwriter may rely upon them.

                  F. The  Underwriter  shall have  received  from the  Company a
certificate,  signed  by  the  president,  a  senior  vice  president  or a vice
president of the Company,  dated the Closing Date, to the effect that the signer
of such  certificate  has carefully  examined the  Registration  Statement,  the
Pooling and Servicing  Agreement and this Agreement and that, to the best of his
or her knowledge based upon reasonable investigation:

                  1. the  representations  and warranties of the Company in this
         Agreement, the Mortgage Loan Master Transfer Agreements, the Conveyance
         Agreements,  and in the  Indemnification  Agreement,  as of the Closing
         Date,  in  the  Pooling  and  Servicing  Agreement,  in  the  Insurance
         Agreement and in all related  agreements,  as of the date  specified in
         such agreements, are true and correct, and the
                                       13
<PAGE>
complied  with all the  agreements  and  satisfied  all the
         conditions  on its part to be performed or satisfied at or prior to the
         Closing Date;

                  2. there are no actions,  suits or proceedings  pending, or to
         the best of such officer's  knowledge,  threatened against or affecting
         the  Company  which if  adversely  determined,  individually  or in the
         aggregate, would be reasonably likely to adversely affect the Company's
         obligations  under the Pooling and  Servicing  Agreement,  the Mortgage
         Loan  Master  Transfer  Agreements,   the  Conveyance  Agreements,  the
         Insurance  Agreement,  this  Agreement  or  under  the  Indemnification
         Agreement in any material way; and no merger, liquidation,  dissolution
         or bankruptcy of the Company is pending or contemplated;

                  3. the information contained in the Registration Statement and
         Prospectus relating to the Company, the Mortgage Loans or the servicing
         procedures  of it or its  affiliates  or the  subservicer  is true  and
         accurate in all  material  respects  and nothing has come to his or her
         attention that would lead such officer to believe that the Registration
         Statement and  Prospectus  includes any untrue  statement of a material
         fact or omits to state a material fact necessary to make the statements
         therein not misleading;

                  4. the  information  set forth in the  Schedules  of  Mortgage
         Loans  required to be furnished  pursuant to the Pooling and  Servicing
         Agreement is true and correct in all material respects;

                  5.  there  has  been no  amendment  or  other  document  filed
         affecting the articles of  incorporation or bylaws of the Company since
         October 31, 1995, and no such amendment has been  authorized.  No event
         has occurred  since June 1, 1996,  which has affected the good standing
         of the Company under the laws of the State of California;

                  6. there has not occurred any material adverse change,  or any
         development  involving a prospective  material  adverse change,  in the
         condition,  financial or  otherwise,  or in the  earnings,  business or
         operations of the Company and its subsidiaries,  taken as a whole, from
         March 31, 1996;

                  7.  on or  prior  to the  Closing  Date,  there  has  been  no
         downgrading,  nor has any  notice  been  given of (A) any  intended  or
         potential  downgrading or (B) any review or possible changes in rating,
         the direction of which has not been indicated,  in the rating,  if any,
         accorded the Company or in any rating  accorded any  securities  of the
         Company,  if any,  by any  "nationally  recognized  statistical  rating
         organization," as such term is defined for purposes of the Act; and

                  8. each  person who,  as an officer or  representative  of the
         Company,  signed or signs the Registration  Statement,  the Pooling and
         Servicing Agreement, the Mortgage Loan Master Transfer Agreements,  the
         Conveyance Agreements,  this Agreement, the Indemnification  Agreement,
         the  Insurance  Agreement,  or any other  document  delivered  pursuant
         hereto,  on the date of such execution,  or on the Closing Date, as the
         case may be,  in  connection  with the  transactions  described  in the
         Pooling and  Servicing  Agreement,  the Mortgage  Loan Master  Transfer
         Agreements,  the Conveyance Agreements,  the Indemnification Agreement,
         the Insurance Agreement and this Agreement was, at the respective times
         of such signing and  delivery,  and is now,  duly elected or appointed,
         qualified  and  acting  as  such  officer  or  representative,  and the
         signatures  of such  persons  appearing  on such  documents  are  their
         genuine signatures.

                  The  Company  shall  attach  to such  certificate  a true  and
correct copy of its  certificate or articles of  incorporation,  as appropriate,
and bylaws which are in full force and effect on the date of such
                                       14
<PAGE>
certificate  and a  certified  true  copy of the  resolutions  of its  Board  of
Directors with respect to the transactions contemplated herein.

                  G. The Underwriter  shall have received the favorable  opinion
of counsel to the  Trustee,  dated the  Closing  Date and in form and  substance
satisfactory to the Underwriter, to the effect that:

                  1.  the  Trustee  is  a  national  banking   association  duly
         organized,  validly existing and in good standing under the laws of the
         State of  California  and has the power and authority to enter into and
         to take all actions  required  of it under the  Pooling  and  Servicing
         Agreement;

                  2.  the  Pooling  and   Servicing   Agreement  has  been  duly
         authorized,  executed and  delivered by the Trustee and the Pooling and
         Servicing Agreement constitutes the legal, valid and binding obligation
         of the Trustee,  enforceable against the Trustee in accordance with its
         terms,  except  as  enforceability   thereof  may  be  limited  by  (A)
         bankruptcy, insolvency,  reorganization or other similar laws affecting
         the  enforcement  of creditors'  rights  generally,  as such laws would
         apply in the event of a  bankruptcy,  insolvency or  reorganization  or
         similar occurrence affecting the Trustee, and (B) general principles of
         equity regardless of whether such enforcement is sought in a proceeding
         at law or in equity;

                  3. no consent, approval,  authorization or other action by any
         governmental  agency or body or other  tribunal is required on the part
         of the Trustee in  connection  with its  execution  and delivery of the
         Pooling and Servicing  Agreement or the  performance of its obligations
         thereunder;

                  4. the Certificates have been duly executed, authenticated and
         delivered by the Trustee;

                  5. the  execution  and  delivery  of, and  performance  by the
         Trustee of its obligations  under, the Pooling and Servicing  Agreement
         do not  conflict  with or  result  in a  violation  of any  statute  or
         regulation  applicable to the Trustee, or the articles or bylaws of the
         Trustee,  or to the best  knowledge of such counsel,  any  governmental
         authority  having  jurisdiction  over the  Trustee  or the terms of any
         indenture or other  agreement or  instrument  to which the Trustee is a
         party or by which it is bound; and

                  6. in the event that the Servicer  defaults in its  obligation
         to make advances under the Pooling and Servicing Agreement, the Trustee
         or any  affiliate of the Trustee,  including  Bankers  Trust Company of
         California,  N.A., is not  prohibited by a provision of its Articles of
         Incorporation  or Bylaws or by any  provision  of the banking and trust
         laws of the United States of America or the States of California or New
         York,  as the case may be (or any  rule,  regulation,  decree  or order
         thereunder), from assuming its obligation to make such advances.

                  In  rendering  such  opinion,  such  counsel  may rely,  as to
matters of fact, on  certificates  of responsible  officers of the Company,  the
Trustee   and  public   officials.   Such   opinion  may  also  assume  the  due
authorization,  execution and delivery of the instruments and documents referred
to therein by the parties thereto other than the Trustee.

                  H. The  Underwriter  shall have  received  from the  Trustee a
certificate,  signed by the  President,  a senior vice president or an assistant
vice  president of the Trustee,  dated the Closing Date, to the effect that each
person who, as an officer or representative of the Trustee,  signed or signs the
Certificates,  the  Pooling  and  Servicing  Agreement  or  any  other  document
delivered  pursuant  hereto,  on the date  hereof  or on the  Closing  Date,  in
connection with the transactions described in the Pooling and
                                       15
<PAGE>
Servicing  Agreement was, at the respective  times of such signing and delivery,
and is now, duly elected or  appointed,  qualified and acting as such officer or
representative,  and the signatures of such persons  appearing on such documents
are their genuine signatures.

                  I. The  Policies  relating to the Class A  Certificates  shall
have been duly  executed  and issued at or prior to the  Closing  Date and shall
conform in all material respects to the description thereof in the Prospectus.

                  J. The Underwriter  shall have received a favorable opinion of
Kutak  Rock,  counsel to the  Insurer,  dated the  Closing  Date and in form and
substance satisfactory to counsel for the Underwriter, to the effect that:

                  1.  The  Insurer  is  a  stock  insurance  corporation,   duly
         incorporated  and validly  existing  under the laws of the State of New
         York.  The  Insurer is validly  licensed  and  authorized  to issue the
         Policies and perform its  obligations  under the Policies in accordance
         with the terms thereof, under the laws of the State of New York.

                  2. The  execution and delivery by the Insurer of the Policies,
         the Insurance  Agreement and the  Indemnification  Agreement are within
         the  corporate  power of the  Insurer and have been  authorized  by all
         necessary  corporate  action on the part of the  Insurer;  the Policies
         have been duly  executed and are the valid and binding  obligations  of
         the Insurer  enforceable in accordance with their terms except that the
         enforcement  of the  Policies  may  be  limited  by  laws  relating  to
         bankruptcy, insolvency,  reorganization,  moratorium,  receivership and
         other similar laws affecting creditors' rights generally and by general
         principles of equity.

                  3.  The  Insurer  is   authorized  to  deliver  the  Insurance
         Agreement,  and  the  Indemnification   Agreement,  and  the  Insurance
         Agreement and the Indemnification Agreement have been duly executed and
         are the valid and binding  obligations  of the Insurer  enforceable  in
         accordance  with  their  terms  except  that  the  enforcement  of  the
         Insurance Agreement and the Indemnification Agreement may be limited by
         laws relating to bankruptcy,  insolvency,  reorganization,  moratorium,
         receivership  and  other  similar  laws  affecting   creditors'  rights
         generally  and by general  principles  of equity  and by public  policy
         considerations   relating  to   indemnification   for   securities  law
         violations.

                  4. No consent,  approval,  authorization or order of any state
         or federal court or governmental agency or body is required on the part
         of the Insurer,  the lack of which would adversely  affect the validity
         or enforceability of the Policies; to the extent required by applicable
         legal   requirements   that  would   adversely   affect   validity   or
         enforceability of the Policies,  the form of each Policy has been filed
         with, and approved by, all governmental authorities having jurisdiction
         over the Insurer in connection with such Policy.

                  5. To the extent the Policies constitute securities within the
         meaning of Section 2(1) of the Act, they are securities that are exempt
         from the registration requirements of the Act.

                  6.  The   information   set  forth  under  the  caption   "THE
         CERTIFICATE  INSURANCE  POLICIES  AND THE  CERTIFICATE  INSURER" in the
         Prospectus  forming a part of the Registration  Statement Form S-3 (No.
         33-99604)  filed  by the  Company  with  the  Securities  and  Exchange
         Commission  and  declared  effective  on June 7, 1996,  insofar as such
         statements  constitute  a  description  of  the  Policies,   accurately
         summarizes the Policies.
                                       16
<PAGE>
                  In  rendering  this  opinion,  such  counsel  may rely,  as to
matters of fact, on  certificates  of responsible  officers of the Company,  the
Trustee,  the  Insurer  and public  officials.  Such  opinion may assume the due
authorization,  execution and delivery of the instruments and documents referred
to therein by the parties thereto other than the Insurer.

                  K.  On or  prior  to the  Closing  Date,  there  has  been  no
downgrading,  nor has any notice  been given of (A) any  intended  or  potential
downgrading  or (B) any review or possible  changes in rating,  the direction of
which has not been indicated,  in the rating, if any, accorded the Company or in
any rating  accorded any securities of the Company,  if any, by any  "nationally
recognized  statistical  rating  organization,"  as  such  term is  defined  for
purposes of the Act.

                  L. On or  prior  to the  Closing  Date  there  shall  not have
occurred  any  downgrading,  nor shall  any  notice  have been  given of (A) any
intended or potential downgrading or (B) any review or possible change in rating
the  direction  of which has not been  indicated,  in the  rating  accorded  the
Insurer's claims paying ability by any "nationally recognized statistical rating
organization," as such term is defined for purposes of the Act.

                  M.  There has not  occurred  any  change,  or any  development
involving a prospective change, in the condition,  financial or otherwise, or in
the  earnings,  business or  operations,  since  September  30, 1995, of (A) the
Company,  its  subsidiaries  and  affiliates or (B) the Insurer,  that is in the
Underwriter's   judgment   material  and  adverse  and  that  makes  it  in  the
Underwriter's  judgment  impracticable to market the Class A Certificates on the
terms and in the manner contemplated in the Prospectus.

                  N. The  Underwriter  shall have  received  from the  Insurer a
certificate,  signed  by  the  President,  a  senior  vice  president  or a vice
president of the Insurer,  dated the Closing Date, to the effect that the signer
of  such  certificate  has  carefully  examined  the  Policies,   the  Insurance
Agreement, the Indemnification  Agreement and the related documents and that, to
the best of his or her knowledge based on reasonable investigation:

                  1. each  person  who as an officer  or  representative  of the
         Insurer,  signed or signs the Policies,  the Insurance  Agreement,  the
         Indemnification  Agreement  or any other  document  delivered  pursuant
         hereto, on the date thereof, or on the Closing Date, in connection with
         the  transactions  described in this  Agreement  was, at the respective
         times  of  such  signing  and  delivery,  and is now a duly  authorized
         representative  of the Insurer and is authorized to execute and deliver
         this certificate.

                  2. The financial  data  presented in the table set forth under
         the heading "THE  CERTIFICATE  INSURANCE  POLICIES AND THE  CERTIFICATE
         INSURER" in the  Prospectus  Supplement  presents  fairly the financial
         position  of the Insurer as of  December  31, 1995 and March 31,  1996,
         respectively,  and to the best of the  Insurer's  knowledge  since such
         date,  no material  and adverse  change has  occurred in the  financial
         position  of the  Insurer  other  than as set  forth in the  Prospectus
         Supplement.

                  3. The audited  financial  statements dated as of December 31,
         1995 and the unaudited financial  statements dated as of March 31, 1996
         included in Appendix B and Appendix C, respectively,  of the Prospectus
         Supplement are true and accurate copies of such financial statements as
         provided by the Insurer.
                                       17
<PAGE>
                  4.  The  information  which  relates  to  the  Insurer  or the
         Policies under the caption titled "THE CERTIFICATE  INSURANCE  POLICIES
         AND THE CERTIFICATE  INSURER" in the Prospectus  Supplement is true and
         correct in all material respects.

                  5. There are no actions, suits,  proceedings or investigations
         pending or, to the best of the Insurer's knowledge,  threatened against
         it at law or in equity or before or by any court,  governmental agency,
         board or  commission or any  arbitrator  which,  if decided  adversely,
         would  materially  and  adversely  affect its  condition  (financial or
         otherwise) or operations or which would materially and adversely affect
         its  ability to  perform  its  obligations  under the  Policies  or the
         Insurance   Agreement   dated  as  of  June  1,  1996  (the  "Insurance
         Agreement")  among the Insurer,  First Alliance  Mortgage  Company,  as
         Company,  First Alliance  Mortgage  Company,  as Servicer,  and Bankers
         Trust Company of California, N.A., as Trustee.

                  6. The execution  and delivery of the Insurance  Agreement and
         the Policies and the compliance  with the terms and provisions  thereof
         will not conflict with,  result in a breach of, or constitute a default
         under  any of the  terms,  provisions  or  conditions  of the  Restated
         Charter or By-Laws of the  Insurer or of any  agreement,  indenture  or
         instrument to which the Insurer is a party.

                  7. The issuance of the Policies  and the  execution,  delivery
         and performance of the Insurance Agreement have been duly authorized by
         all necessary corporate proceedings. No further approvals or filings of
         any kind,  including,  without  limitation,  any further  approvals  or
         further  filing  with any  governmental  agency  or other  governmental
         authority,  or any  approval of the  Insurer's  board of  directors  or
         stockholders,   are  necessary  for  the  Policies  and  the  Insurance
         Agreement to constitute the legal, valid and binding obligations of the
         Insurer.

                  The officer of the Insurer  certifying  to items 2 and 3 shall
be an officer in charge of a principal financial function.

                  The  Insurer  shall  attach  to such  certificate  a true  and
correct copy of its  certificate or articles of  incorporation,  as appropriate,
and its  bylaws,  all of which are in full  force and effect on the date of such
certificate.

                  O. The Underwriter  shall have received from Dewey Ballantine,
special counsel to the Underwriter,  such opinion or opinions, dated the Closing
Date, with respect to the issuance and sale of the Certificates,  the Prospectus
and such other related matters as the Underwriter shall reasonably require.

                  P. The Underwriter and counsel for the Underwriter  shall have
received  copies of any  opinions  of  counsel  to the  Company  or the  Insurer
supplied to the Trustee  relating to matters with respect to the Certificates or
the Policies. Any such opinions shall be dated the Closing Date and addressed to
the  Underwriter or accompanied by reliance  letters to the Underwriter or shall
state that the Underwriter may rely thereon.

                  Q.  The   Underwriter   shall  have   received   such  further
information,  certificates  and documents as the Underwriter may reasonably have
requested not fewer than three (3) full business days prior to the Closing Date.

                  If any of the conditions specified in this Section 6 shall not
have been fulfilled in all respects when and as provided in this  Agreement,  if
the Company is in breach of any covenants or agreements  contained  herein or if
any of the opinions and certificates mentioned above or elsewhere in this
                                       18
<PAGE>
Agreement shall not be in all material respects reasonably  satisfactory in form
and substance to the Underwriter and counsel to the Underwriter,  this Agreement
and all obligations of the Underwriter hereunder,  may be canceled on, or at any
time prior to, the Closing Date by the Underwriter.  Notice of such cancellation
shall be given to the Company in writing, or by telephone or telegraph confirmed
in writing.

                  7. Expenses.  If the sale of the Class A Certificates provided
for  herein is not  consummated  by reason of a default  by the  Company  in its
obligations  hereunder,  then the Company will reimburse the  Underwriter,  upon
demand, for all reasonable  out-of-pocket  expenses (including,  but not limited
to, the reasonable fees and expenses of Dewey  Ballantine)  that shall have been
incurred by it in connection with its  investigation  with regard to the Company
and the Class A Certificates  and the proposed  purchase and sale of the Class A
Certificates.

                  8. Indemnification and Contribution.  A. Regardless of whether
any Class A Certificates  are sold, the Company will indemnify and hold harmless
the Underwriter,  each of its respective  officers and directors and each person
who controls  the  Underwriter  within the meaning of the Act or the  Securities
Exchange  Act of 1934 (the "1934  Act"),  against  any and all  losses,  claims,
damages,  or  liabilities  (including the cost of any  investigation,  legal and
other expenses incurred in connection with and amounts paid in settlement of any
action, suit, proceeding or claim asserted), joint or several, to which they may
become  subject,  under the Act,  the 1934 Act or other  federal or state law or
regulation, at common law or otherwise,  insofar as such losses, claims, damages
or liabilities (or actions in respect thereof) arise out of or are based upon an
untrue statement or alleged untrue statement of a material fact contained (i) in
the Registration  Statement,  or any amendment thereof or supplement thereto, or
arise out of or are based upon the omission or alleged omission to state therein
a material fact necessary to make the statements therein, not misleading or (ii)
in the Basic Prospectus or the Prospectus Supplement or any amendment thereto or
supplement  thereto,  or arise out of or are based upon the  omission or alleged
omission  to state  therein a material  fact  necessary  to make the  statements
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading,  and will  reimburse  each such  indemnified  party for any legal or
other expenses  reasonably  incurred by it in connection with  investigating  or
defending  against such loss,  claim,  damage,  liability  or action;  provided,
however,  that the  Company  shall not be liable in any such case to the  extent
that any such loss, claim, damage or liability arises out of or is based upon an
untrue  statement or alleged  untrue  statement or omission or alleged  omission
made  therein  in  reliance  upon and in  conformity  with  written  information
furnished to the Company by or on behalf of the Underwriter specifically for use
in connection with the preparation thereof.

                  B.  Regardless of whether any Class A  Certificates  are sold,
the  Underwriter  will  indemnify  and hold  harmless the  Company,  each of its
officers and directors and each person,  if any, who controls the Company within
the meaning of the Act or the 1934 Act against  any losses,  claims,  damages or
liabilities  to which they or any of them become subject under the Act, the 1934
Act or other federal or state law or regulation,  at common law or otherwise, to
the same extent as the  foregoing  indemnity,  insofar as such  losses,  claims,
damages or liabilities (or actions in respect thereof) arise out of or are based
upon an  untrue  statement  or  alleged  untrue  statement  of a  material  fact
contained  in (i)  the  Registration  Statement,  or any  amendment  thereof  or
supplement  thereto,  or arise out of or are based upon the  omission or alleged
omission  to state  therein a material  fact  necessary  to make the  statements
therein  not  misleading  or in (ii)  the  Basic  Prospectus  or the  Prospectus
Supplement or any amendment  thereto or supplement  thereto,  or arise out of or
are based upon the omission or alleged omission to state therein a material fact
necessary to make the statements  therein,  in light of the circumstances  under
which they were made, not  misleading,  in each case to the extent,  but only to
the extent,  that such untrue  statement or alleged untrue statement or omission
or alleged omission was made therein in reliance upon
                                       19
<PAGE>
and in  conformity  with written  information  furnished to the Company by or on
behalf of the Underwriter specifically for use in the preparation thereof and so
acknowledged  in writing,  and will reimburse the Company for any legal or other
expenses  reasonably incurred by the Company in connection with investigating or
defending against such loss, claim, damage, liability or action.

                  C.  In  case  any  proceeding   (including  any   governmental
investigation)  shall be  instituted  involving  any  person in respect of which
indemnity  may be  sought  pursuant  to  Paragraphs  A and B above  such  person
(hereinafter  called the  indemnified  party) shall  promptly  notify the person
against whom such indemnity may be sought  (hereinafter  called the indemnifying
party) in writing  thereof;  but the omission to notify the  indemnifying  party
shall not relieve such  indemnifying  party from any liability which it may have
to any indemnified  party otherwise than under such Paragraph.  The indemnifying
party, upon request of the indemnified  party,  shall retain counsel  reasonably
satisfactory to the indemnified party to represent the indemnified party and any
others the indemnifying party may designate in such proceeding and shall pay the
fees and  disbursements of such counsel related to such proceeding.  In any such
proceeding any indemnified party shall have the right to retain its own counsel,
but the fees and  expenses  of such  counsel  shall  be at the  expense  of such
indemnified  party unless (i) the indemnifying  party and the indemnified  party
shall have mutually  agreed to the retention of such counsel,  or (ii) the named
parties to any such proceeding  (including any impleaded  parties)  include both
the  indemnifying  party and the indemnified  party and  representation  of both
parties by the same counsel  would be  inappropriate  due to actual or potential
differing  interests between them. It is understood that the indemnifying  party
shall not, in connection with any proceeding or related  proceedings in the same
jurisdiction, be liable for the fees and expenses of more than one separate firm
for all such indemnified  parties,  and that all such fees and expenses shall be
reimbursed as they are incurred. Such firm shall be designated in writing by the
Underwriter  in the case of parties  indemnified  pursuant to Paragraph A and by
the  Company in the case of parties  indemnified  pursuant to  Paragraph  B. The
indemnifying  party  shall not be liable for any  settlement  of any  proceeding
effected  without its written  consent,  but if settled  with such consent or if
there is a final judgment for the plaintiff,  the  indemnifying  party agrees to
indemnify the indemnified party from and against any loss or liability by reason
of such settlement or judgment.  Notwithstanding the foregoing  sentence,  if at
any time an  indemnified  party shall have  requested an  indemnifying  party to
reimburse the indemnified party for fees and expenses of counsel as contemplated
above, the indemnifying  party agrees that it shall be liable for any settlement
of any proceeding effected without its written consent if (i) such settlement is
entered into more than 30 days after receipt by such  indemnifying  party of the
aforesaid request and (ii) such indemnifying party shall not have reimbursed the
indemnified  party in  accordance  with such  request  prior to the date of such
settlement.  No indemnifying  party shall,  without the prior written consent of
the  indemnified  party,  effect any  settlement  of any  pending or  threatened
proceeding  in  respect of which any  indemnified  party is or could have been a
party and indemnity could have been sought hereunder by such indemnified  party,
unless such settlement  includes an  unconditional  release of such  indemnified
party  from  all  liability  on  claims  that  are the  subject  matter  of such
proceeding.

                  D. If the  indemnification  provided  for in this Section 8 is
unavailable to an indemnified party in respect of any losses, claims, damages or
liabilities  referred  to  herein,  then  each  indemnifying  party,  in lieu of
indemnifying  such  indemnified  party,  shall  contribute to the amount paid or
payable by such indemnified party as a result of such losses, claims, damages or
liabilities  (i) in such  proportion as is  appropriate  to reflect the relative
benefits  received  by the  Company  and the  Underwriter  from  the sale of the
Certificates  or (ii) if the  allocation  provided  by  clause  (i) above is not
permitted by applicable law, in such proportion as is appropriate to reflect not
only  relative  benefits  referred to in clause (i) above but also the  relative
fault of the Company and of the Underwriter in connection with the statements or
omissions that resulted in such losses, claims, damages or liabilities,  as well
as any other relevant
                                       20
<PAGE>
equitable considerations.  The relative benefits received by the Company and the
Underwriter  shall be deemed to be in such proportion so that the Underwriter is
responsible for that portion  determined by multiplying the total amount of such
losses, claims, damages and liabilities,  including legal and other expenses, by
a fraction,  the  numerator of which is (x) the excess of the  Aggregate  Resale
Price of the Class A Certificates over the aggregate purchase price of the Class
A  Certificates  specified  in the third  paragraph  of this  Agreement  and the
denominator  of  which  is  (y)  the  Aggregate  Resale  Price  of the  Class  A
Certificates and the Company is responsible for the balance, provided,  however,
that no person  guilty of  fraudulent  misrepresentation  (within the meaning of
Section 11(f) of the Act) shall be entitled to contribution  from any person who
was not  guilty  of  such  fraudulent  misrepresentation.  For  purposes  of the
immediately  preceding  sentence,  the  "Aggregate  Resale Price" of the Class A
Certificates at the time of any  determination  shall be the weighted average of
the purchase  prices (in each case  expressed as a percentage  of the  aggregate
principal  amount of the Class A Certificates  so purchased),  determined on the
basis of such  principal  amounts,  paid to the  Underwriter  by all  subsequent
purchasers  that purchased the Class A Certificates  on or prior to such date of
determination.  The relative fault of the Company and the  Underwriter  shall be
determined by reference  to, among other  things,  whether the untrue or alleged
untrue statement of a material fact or the omission or alleged omission to state
a  material  fact  relates  to  information  supplied  by the  Company or by the
Underwriter and the parties' relative intent,  knowledge,  access to information
and opportunity to correct or prevent such statement or omission.

                  E. The Company and the Underwriter  agree that it would not be
just and equitable if contribution pursuant to this Section 8 were determined by
pro rata  allocation  or by any other  method of  allocation  that does not take
account of the equitable  considerations  referred to in Paragraph D. The amount
paid or  payable  by an  indemnified  party as a result of the  losses,  claims,
damages and  liabilities  referred to in Paragraph D shall be deemed to include,
subject  to the  limitations  set  forth  above,  any  legal or  other  expenses
reasonably  incurred by such indemnified party in connection with  investigating
or defending any such action or claim.  Notwithstanding  the  provisions of this
Section 8, the  Underwriter  shall not be required to  contribute  any amount in
excess of the amount by which the  Aggregate  Resale Price exceeds the amount of
any damages that the Underwriter has otherwise been required to pay by reason of
any untrue or alleged untrue statement or omission or alleged omission.

                  F. The Company and the Underwriter  each expressly  waive, and
agree  not to  assert,  any  defense  to their  respective  indemnification  and
contribution  obligations under this Section 8 which they might otherwise assert
based upon any claim that such  obligations are  unenforceable  under federal or
state securities laws or by reasons of public policy.

                  G. The  obligations  of the Company under this Section 8 shall
be in addition to any liability  which the Company may otherwise  have and shall
extend, upon the same terms and conditions, to each person, if any, who controls
the  Underwriter  within  the  meaning  of the  Act or the  1934  Act;  and  the
obligations of the Underwriter  under this Section 8 shall be in addition to any
liability that the  Underwriter  may otherwise  have and shall extend,  upon the
same terms and  conditions,  to each director of the Company and to each person,
if any, who controls the Company  within the meaning of the Act or the 1934 Act;
provided,  however,  that in no event  shall the Company or the  Underwriter  be
liable for double indemnification.

                  9. Information Supplied by the Underwriter. The statements set
forth in the last paragraph on the front cover page of the Prospectus  regarding
market-making  and under the heading  "Underwriting"  in the  Supplement (to the
extent  such  statements   relate  to  the   Underwriter),   together  with  the
Computational  Materials,  constitute  the  only  information  furnished  by the
Underwriter to the Company
                                       21
<PAGE>
for the purposes of Sections 2(B) and 8(A) hereof. The Underwriter confirms that
such statements (to such extent) are correct.

                  10. Notices. All communications  hereunder shall be in writing
and, if sent to the Underwriter,  shall be mailed or delivered or telecopied and
confirmed in writing to the Underwriter at Prudential  Securities  Incorporated,
One Seaport Plaza,  New York, New York 10292,  Attention:  Shankar Lall; and, if
sent to the Company, shall be mailed,  delivered or telegraphed and confirmed in
writing to the Company at the address set forth above, Attention: President.

                  11. Survival. All representations,  warranties,  covenants and
agreements of the Company  contained  herein or in  agreements  or  certificates
delivered  pursuant  hereto,  the agreements of the  Underwriter and the Company
contained  in  Section  8  hereof,  and  the  representations,   warranties  and
agreements  of the  Underwriter  contained  in  Section 3 hereof,  shall  remain
operative and in full force and effect regardless of any  investigation  made by
or on behalf of the  Underwriter or any controlling  persons,  or any subsequent
purchaser or the Company or any of its  officers,  directors or any  controlling
persons,  and shall survive  delivery of and payment for the  Certificates.  The
provisions  of  Sections 5, 7 and 8 hereof  shall  survive  the  termination  or
cancellation of this Agreement.

                  12.  Termination.  The  Underwriter  shall  have the  right to
terminate this  Agreement by giving notice as hereinafter  specified at any time
at or prior  to the  Closing  Date if (a)  trading  generally  shall  have  been
suspended  or  materially  limited  on or by, as the case may be, any of the New
York Stock Exchange,  the American Stock Exchange,  the National  Association of
Securities  Dealers,  Inc.,  the Chicago  Board  Options  Exchange,  the Chicago
Mercantile Exchange or the Chicago Board of Trade, (b) trading of any securities
of  the  Company   shall  have  been   suspended  on  any  exchange  or  in  any
over-the-counter   market,  (c)  a  general  moratorium  on  commercial  banking
activities  shall  have  been  declared  by  either  federal  or New York  State
authorities,  (d) there  shall have  occurred  any  outbreak  or  escalation  of
hostilities or any change in financial  markets or any calamity or crisis which,
in the Underwriter's  reasonable judgment,  is material and adverse, and, in the
case of any of the events  specified  in clauses  (a)  through  (d),  such event
singly or  together  with any other  such  event  makes it in the  Underwriter's
reasonable  judgment  impractical to market the Class A  Certificates.  Any such
termination  shall be  without  liability  of any other  party  except  that the
provisions  of  Paragraph G of Section 5 (except with respect to expenses of the
Underwriter) and Sections 7 and 8 hereof shall at all times be effective. If the
Underwriter  elects to terminate  this Agreement as provided in this Section 12,
the Company shall be notified promptly by the Underwriter by telephone, telegram
or facsimile transmission, in any case, confirmed by letter.

                  13.  Successors.  This  Agreement will inure to the benefit of
and be binding  upon the  parties  hereto and their  respective  successors  and
assigns  (which  successors  and assigns do not include any person  purchasing a
Certificate  from  the   Underwriter),   and  the  officers  and  directors  and
controlling  persons  referred  to in  Section  8 hereof  and  their  respective
successors and assigns,  and no other persons will have any right or obligations
hereunder.

                  14. Applicable Law; Venue. This Agreement shall be governed by
and construed in accordance with the internal laws of the State of New York. Any
action or proceeding  brought to enforce or arising out of any provision of this
Agreement  shall be  brought  only in a state or  federal  court  located in the
Borough of Manhattan,  New York City, New York, and the parties hereto expressly
consent to the  jurisdiction  of such  courts and agree to waive any  defense or
claim of forum non  conveniens  they may have with respect to any such action or
proceeding brought.
                                       22
<PAGE>
                  15. Counterparts. This Agreement may be executed in any number
of  counterparts,  each of which shall together  constitute but one and the same
instrument.

                  16.  Amendments  and Waivers.  This  Agreement may be amended,
modified,  altered or terminated,  and any of its provisions  waived,  only in a
writing signed on behalf of the parties hereto.
                                       23
<PAGE>
     IN WITNESS  WHEREOF,  the parties hereto hereby  execute this  Underwriting
Agreement, as of the day and year first above written.


                                       FIRST ALLIANCE MORTGAGE COMPANY

                                      By:  
                                           -------------------------------------
                                           Name: Brian Chisick
                                           Title: President



                                      PRUDENTIAL SECURITIES INCORPORATED

                                      By:  
                                      -------------------------------------
                                           Name: Brian Chisick
                                           Title: President


                    {UNDERWRITING AGREEMENT SIGNATURE PAGE}
<PAGE>

                              CONVEYANCE AGREEMENT

         Nationscapital  Mortgage Corporation,  as Originator and First Alliance
Mortgage Company (the "Company"),  pursuant to the Mortgage Loan Master Transfer
Agreement dated as of June 30, 1995 between  themselves (the "Mortgage  Transfer
Agreement"),  hereby confirm their understanding with respect to the sale by the
Originator and the purchase by the Company of those Mortgage Loans listed on the
attached Schedule of Mortgage Loans (the "Transferred Mortgage Loans").

         Conveyance of Transferred Mortgage Loans. The Originator,  concurrently
with the  execution  and  delivery  of this  Conveyance  Agreement,  does hereby
irrevocably  transfer,  assign,  set over and  otherwise  convey to the Company,
without recourse (except as otherwise explicitly provided for herein) all of its
right,  title  and  interest  in and to the  Transferred  Mortgage  Loans  being
conveyed by it, including specifically,  without limitation,  the Mortgages, the
Files and all other documents,  materials and properties appurtenant thereto and
the Notes,  including all interest and principal  received by such Originator on
or with  respect  to such  Transferred  Mortgage  Loans on or after the  related
Cut-off Date,  together with all of its right,  title and interest in and to the
proceeds  received on or after the related Cut-off Date of any related insurance
policies on behalf of the Company.  If an Originator cannot deliver the original
Mortgage or mortgage assignment with evidence of recording thereon  concurrently
with the execution and delivery of this Conveyance Agreement solely because of a
delay  caused by the public  recording  office where such  original  Mortgage or
mortgage  assignment has been delivered for  recordation,  such Originator shall
promptly deliver to the Trustee on behalf of the Company such original  Mortgage
or mortgage assignment with evidence of recording indicated thereon upon receipt
thereof from the public recording official,  as soon as possible but in no event
later than 75 days from the Startup Day.

         The costs  relating to the delivery of the documents  specified in this
Conveyance Agreement shall be borne by the Originator.

         The  Originator  hereby makes the  Representations  and  Warranties set
forth in  Section  5(b) of the Master  Transfer  Agreement  with  respect to the
Transferred  Mortgage  Loans.  The "Cut-Off Date" with respect to such Purchased
Mortgage Loans shall be June 1, 1996

         All terms and conditions of the Mortgage Transfer  Agreement are hereby
incorporated  herein,  provided that in the event of any conflict the provisions
of this Conveyance  Agreement  shall control over the conflicting  provisions of
the Mortgage Transfer Agreement.

         For purposes of this Conveyance Agreement,  the "related First Alliance
Pooling Agreement" is First Alliance Mortgage Loan Trust 1996-2.
                                       1
<PAGE>
         Terms  capitalized  herein  and not  defined  herein  shall  have their
respective meanings as set forth in the Mortgage Transfer Agreement.


                                            NATIONSCAPITAL MORTGAGE CORPORATION
                                            as Originator


                                            By:
                                                --------------------------------
                                            Name:  Jamie Chisick
                                            Title: President



                                            FIRST ALLIANCE MORTGAGE COMPANY,
                                            as Company



                                            By:
                                                --------------------------------
                                            Name:  Brian Chisick
                                            Title: President


Dated:  June 14, 1996
<PAGE>


                              CONVEYANCE AGREEMENT
                              --------------------

         Coast Security Mortgage Inc., as Originator and First Alliance Mortgage
Company (the "Company"), pursuant to the Mortgage Loan Master Transfer Agreement
dated  as  of  June  30,  1995  between   themselves  (the  "Mortgage   Transfer
Agreement"),  hereby confirm their understanding with respect to the sale by the
Originator and the purchase by the Company of those Mortgage Loans listed on the
attached Schedule of Mortgage Loans (the "Transferred Mortgage Loans").

         Conveyance of Transferred Mortgage Loans. The Originator,  concurrently
with the  execution  and  delivery  of this  Conveyance  Agreement,  does hereby
irrevocably  transfer,  assign,  set over and  otherwise  convey to the Company,
without recourse (except as otherwise explicitly provided for herein) all of its
right,  title  and  interest  in and to the  Transferred  Mortgage  Loans  being
conveyed by it, including specifically,  without limitation,  the Mortgages, the
Files and all other documents,  materials and properties appurtenant thereto and
the Notes,  including all interest and principal  received by such Originator on
or with  respect  to such  Transferred  Mortgage  Loans on or after the  related
Cut-off Date,  together with all of its right,  title and interest in and to the
proceeds  received on or after the related Cut-off Date of any related insurance
policies on behalf of the Company.  If an Originator cannot deliver the original
Mortgage or mortgage assignment with evidence of recording thereon  concurrently
with the execution and delivery of this Conveyance Agreement solely because of a
delay  caused by the public  recording  office where such  original  Mortgage or
mortgage  assignment has been delivered for  recordation,  such Originator shall
promptly deliver to the Trustee on behalf of the Company such original  Mortgage
or mortgage assignment with evidence of recording indicated thereon upon receipt
thereof from the public recording official,  as soon as possible but in no event
later than 75 days from the Startup Day.

         The costs  relating to the delivery of the documents  specified in this
Conveyance Agreement shall be borne by the Originator.

         The  Originator  hereby makes the  Representations  and  Warranties set
forth in  Section  5(b) of the Master  Transfer  Agreement  with  respect to the
Transferred  Mortgage  Loans.  The "Cut-Off Date" with respect to such Purchased
Mortgage Loans shall be June 1, 1996

         All terms and conditions of the Mortgage Transfer  Agreement are hereby
incorporated  herein,  provided that in the event of any conflict the provisions
of this Conveyance  Agreement  shall control over the conflicting  provisions of
the Mortgage Transfer Agreement.

         For purposes of this Conveyance Agreement,  the "related First Alliance
Pooling Agreement" is First Alliance Mortgage Loan Trust 1996-2.
                                       1
<PAGE>
         Terms  capitalized  herein  and not  defined  herein  shall  have their
respective meanings as set forth in the Mortgage Transfer Agreement.


                                        COAST SECURITY MORTGAGE INC.,
                                        as Originator


                                        By:  
                                             -----------------------------------
                                        Name:  Mark Chisick
                                        Title: President



                                        FIRST ALLIANCE MORTGAGE COMPANY,
                                        as Company



                                        By:
                                             -----------------------------------
                                        Name:  Brian Chisick
                                        Title: President


Dated:  June 14, 1996
<PAGE>


                        POOLING AND SERVICING AGREEMENT

                                   Relating to


                       FIRST ALLIANCE MORTGAGE LOAN TRUST

                                     1996-2


                                      Among


                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Company


                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Servicer


                                       and


                    BANKERS TRUST COMPANY OF CALIFORNIA, N.A.
                                   as Trustee




                            Dated as of June 1, 1996



<PAGE>


<TABLE>
                                 TABLE OF CONTENTS (Not a Part of this Agreement)                              Page

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

ARTICLE I         DEFINITIONS; RULES OF CONSTRUCTION............................................................  1
         1.1.     Definitions...................................................................................  1
         1.2.     Use of Words and Phrases...................................................................... 28
         1.3.     Captions; Table of Contents................................................................... 29
         1.4.     Opinions...................................................................................... 29

ARTICLE II        ESTABLISHMENT AND ORGANIZATION OF THE TRUST................................................... 29
         2.1.     Establishment of the Trust.................................................................... 29
         2.2.     Office........................................................................................ 29
         2.3.     Purposes and Powers........................................................................... 29
         2.4.     Appointment of the Trustee; Declaration of Trust.............................................. 29
         2.5.     Expenses of Trustee........................................................................... 29
         2.6.     Ownership of the Trust........................................................................ 30
         2.7.     Situs of the Trust............................................................................ 30
         2.8.     Miscellaneous REMIC Provisions................................................................ 30

ARTICLE III       REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE
                  COMPANY AND THE SERVICER; COVENANT OF COMPANY TO
                  CONVEY MORTGAGE LOANS......................................................................... 30
         3.1.     Representations and Warranties of the Company................................................. 30
         3.2.     Representations and Warranties of the Servicer................................................ 33
         3.3.     Representations and Warranties of the Company with Respect to the Mortgage
                  Loans......................................................................................... 36
         3.4.     Covenants of the Company to Take Certain Actions with Respect to the Mortgage
                  Loans In Certain Situations................................................................... 38
                           Section 3.5.                       Conveyance of the Mortgage Loans.................. 39
         3.6.     Acceptance by Trustee; Certain Substitutions of Mortgage Loans; Certification
                  by Trustee.................................................................................... 43
         3.7.     Cooperation Procedures........................................................................ 43
         3.8.     Conveyance of the Subsequent Mortgage Loans................................................... 44

ARTICLE IV        ISSUANCE AND SALE OF CERTIFICATES............................................................. 46
         4.1.     Issuance of Certificates...................................................................... 46
         4.2.     Sale of Certificates.......................................................................... 46

ARTICLE V         CERTIFICATES AND TRANSFER OF INTERESTS........................................................ 46
         5.1.     Terms......................................................................................... 46
         5.2.     Forms......................................................................................... 47
         5.3.     Execution, Authentication and Delivery........................................................ 47
         5.4.     Registration and Transfer of Certificates..................................................... 47
         5.5.     Mutilated, Destroyed, Lost or Stolen Certificates............................................. 49
         5.6.     Persons Deemed Owners......................................................................... 50
         5.7.     Cancellation.................................................................................. 50
         5.8.     Limitation on Transfer of Ownership Rights.................................................... 50
         5.9.     Assignment of Rights.......................................................................... 51

                                                                i

<PAGE>


                                                                                                               Page



ARTICLE VI        COVENANTS..................................................................................... 51
         6.1.     Distributions................................................................................. 51
         6.2.     Money for Distributions to be Held in Trust; Withholding...................................... 51
         6.3.     Protection of Trust Estate.................................................................... 52
         6.4.     Performance of Obligations.................................................................... 52
         6.5.     Negative Covenants............................................................................ 53
         6.6.     No Other Powers............................................................................... 53
         6.7.     Limitation of Suits........................................................................... 53
         6.8.     Unconditional Rights of Owners to Receive Distributions....................................... 54
         6.9.     Rights and Remedies Cumulative................................................................ 54
         6.10.    Delay or Omission Not Waiver.................................................................. 54
         6.11.    Control by Owners............................................................................. 54
         6.12.    Access to Owners of Certificates' Names and Addresses......................................... 55

ARTICLE VII       ACCOUNTS, DISBURSEMENTS AND RELEASES.......................................................... 55
         7.1.     Collection of Money........................................................................... 55
         7.2.     Establishment of Accounts..................................................................... 55
         7.3.     The Certificate Insurance Policies............................................................ 55
         7.4      .............................................................................................. 57
         7.5.     Flow of Funds................................................................................. 58
         7.6.     Investment of Accounts........................................................................ 61
         7.7.     Eligible Investments.......................................................................... 61
         7.8.     Reports by Trustee............................................................................ 62
         7.9.     Additional Reports by Trustee................................................................. 64

ARTICLE VIII      SERVICING AND ADMINISTRATION OF MORTGAGE LOANS................................................ 64
         8.1.     Servicer and Sub-Servicers.................................................................... 64
         8.2.     Collection of Certain Mortgage Loan Payments.................................................. 66
         8.3.     Sub-Servicing Agreements Between Servicer and Sub-Servicers................................... 66
         8.4.     Successor Sub-Servicers....................................................................... 67
         8.5.     Liability of Servicer......................................................................... 67
         8.6.     No Contractual Relationship Between Sub-Servicer and Trustee or the Owners.................... 67
         8.7.     Assumption or Termination of Sub-Servicing Agreement by Trustee............................... 67
         8.8.     Principal and Interest Account................................................................ 67
         8.9.     Delinquency Advances, Compensating Interest and Servicing Advances............................ 69
         8.10.    Purchase of Mortgage Loans.................................................................... 70
         8.11.    Maintenance of Insurance...................................................................... 70
         8.12.    Due-on-Sale Clauses; Assumption and Substitution Agreements................................... 70
         8.13.    Realization Upon Defaulted Mortgage Loans..................................................... 71
         8.14.    Trustee to Cooperate; Release of Files........................................................ 72
         8.15.    Servicing Compensation........................................................................ 73
         8.16.    Annual Statement as to Compliance............................................................. 73
         8.17.    Annual Independent Certified Public Accountants' Reports...................................... 74
         8.18.    Access to Certain Documentation and Information Regarding the Mortgage
                  Loans......................................................................................... 74
         8.19.    Assignment of Agreement....................................................................... 74
         8.20.    Events of Servicing Termination............................................................... 74

                                                                ii

<PAGE>


                                                                                                               Page


         8.21.    Resignation of Servicer and Appointment of Successor.......................................... 77
         8.22.    Waiver of Past Events of Servicing Termination................................................ 79
         8.23.    Inspections by Certificate Insurer; Errors and Omissions Insurance............................ 79
         8.24.    Merger, Conversion, Consolidation or Succession to Business of Servicer....................... 79
         8.25.    Notices of Material Events.................................................................... 80
         8.26.    Monthly Servicing Report and Servicing Certificate............................................ 80
         8.27.    Indemnification by the Company................................................................ 82
         8.28.    Indemnification by the Servicer............................................................... 83

ARTICLE IX        TERMINATION OF TRUST.......................................................................... 83
         9.1.     Termination of Trust.......................................................................... 83
         9.2.     Termination Upon Option of Servicer........................................................... 83
         9.3.     Termination Upon Loss of REMIC Status......................................................... 84
         9.4.     Disposition of Proceeds....................................................................... 85
         9.5.     Netting of Amounts............................................................................ 85

ARTICLE X         THE TRUSTEE................................................................................... 86
         10.1.    Certain Duties and Responsibilities........................................................... 86
         10.2.    Removal of Trustee for Cause.................................................................. 88
         10.3.    Certain Rights of the Trustee................................................................. 89
         10.4.    Not Responsible for Recitals or Issuance of Certificates...................................... 90
         10.5.    May Hold Certificates......................................................................... 90
         10.6.    Money Held in Trust........................................................................... 90
         10.7.    No Lien for Fees.............................................................................. 90
         10.8.    Corporate Trustee Required; Eligibility....................................................... 90
         10.9.    Resignation and Removal; Appointment of Successor............................................. 91
         10.10.   Acceptance of Appointment by Successor Trustee................................................ 92
         10.11.   Merger, Conversion, Consolidation or Succession to Business of the Trustee.................... 92
         10.12.   Reporting; Withholding........................................................................ 93
         10.13.   Liability of the Trustee...................................................................... 93
         10.14.   Appointment of Co-Trustee or Separate Trustee................................................. 93

ARTICLE XI        MISCELLANEOUS................................................................................. 94
         11.1.    Compliance Certificates and Opinions.......................................................... 94
         11.2.    Form of Documents Delivered to the Trustee.................................................... 95
         11.3.    Acts of Owners................................................................................ 95
         11.4.    Notices, etc. to Trustee...................................................................... 96
         11.5.    Notices and Reports to Owners; Waiver of Notices.............................................. 96
         11.6.    Rules by Trustee and the Company.............................................................. 97
         11.7.    Successors and Assigns........................................................................ 97
         11.8.    Severability.................................................................................. 97
         11.9.    Benefits of Agreement......................................................................... 97
         11.10.   Legal Holidays................................................................................ 97
         11.11.   Governing Law................................................................................. 97
         11.12.   Counterparts.................................................................................. 97
         11.13.   Usury......................................................................................... 97
         11.14.   Amendment..................................................................................... 98

                                                                iii

<PAGE>
                                                                                                               Page


         11.15.   REMIC Status; Taxes........................................................................... 98
         11.16.   Additional Limitation on Action and Imposition of Tax.........................................100
         11.17.   Appointment of Tax Matters Person.............................................................100
         11.18.   The Certificate Insurer.......................................................................100
         11.19.   Maintenance of Records........................................................................101
         11.20.   Notices.......................................................................................101


EXHIBIT A-1            --    Form of Class A-1 Certificate
EXHIBIT A-2            --    Form of Class A-2 Certificate
EXHIBIT A-3            --    Form of Class A-3 Certificate
EXHIBIT A-4            --    Form of Class A-4 Certificate
EXHIBIT B              --    Mortgage Loan Schedule
EXHIBIT C              --    Form of Class R Certificate
EXHIBIT D              --    Form of Certificate Re: Mortgage Loans Prepaid in full After the Cut-Off Date
EXHIBIT E              --    Form of Initial Certification
EXHIBIT F              --    Form of Final Certification
EXHIBIT G              --    Form of Delivery Order
EXHIBIT H              --    Form of Class R Tax Matters Transfer Certificate
EXHIBIT I              --    Form of Notice for Certificate Insurance Policy
EXHIBIT J              --    Form of Monthly Report
EXHIBIT K              --    Form of Request for Release
EXHIBIT L              --    Form of Subsequent Transfer Agreement
                                                                                                           

                                                                iv
</TABLE>
<PAGE>

                  POOLING AND SERVICING  AGREEMENT,  relating to FIRST  ALLIANCE
MORTGAGE  LOAN  TRUST  1996-2,  dated as of June 1,  1996,  by and  among  FIRST
ALLIANCE MORTGAGE COMPANY, a California corporation (the "Company"), the Company
in its fiduciary capacity as servicer of the Trust (the "Servicer"), and BANKERS
TRUST  COMPANY OF  CALIFORNIA,  N.A.,  a national  banking  association,  in its
capacity as trustee (the "Trustee").

                  WHEREAS,  the  Company  wishes  to  establish  a trust and two
subtrusts, which provide for the allocation and sale of the beneficial interests
therein and the maintenance and distribution of the trust estate;

                  WHEREAS,  the  Servicer  has  agreed to service  the  Mortgage
Loans, which constitute the principal assets of the trust estate;

                  WHEREAS,  all things necessary to make the Certificates,  when
executed and authenticated by the Trustee,  valid instruments,  and to make this
Agreement a valid agreement,  in accordance with their and its terms,  have been
done;

                  WHEREAS, Bankers Trust Company of California,  N.A. is willing
to serve in the capacity of Trustee hereunder; and

                  WHEREAS,   MBIA  Insurance   Corporation   (the   "Certificate
Insurer") is intended to be a third party  beneficiary  of this Agreement and is
hereby recognized by the parties hereto to be a third-party  beneficiary of this
Agreement.

                  NOW,  THEREFORE,  in  consideration  of the  premises  and the
mutual agreements herein  contained,  the Company,  the Servicer and the Trustee
hereby agree as follows:


                  ARTICLE I DEFINITIONS; RULES OF CONSTRUCTION

                  Section 1.1. Definitions.  For all purposes of this Agreement,
the following terms shall have the meanings set forth below,  unless the context
clearly indicates otherwise:

                  "Account":  Any account established in accordance with Section
7.2 or 8.8 hereof.

                  "Addition Notice":  With respect to the transfer of Subsequent
Mortgage  Loans to the Trust for  inclusion  in Group I or Group II  pursuant to
Section 3.8 hereof,  notice given not less than three Business Days prior to the
related  Subsequent  Transfer  Date of the Company's  designation  of Subsequent
Mortgage  Loans to be sold to the Trust for inclusion in Group I or Group II and
the aggregate Loan Balance of such Subsequent Mortgage Loans to be delivered for
inclusion in each such Group.

                  "Agreement":  This Pooling and Servicing Agreement,  as it may
be amended from time to time, and including the Exhibits hereto.

                  "Appraised  Value":  The appraised value of any Property based
upon the appraisal or other valuation made at the time of the origination of the
related  Mortgage  Loan,  or, in the case of a Mortgage Loan which is a purchase
money mortgage, the sales price of the Property at such time of origination,  if
such sales price is less than such appraised value.

                                        1
<PAGE>
                  "Authorized  Officer":  With respect to any Person, any person
who is authorized to act for such Person in matters  relating to this Agreement,
and whose  action is binding  upon such Person and,  with respect to the Company
and the Servicer,  initially  including those  individuals whose names appear on
the lists of Authorized  Officers delivered on the Startup Day, and with respect
to the  Trustee,  any Vice  President,  Assistant  Vice  President  or Assistant
Secretary of the Trustee.

                  "Available  Funds":  With  respect  to Group  I,  the  Group I
Available Funds and with respect to Group II, the Group II Available Funds.

                  "Available  Funds  Shortfall":  Any of the  Group I  Available
Funds Shortfall or the Group II Available Funds Shortfall.

                  "Balloon  Loan":  Any Mortgage Loan which has an  amortization
schedule  which extends  beyond its maturity  date,  resulting in an unamortized
principal balance due in a single payment at maturity.

                  "Business  Day":  Any day that is not a  Saturday,  Sunday  or
other day on which commercial banking institutions in the States of New York and
California  or in the city in which the  Corporate  Trust  Office is located are
authorized or obligated by law or executive order to be closed.

                  "Capitalized  Interest  Account":   The  Capitalized  Interest
Account  established in accordance  with Section 7.2(b) hereof and maintained by
the Trustee.

                  "Certificate":  Any  one of the  Class A  Certificates  or the
Class R Certificates,  each  representing the interests and the rights described
in this Agreement.

                  "Certificate  Account": The Certificate Account established in
accordance  with Section 7.2(a) hereof and  maintained by the Trustee;  provided
that the funds in such account shall not be commingled with any other funds held
by the Trustee.

                  "Certificate  Insurance Policies":  The Fixed Rate Certificate
Insurance Policy and the Variable Rate Certificate Insurance Policy.

                  "Certificate  Insurer":  MBIA  Insurance  Corporation  or  any
successor thereto, as issuer of the Certificate Insurance Policies.

                  "Certificate  Insurer Default":  The existence and continuance
of any of the following:

                  (a) the Certificate  Insurer fails to make a payment  required
under the Certificate Insurance Policies in accordance with their terms; or

                  (b)(i)  the  entry  by a  court  having  jurisdiction  in  the
premises  of (A) a decree or order  for  relief in  respect  of the  Certificate
Insurer in an involuntary case or proceeding under any applicable  United States
federal or state bankruptcy, insolvency, rehabilitation, reorganization or other
similar  law or (B) a decree  or order  adjudging  the  Certificate  Insurer  as
bankrupt  or  insolvent,  or  approving  as  properly  filed a petition  seeking
reorganization,  rehabilitation, arrangement, adjustment or composition of or in
respect of the Certificate Insurer under any applicable United States federal or
state law, or  appointing  a  custodian,  receiver,  liquidator,  rehabilitator,
assignee,  trustee,  sequestrator  or other similar  official of any substantial
part of the Certificate Insurer's property, or ordering the winding-up or

                                        2
<PAGE>
liquidation of its affairs,  and the continuance of any such decree or order for
relief or any such other decree or order  unstayed and in effect for a period of
60 consecutive days; or

                  (ii)  the  commencement  by  the  Certificate   Insurer  of  a
voluntary case or proceeding under any applicable United States federal or state
bankruptcy, insolvency, reorganization or other similar law or of any other case
or proceeding to be adjudicated as bankrupt or insolvent,  or the consent of the
Certificate  Insurer  to the entry of a decree or order for relief in respect of
the  Certificate  Insurer  in  an  involuntary  case  or  proceeding  under  any
applicable  United  States  federal  or  state  bankruptcy,  insolvency  case or
proceeding  against the  Certificate  Insurer,  or the filing by the Certificate
Insurer to the filing of such  petition or to the  appointment  of or the taking
possession by a custodian, receiver, liquidator, assignee, trustee, sequestrator
or similar  official of the Certificate  Insurer of any substantial  part of its
property,  or the failure of the  Certificate  Insurer to pay debts generally as
they become due, or the admission by the  Certificate  Insurer in writing of its
inability  to pay its debts  generally  as they  become  due,  or the  taking of
corporate action by the Certificate Insurer in furtherance of any such action.

                  "Certificate   Principal   Balance":   As  to  the  Class  A-1
Certificates,  the Class A-1 Certificate  Principal Balance, as to the Class A-2
Certificates,  the Class A-2 Certificate  Principal  Balance as to the Class A-3
Certificates,  the Class A-3 Certificate  Principal  balance and as to the Class
A-4  Certificates,  the Class A-4  Certificate  Principal  Balance.  The Class R
Certificates do not have a "Certificate Principal Balance".

                  "Class":  All of the Class A-1 Certificates,  all of the Class
A-2  Certificates  , all of the  Class  A-3  Certificates,  all of the Class A-4
Certificates or all of the Class R Certificates.

                  "Class A Certificate":  Any one of the Class A-1 Certificates,
the  Class  A-2  Certificates,  the  Class  A-3  Certificates  or the  Class A-4
Certificates.

                  "Class  A   Distribution   Amount":   Any  of  the  Class  A-1
Distribution   Amount,  the  Class  A-2  Distribution   Amount,  the  Class  A-3
Distribution Amount or the Class A-4 Distribution Amount.

                  "Class A-1 Carry-Forward  Amount": With respect to any Payment
Date, the sum of (i) the amount, if any, by which (x) the Class A-1 Distribution
Amount as of the immediately  preceding  Payment Date exceeded (y) the amount of
the actual distribution made to the Owners of the Class A-1 Certificates on such
immediately  preceding  Payment Date and (ii) 30 days'  interest on the interest
portion of such amount at the Class A-1 Pass-Through Rate.

                  "Class  A-1  Certificate":  Any  Certificate  designated  as a
"Class A-1 Certificate" on the face thereof,  in the form of Exhibit A-1 hereto,
representing  the  right to  distributions  as set forth  herein.  The Class A-1
Certificates  shall be issued with an initial  aggregate  Certificate  Principal
Balance equal to the Original Certificate Principal Balance therefor.

                  "Class A-1 Certificate  Principal Balance":  As of any time of
determination,  the  Original  Certificate  Principal  Balance  of the Class A-1
Certificates  less any amounts actually  distributed on account of the Class A-1
Distribution Amount pursuant to Section  7.5(d)(iv)(B)(1) hereof with respect to
principal thereon on all prior Payment Dates.

                  "Class A-1 Certificate  Termination Date": The Payment Date on
which the Class A-1 Certificate Principal Balance is reduced to zero.

                                        3
<PAGE>
                  "Class  A-1  Current  Interest":   With  respect  to  interest
accruing after the Cut-Off Date and as of any Payment Date, the aggregate amount
of interest accrued on the Class A-1 Certificate  Principal Balance  immediately
prior to such Payment  Date during the related  Interest  Accrual  Period at the
Class A-1 Pass-Through Rate.

                  "Class A-1  Distribution  Amount":  The sum of (x) the Group I
Principal   Distribution   Amount  payable  to  the  Owners  of  the  Class  A-1
Certificates pursuant to Section  7.5(d)(iv)(B)(1) and (y) the Class A-1 Current
Interest.

                  "Class A-1 Pass-Through Rate":  7.225% per annum.

                  "Class A-2 Carry-Forward  Amount": With respect to any Payment
Date, the sum of (i) the amount, if any, by which (x) the Class A-2 Distribution
Amount as of the immediately  preceding  Payment Date exceeded (y) the amount of
the actual distribution made to the Owners of the Class A-2 Certificates on such
immediately  preceding  Payment Date and (ii) 30 days'  interest on the interest
portion of such amount at the Class A-2 Pass-Through Rate.

                  "Class  A-2  Certificate":  Any  Certificate  designated  as a
"Class A-2  Certificate" on the face thereof,  in the form of Exhibit A-2 hereto
representing  the  right to  distributions  as set forth  herein.  The Class A-2
Certificates  shall be issued with an initial  aggregate  Certificate  Principal
Balance equal to the Original Certificate Principal Balance therefor.

                  "Class A-2 Certificate  Principal Balance":  As of any time of
determination,  the  Original  Certificate  Principal  Balance  of the Class A-2
Certificates  less any amounts actually  distributed on account of the Class A-2
Distribution  Amount  pursuant  to  Section  7.5(d)(iv)(B)(2)  hereof  made with
respect to principal thereon on all prior Payment Dates.

                  "Class A-2 Certificate  Termination Date": The Payment Date on
which the Class A-2 Certificate Principal Balance is reduced to zero.

                  "Class  A-2  Current  Interest":   With  respect  to  interest
accruing after the Cut-Off Date and as of any Payment Date, the aggregate amount
of interest accrued on the Class A-2 Certificate  Principal Balance  immediately
prior to such Payment  Date during the related  Interest  Accrual  Period at the
Class A-2 Pass-Through Rate.

                  "Class A-2  Distribution  Amount":  The sum of (x) the Group I
Principal   Distribution   Amount  payable  to  the  Owners  of  the  Class  A-2
Certificates pursuant to Section  7.5(d)(iv)(B)(2)  hereof and (y) the Class A-2
Current Interest.

                  "Class A-2 Pass-Through Rate":  7.725% per annum.

                  "Class A-3 Carry-Forward  Amount": With respect to any Payment
Date, the sum of (i) the amount, if any, by which (x) the Class A-3 Distribution
Amount as of the immediately  preceding  Payment Date exceeded (y) the amount of
the actual distribution made to the Owners of the Class A-3 Certificates on such
immediately  preceding  Payment Date and (ii) 30 days'  interest on the interest
portion of such amount at the Class A-3 Pass-Through Rate.

                  "Class  A-3  Certificate":  Any  Certificate  designated  as a
"Class A-3 Certificate" on the face thereof,  in the form of Exhibit A-3 hereto,
representing the right to distributions as set forth herein.

                                        4
<PAGE>
The Class A-3 Certificates shall be issued with an initial aggregate Certificate
Principal Balance equal to the Original Certificate Principal Balance therefor.

                  "Class A-3 Certificate  Principal Balance":  As of any time of
determination,  the  Original  Certificate  Principal  Balance  of the Class A-3
Certificates  less any amounts actually  distributed on account of the Class A-3
Distribution Amount pursuant to Section  7.5(d)(iv)(B)(3) hereof with respect to
principal thereon on all prior Payment Dates.

                  "Class A-3 Certificate  Termination Date": The Payment Date on
which the Class A-3 Certificate Principal Balance is reduced to zero.

                  "Class  A-3  Current  Interest":   With  respect  to  interest
accruing after the Cut-Off Date and as of any Payment Date, the aggregate amount
of interest accrued on the Class A-3 Certificate  Principal Balance  immediately
prior to such Payment  Date during the related  Interest  Accrual  Period at the
Class A-3 Pass-Through Rate.

                  "Class A-3  Distribution  Amount":  The sum of (x) the Group I
Principal   Distribution   Amount  payable  to  the  Owners  of  the  Class  A-3
Certificates pursuant to Section  7.5(d)(iv)(B)(3) and (y) the Class A-3 Current
Interest.

                  "Class A-3 Pass-Through Rate":  8.225% per annum.

                  "Class A-4 Carry-Forward  Amount": With respect to any Payment
Date, the sum of (i) the amount, if any, by which (x) the Class A-4 Distribution
Amount as of the immediately  preceding  Payment Date exceeded (y) the amount of
the actual distribution made to the Owners of the Class A-4 Certificates on such
immediately  preceding  Payment Date and (ii) 30 days'  interest on the interest
portion of such amount at the Class A-4 Pass-Through Rate for such Payment Date.

                  "Class  A-4  Certificate":  Any  Certificate  designated  as a
"Class A-4  Certificate" on the face thereof,  in the form of Exhibit A-4 hereto
representing  the  right to  distributions  as set forth  herein.  The Class A-4
Certificates  shall be issued with an initial  aggregate  Certificate  Principal
Balance equal to the Original Certificate Principal Balance therefor.

                  "Class A-4 Certificate  Principal Balance":  As of any time of
determination,  the  Original  Certificate  Principal  Balance  of the Class A-4
Certificates  less any amounts actually  distributed on account of the Class A-4
Distribution  Amount  pursuant to Section  7.5(d)(iv)(D)  hereof with respect to
principal thereon on all prior Payment Dates.

                  "Class A-4 Certificate  Termination Date": The Payment Date on
which the Class A-4 Certificate Principal Balance is reduced to zero.

                  "Class  A-4  Current  Interest":   With  respect  to  interest
accruing after the Cut-Off Date and as of any Payment Date, the aggregate amount
of interest accrued on the Class A-4 Certificate  Principal Balance  immediately
prior to such Payment  Date during the related  Interest  Accrual  Period at the
Class A-4 Pass-Through Rate for such Payment Date.

                  "Class A-4 Distribution  Amount":  The sum of (x) the Group II
Principal   Distribution   Amount  payable  to  the  Owners  of  the  Class  A-4
Certificates  pursuant  to  Section  7.5(d)(iv)(D)  hereof and (y) the Class A-4
Current Interest.

                                        5
<PAGE>
                  "Class A-4  Pass-Through  Rate": For the initial Payment Date,
5.835%. As of any Payment Date thereafter,  the lesser of (x) LIBOR plus, in the
case of any Payment  Date prior to the date on which the  outstanding  aggregate
Loan Balance of the  Mortgage  Loans in the Trust has declined to 10% or less of
the Maximum  Collateral  Amount,  0.35% per annum, or in the case of any Payment
Date  thereafter,  0.70% per annum and (y) the Group II Available  Funds Cap for
such Payment Date.

                  "Class R Certificate":  Any of those Certificates representing
certain residual rights to distributions from the REMIC,  designated as a "Class
R  Certificate"  on the face  thereof,  in the  form of  Exhibit  C  hereto  and
evidencing an interest  designated  as the "residual  interest" in the Trust for
purposes of the REMIC Provisions.

                  "Code":  The Internal Revenue Code of 1986, as amended and any
successor statute.

                  "Combined  Loan-to-Value  Ratio":  With  respect  to any First
Mortgage  Loan,  the percentage  equal to the Original  Principal  Amount of the
related Note  divided by the  Appraised  Value of the related  Property and with
respect to any Second  Mortgage Loan the percentage  equal to (a) the sum of (i)
the remaining  principal balance,  as of origination of the Second Mortgage Loan
of the Senior Lien note(s)  relating to such Second  Mortgage  Loan and (ii) the
Original  Principal  Amount of the Note  relating to such Second  Mortgage  Loan
divided by (b) the Appraised Value.

                  "Compensating Interest":  As defined in Section 8.9(b) hereof.

                  "Corporate Trust Office":  The principal office of the Trustee
at 3 Park Plaza, 16th Floor, Irvine, California 92714, attention: First Alliance
Mortgage Loan Trust 1996-2 or any other office of the Trustee designated as such
hereunder.

                  "Coupon Rate":  The rate of interest borne by each Note.

                  "Current  Interest":  As of any Payment  Date,  the sum of the
Class  A-1  Current  Interest,  the Class A-2  Current  Interest,  the Class A-3
Current  Interest and the Class A-4 Current  Interest due on the related Payment
Date.

                  "Curtailment": With respect to a Mortgage Loan, any payment of
principal  received  during a Remittance  Period as part of a payment that is in
excess of the amount of the monthly payment due for such  Remittance  Period and
which  is  not  a  Paid-in-Full  Mortgage  Loan,  nor  is  intended  to  cure  a
delinquency.

                  "Cut-Off Date":  June 1, 1996.

                  "Delinquency Advance":  As defined in Section 8.9(a) hereof.

                  "Delinquent":  A Mortgage Loan is  "Delinquent" if any payment
due  thereon  is not made by the close of  business  on the day such  payment is
scheduled to be due. A Mortgage Loan is "30 days Delinquent" if such payment has
not been  received  by the  close of  business  on the  second  day of the month
immediately  succeeding  the month in which such payment was due.  Similarly for
"60 days Delinquent," "90 days Delinquent" and so on.

                  "Delivery Order":  The delivery order in the form set forth as
Exhibit G hereto and  delivered by the Company to the Trustee on the Startup Day
pursuant to Section 4.1 hereof.

                                        6
<PAGE>
                  "Depository":  The Depository Trust Company, 7 Hanover Square,
New York, New York 10004 and any successor Depository hereafter named.

                  "Designated  Depository  Institution":  With  respect  to  the
Principal and Interest Account or the Certificate  Account, an institution whose
deposits  are  insured by the Bank  Insurance  Fund or the  Savings  Association
Insurance Fund of the FDIC, the long-term deposits of which shall be rated (x) A
or better by Standard & Poor's and (y) A2 or better by Moody's and in one of the
highest  short-term rating  categories,  unless otherwise approved in writing by
the Certificate  Insurer and each of Moody's and Standard & Poor's, and which is
any of the following: (i) a federal savings and loan association duly organized,
validly  existing and in good standing under the federal  banking laws,  (ii) an
institution  duly  organized,  validly  existing and in good standing  under the
applicable banking laws of any state, (iii) a national banking  association duly
organized, validly existing and in good standing under the federal banking laws,
(iv) a  principal  subsidiary  of a bank  holding  company,  or (v)  approved in
writing by the Certificate  Insurer,  Moody's and Standard & Poor's and, in each
case acting or designated by the Servicer as the depository  institution for the
Principal and Interest Account; provided,  however, that any such institution or
association  shall have combined  capital,  surplus and undivided  profits of at
least $100,000,000.  Notwithstanding  the foregoing,  the Principal and Interest
Account  or the  Certificate  Account  may be held by (a) the  Trustee or (b) an
institution  otherwise meeting the preceding  requirements  except that the only
applicable rating  requirement shall be that the unsecured and  uncollateralized
debt  obligations  thereof  shall be rated  Baa3 or  better by  Moody's  if such
institution  has trust powers and the Principal and Interest  Account is held by
such institution in its trust capacity and not in its commercial capacity.

                  "Designated  Loan":  Any Group I  Mortgage  Loan with a Coupon
Rate lower than the Required Rate.

                  "Determination Date": As to each Remittance Date, the 12th day
of each  month,  or if such  day is not a  Business  Day,  the  next  succeeding
Business Day.

                  "Direct Participant" or "DTC Participant":  Any broker-dealer,
bank or other  financial  institution  for which the  Depository  holds  Class A
Certificates from time to time as a securities depository.

                  "Disqualified Organization": "Disqualified Organization" shall
have the  meaning  set forth  from  time to time in the  definition  thereof  at
Section 860E(e)(5) of the Code (or any successor statute thereto) and applicable
to the Trust.

                  "Due Date":  The first day of the month of the related Payment
Date.

                  "Due  Period":  With respect to any Payment  Date,  the period
commencing  on the second day of the month  preceding  the month of such Payment
Date (or,  with respect to the first Due Period,  the day  following the Cut-Off
Date) and ending on the related Due Date.

                  "Eligible   Investments":   Those  investments  so  designated
pursuant to Section 7.7 hereof.

                  "Event of Default":  Any event described in clauses (a) or (b)
of Section 8.20 hereof.

                  "Event of  Servicing  Termination":  Any event as described in
Section 8.20 hereof.

                                        7
<PAGE>
                  "Excess  Subordinated  Amount":  With  respect to any Mortgage
Loan  Group  and  Payment  Date,  the  difference,   if  any,  between  (x)  the
Subordinated  Amount that would apply to the related Mortgage Loan Group on such
Payment  Date after  taking into  account  the  payment of the  related  Class A
Distribution  Amounts on such  Payment  Date  (except for any  distributions  of
related  Subordination  Reduction  Amounts  on such  Payment  Date)  and (y) the
related Specified Subordinated Amount for such Payment Date.

                  "FDIC":  The Federal  Deposit  Insurance  Corporation,  or any
successor thereto.

                  "FHLMC":  The  Federal  Home  Loan  Mortgage  Corporation,   a
corporate instrumentality of the United States created pursuant to the Emergency
Home Finance Act of 1970, as amended, or any successor thereof.

                  "File":  The  documents  delivered to the Trustee  pursuant to
Section 3.5 hereof  pertaining to a particular  Mortgage Loan and any additional
documents required to be added to the mortgage file pursuant to this Agreement.

                  "Final Certification": The final certification in the form set
forth as Exhibit F hereto and delivered by the Trustee to the Company  within 90
days after the Startup Day pursuant to Section 3.6 hereof.

                  "Final Determination":  As defined in Section 9.3(a) hereof.

                  "First  Mortgage  Loan":  A Mortgage Loan which  constitutes a
first priority mortgage lien with respect to any Property.

                  "Fixed Rate  Certificate":  Any of the Class A-1 Certificates,
the Class A-2 Certificates or the Class A-3 Certificates.

                  "Fixed Rate Certificate Carry-Forward Amount": With respect to
any Payment Date, the sum of the Class A-1 Carry-Forward  Amount,  the Class A-2
Carry-Forward Amount and the Class A-3 Carry-Forward Amount.

                  "Fixed Rate  Certificate  Insurance  Policy":  The certificate
guaranty  insurance  policy  (number  21348)dated  June 14,  1996  issued by the
Certificate  Insurer to the  Trustee  for the benefit of the Owners of the Fixed
Rate Certificates.

                  "Fixed  Rate  Certificate  Current  Interest":  The sum of the
Class A-1 Current  Interest,  the Class A-2 Current  Interest  and the Class A-3
Current Interest.

                  "Fixed Rate Certificate  Principal Balance": As of any time of
determination, the sum of the Class A-1 Certificate Principal Balance, the Class
A-2  Certificate  Principal  Balance  and the  Class A-3  Certificate  Principal
Balance.

                  "Fixed  Rate  Distribution  Amount":  The sum of the Class A-1
Distribution  Amount,  the  Class  A-2  Distribution  Amount  and the  Class A-3
Distribution Amount.

                  "FNMA":   The  Federal  National   Mortgage   Association,   a
federally-chartered  and privately-owned  corporation existing under the Federal
National Mortgage Association Charter Act, as amended, or any successor thereof.

                                        8
<PAGE>
                  "Funding  Period":  With  respect to each of Group I and Group
II, the period commencing on the Startup Day and ending on the earliest to occur
of (i) the date on which the amount on deposit in the  Pre-Funding  Account with
respect  to such Group  (exclusive  of any  Pre-Funding  Account  Earnings  with
respect  to such  Group)  is less  than  $100,000,  (ii) the  date on which  the
Servicer may be removed pursuant to Section 8.20(a) or (b) hereof and (iii) June
28, 1996.

                  "Group  I":  The  pool of  Mortgage  Loans  identified  in the
related  Schedules  of  Mortgage  Loans  as  having  been  assigned  to Group I,
including any Qualified  Replacement  Mortgages delivered in replacement thereof
and each Subsequent Mortgage Loan delivered to the Trust for inclusion therein.

                  "Group I Amortized Subordinated Amount Requirement": As of any
date of  determination,  the  product  of (x)  2.75% and (y) the Group I Maximum
Collateral Amount.

                  "Group I  Available  Funds":  As defined in Section  7.3(a)(i)
hereof.

                  "Group I  Available  Funds  Shortfall":  As defined in Section
7.5(d)(ii)(A).

                  "Group I Capitalized Interest Requirement":  $43,211.52.

                  "Group I Initial Specified Subordinated Amount":  $150,367.

                  "Group I  Insured  Payment":  As  defined  in the  Fixed  Rate
Certificate Insurance Policy.

                  "Group I Interest  Remittance  Amount":  As of any  Remittance
Date, the sum, without  duplication,  of (i) all scheduled interest collected by
the Servicer  during the related Due Period,  with respect to the Mortgage Loans
in Group I, (ii) all  Delinquency  Advances  relating  to  interest  made by the
Servicer  on  such  Remittance  Date  with  respect  to  Group I and  (iii)  all
Compensating  Interest paid by the Servicer on such Remittance Date with respect
to Group I,such amount,  insofar as it relates to any Designated  Loan, shall be
calculated pursuant to Section 8.8(e) hereof.

                  "Group I Maximum Collateral Amount":  $50,272,754.

                  "Group I  Monthly  Remittance  Amount":  As of any  Remittance
Date, the sum of (i) the Group I Interest  Remittance Amount for such Remittance
Date and (ii) the Group I Principal Remittance Amount for such Remittance Date.

                  "Group I Original Aggregate Loan Balance":  The aggregate Loan
Balances of all Initial  Mortgage Loans in Group I as of the Cut-Off Date, i.e.,
$39,015,274.07.

                  "Group I  Preference  Amount":  As  defined  in the Fixed Rate
Certificate Insurance Policy.

                  "Group I Premium  Amount":  As to any Payment  Date  beginning
with the third  Payment  Date,  the product of (x) .0125% and (y) the Fixed Rate
Certificate  Principal  Balance on such Payment Date (before taking into account
any  distributions  of  principal  to be made to the  Owners of the  Fixed  Rate
Certificates on such Payment Date).

                  "Group I Principal  Distribution  Amount": With respect to the
Fixed Rate Certificates for any Payment Date, the lesser of:

                                        9
<PAGE>
                  (x) the Group I Total Available Funds plus any Group I Insured
                      Payment minus the Fixed Rate Certificate  Current Interest
                      for such Payment Date; and

                  (y) the excess,  if any, of (i) the sum,  without  duplication
                      of:

                       (a)    the Fixed Rate Certificate Carry-Forward Amount,

                       (b)    the  principal  portion of all  scheduled  monthly
                              payments on the  Mortgage  Loans in Group I due on
                              or  prior  to the  related  Due  Date  during  the
                              related  Due  Period,   to  the  extent   actually
                              received by the Trustee on or prior to the related
                              Remittance  Date or to the extent  advanced by the
                              Servicer  on or  prior to the  related  Remittance
                              Date and any  Prepayments  made by the  respective
                              Mortgagors during the related Remittance Period,

                       (c)    the Loan Balance of each  Mortgage Loan in Group I
                              that either was  repurchased  by the Company or an
                              Originator  or  purchased  by the  Servicer on the
                              related  Remittance  Date, to the extent such Loan
                              Balance is actually  received by the Trustee on or
                              prior to the related Remittance Date,

                       (d)    any Substitution  Amounts delivered by the Company
                              or an Originator on the related Remittance Date in
                              connection  with a substitution of a Mortgage Loan
                              in  Group  I  (to  the  extent  such  Substitution
                              Amounts relate to  principal),  to the extent such
                              Substitution  Amounts are actually received by the
                              Trustee  on or  prior  to the  related  Remittance
                              Date,

                       (e)    all Net Liquidation Proceeds actually collected by
                              the Servicer with respect to the Mortgage Loans in
                              Group I during the related  Remittance  Period (to
                              the extent such Net Liquidation Proceeds relate to
                              principal) to the extent actually  received by the
                              Trustee  on or  prior  to the  related  Remittance
                              Date,

                       (f)    the  amount of any Group I  Subordination  Deficit
                              for such Payment Date,

                       (g)    the  proceeds  received  by  the  Trustee  of  any
                              termination  as set forth in  Article IX hereof of
                              Group I (to the extent  such  proceeds  related to
                              principal),

                       (h)    any moneys released from the  Pre-Funding  Account
                              as a prepayment of the Fixed Rate  Certificates on
                              the Payment Date which immediately follows the end
                              of the Funding Period, and

                       (i)    the amount of any  Subordination  Increase  Amount
                              with respect to Group I for such Payment  Date, to
                              the  extent  of any Net  Monthly  Excess  Cashflow
                              available for such purpose;

                  over

                  (ii) the amount of any  Subordination  Reduction  Amount  with
                       respect to Group I for such Payment Date.

                                       10
<PAGE>
                  "Group I Principal  Remittance  Amount":  As of any Remittance
Date, the sum,  without  duplication,  of (i) the scheduled  principal  actually
collected by the Servicer  with respect to Mortgage  Loans in Group I during the
related Due Period, (ii) Prepayments collected in the related Remittance Period,
(iii) the Loan  Balance of each such  Mortgage  Loan in Group I that  either was
repurchased  by an  Originator or by the Company or purchased by the Servicer on
such Remittance Date, to the extent such Loan Balance was actually  deposited in
the Principal and Interest Account,  (iv) any Substitution  Amounts delivered by
the Company in connection  with a substitution of a Mortgage Loan in Group I, to
the extent such  Substitution  Amounts were actually  deposited in the Principal
and Interest Account on such Remittance  Date, (v) all Net Liquidation  Proceeds
actually  collected by the Servicer with respect to such Mortgage Loans in Group
I during the related Due Period (to the extent such Liquidation Proceeds related
to principal),  (vi) all Delinquency  Advances relating to principal made by the
Servicer on such  Remittance  Date with respect to Group and (vii) the amount of
any  investment  losses  required to be deposited by the Company or the Servicer
pursuant to Sections 7.6(e) or 8.8(b), such Group I Principal Remittance Amount,
insofar as it relates to any Designated  Loan,  shall be calculated  pursuant to
Section 8.8(e) hereof.

                  "Group I Projected  Net Monthly  Excess  Cashflow":  As of any
date of  calculation,  Net  Monthly  Excess  Cashflow  relating  to  Group I, as
calculated   pursuant  to  Section   7.5(d)(iii)  hereof  on  the  Payment  Date
immediately preceding such date of calculation.

                  "Group I  Reimbursement  Amount":  As of any Payment Date, the
sum of (x)(i) all Group I Insured  Payments  previously  received by the Trustee
and not  previously  repaid  to the  Certificate  Insurer  pursuant  to  Section
7.5(d)(ii)(C) or Section 7.5(d)(ii)(D) hereof plus (ii) interest accrued on each
such  Group I Insured  Payment  not  previously  repaid  calculated  at the Late
Payment  Rate from the date the Trustee  received  the  related  Group I Insured
Payment to, but not including, such Payment Date and (y)(i) any amounts then due
and owing to the  Certificate  Insurer  relating to Group I under the  Insurance
Agreement  plus (ii)  interest on such  amounts at the Late  Payment  Rate.  The
Certificate  Insurer  shall  notify the Trustee and the Company of the amount of
any Group I Reimbursement Amount.

                  "Group I Servicing  Fee":  With  respect to Group I, as to any
Payment  Date  beginning  with the  second  Payment  Date,  the  product  of (x)
one-twelfth  of 0.50% and (y) the aggregate  Loan Balances of the Mortgage Loans
in  Group I as of the  opening  of  business  on the  first  day of the  related
Remittance  Period.  Such Servicing Fee is retained by the Servicer  pursuant to
Sections 8.8(c)(i) and 8.15 hereof.

                  "Group I  Specified  Subordinated  Amount":  Means (a) for any
Payment  Date  occurring  during the period  commencing  on the  Startup Day and
ending on the later of (i) the date upon which  principal  equal to  one-half of
the  Group I  Maximum  Collateral  Amount  has been  received  and (ii) the 30th
Payment Date following the Startup Day, the greater of (A) the Group I Amortized
Subordinated Amount Requirement and (B) two (2) times the excess of (x) one-half
of the aggregate  Loan Balances of all Mortgage Loans in Group I which are 90 or
more days Delinquent  (including REO Properties) over (y) five times the Group I
Projected Net Monthly  Excess  Cashflow as of such Payment Date; and (b) for any
Payment  Date  occurring  after the end of the period in clause  (a) above,  the
greatest  of (i) the  lesser of (A) the Group I  Amortized  Subordinated  Amount
Requirement  and (B) two (2)  times the Group I  Amortized  Subordinated  Amount
Requirement stated as a percentage of the Original Certificate Principal Balance
of the  Fixed  Rate  Certificates  times  the  current  Fixed  Rate  Certificate
Principal  Balance,  (ii)  two (2)  times  the  excess  of (A)  one-half  of the
aggregate  Loan  Balances of all Mortgage  Loans in Group I which are 90 or more
days  Delinquent  (including  REO  Properties)  over (B) three times the Group I
Projected  Net  Monthly  Excess  Cashflow as of such  Payment  Date and (iii) an
amount  equal to 0.50%  of the  Group I  Maximum  Collateral  Amount;  provided,
however, notwithstanding the above, in the event

                                       11
<PAGE>
that any Group I Insured  Payment  or Group II  Insured  Payment  is made by the
Certificate  Insurer, the amount described in this clause (b) shall remain equal
to the Group I Amortized Subordinated Amount Requirement.

                  "Group I  Subordinated  Amount":  As of any Payment Date,  the
difference,  if any,  between  (x) the sum of (i) the  aggregate  Loan  Balances
(minus the aggregate principal components of unreimbursed  Delinquency Advances)
of the Mortgage  Loans in Group I as of the close of business on the last day of
the related  Remittance Period and (ii) any amount on deposit in the Pre-Funding
Account at such time exclusive of any Pre-Funding  Account  Earnings  related to
Group I and (y) the Fixed Rate Certificate  Principal Balance as of such Payment
Date  (after  taking into  account  the  payment of the Fixed Rate  Distribution
Amount (except for any portion  thereof  related to an Insured  Payment) on such
Payment Date).

                  "Group I Subordination  Deficit":  With respect to Group I and
any Payment Date,  the amount,  if any, by which (x) the Fixed Rate  Certificate
Principal  Balance,  after  taking  into  account  the  payment  of the  Group I
Principal  Distribution  Amount on such  Payment  Date (except any payment to be
made as to principal from the proceeds of the Fixed Rate  Certificate  Insurance
Policy),  exceeds (y) the sum of (a) the aggregate Loan Balances of the Mortgage
Loans in Group I as of the close of  business on the last day of the related Due
Period  and (b) the  amount,  if any,  on  deposit  in the  Pre-Funding  Account
exclusive of any Pre-Funding Account Earnings related to Group I as of the close
of business on the last day of the related Remittance Period;  provided that for
the purpose of calculating Loan Balances to determine if a Subordination Deficit
exists,  the  aggregate  amount of the principal  component of all  unreimbursed
Delinquency Advances shall be deducted from the related actual Loan Balances.

                  "Group  I  Total  Available  Funds":  As  defined  in  Section
7.3(a)(i) hereof.

                  "Group I Total  Available  Funds  Shortfall":  As  defined  in
Section 7.3(b) hereof.

                  "Group I Total Monthly Excess Spread": With respect to Group I
and any Payment Date, the difference between (i) the interest which is collected
on the Mortgage Loans in Group I during the related Remittance Period,  less the
Group I Servicing Fee plus any Delinquency  Advances and  Compensating  Interest
paid by the Servicer with respect to Group I for such Remittance Period and (ii)
the sum of (x) the interest due on the Fixed Rate  Certificates  on such Payment
Date and (y) the Group I Premium Amount and the Group I Trustee Fee, if any, for
such Payment Date.

                  "Group I Trustee  Fee":  The  amount  payable  monthly  to the
Trustee  on  each  Payment  Date,  in an  amount  equal  to the  product  of (x)
one-twelfth of 0.02% and (y) the aggregate Loan Balance of the Mortgage Loans in
Group  I as of the  opening  of  business  on  the  first  day of the  preceding
Remittance Period.

                  "Group  II":  The pool of  Mortgage  Loans  identified  in the
related  Schedules  of  Mortgage  Loans as  having  been  assigned  to Group II,
including any Qualified  Replacement  Mortgages delivered in replacement thereof
and each Subsequent Mortgage Loans delivered to the Trust for inclusion therein.

                  "Group II Amortized  Subordinated Amount  Requirement":  As of
any date of determination, the product of (x) 2.25% and (y) the Group II Maximum
Collateral Amount.

                  "Group II Available Funds":  As defined in Section  7.3(a)(ii)
hereof.

                                       12
<PAGE>
                  "Group II Available  Funds Cap": As of any Payment  Date,  the
weighted  average of the Coupon Rates on the Mortgage Loans in Group II less the
sum of (a) the rates of which (i) the Group II Servicing  Fee, (ii) the Group II
Trustee Fee,  (iii)  beginning on the third Payment  Date,  the Group II Premium
Amount are determined and (b) beginning on the seventh  Payment Date,  0.50% per
annum expressed as a percentage of the Mortgage Loans in Group II.

                  "Group II Available  Funds  Shortfall":  As defined in Section
7.5(d)(ii)(A).

                  "Group II Capitalized Interest Requirement":  $10,210.49

                  "Group II Initial Specified Subordinated Amount":  $0.00.

                  "Group II Insured  Payment":  As defined in the Variable  Rate
Certificate Insurance Policy.

                  "Group II Interest  Remittance  Amount":  As of any Remittance
Date, the sum, without  duplication,  of (i) all scheduled interest collected by
the Servicer during the related Due Period with respect to the Mortgage Loans in
Group  II,  (ii) all  Delinquency  Advances  relating  to  interest  made by the
Servicer  on such  Remittance  Date  with  respect  to Group  II,  and (iii) all
Compensating  Interest paid by the Servicer on such Remittance Date with respect
to Group II.

                  "Group II Maximum Collateral Amount":  $25,000,000.

                  "Group II Monthly  Remittance  Amount":  As of any  Remittance
Date, the sum of (i) the Group II Interest Remittance Amount for such Remittance
Date and (ii) the Group II Principal Remittance Amount for such Remittance Date.

                  "Group II Original Aggregate Loan Balance": The aggregate Loan
Balances  of all  Mortgage  Loans  in  Group II as of the  Cut-Off  Date,  i.e.,
$21,092,926.50.

                  "Group II Preference  Amount": As defined in the Variable Rate
Certificate Insurance Policy.

                  "Group II Premium Amount":  As to any Payment Date on or after
the  third  Payment  Date,  the  product  of (x)  .0125%  and (y) the  Class A-4
Certificate  Principal  Balance on such Payment Date (before taking into account
any  distributions  of  principal  to  be  made  to  the  Owners  of  Class  A-4
Certificates on such Payment Date).

                  "Group II Principal  Distribution Amount": With respect to the
Class A-4 Certificates for any Payment Date, the lesser of:

               (x)  the Group II Total Available Funds plus any Group II Insured
                    Payment  minus  the  Class  A-4  Current  Interest  for such
                    Payment Date; and

               (y)  the excess,  if any, of (i) the sum, without any duplication
                    of:

                       I      the Class A-4 Carry-Forward Amount,

                       (b)    the  principal  portion of all  scheduled  monthly
                              payments on the Mortgage  Loans in Group II due on
                              or prior to the related Due Date during the

                                       13
<PAGE>
                              related Due Period,to the extent actually received
                              by  the   Trustee  on  or  prior  to  the  related
                              Remittance  Date or to the extent  advanced by the
                              Servicer  on or  prior to the  related  Remittance
                              Date and any  Prepayments  made by the  respective
                              Mortgagors during the related Remittance Period,

                       (c)    the Loan Balance of each Mortgage Loan in Group II
                              that either was  repurchased  by the Company or an
                              Originator  or  purchased  by the  Servicer on the
                              related  Remittance  Date, to the extent such Loan
                              Balance is actually received by the Trustee, on or
                              prior to the related Remittance date,

                       (d)    any Substitution  Amounts delivered by the Company
                              or an Originator on the related Remittance Date in
                              connection  with a substitution of a Mortgage Loan
                              in  Group  II (to  the  extent  such  Substitution
                              Amounts relate to  principal),  to the extent such
                              Substitution  Amounts are actually received by the
                              Trustee,  on or  prior to the  related  Remittance
                              date,

                       (e)    all Net Liquidation Proceeds actually collected by
                              the Servicer with respect to the Mortgage Loans in
                              Group II during the related  Remittance Period (to
                              the extent such Net Liquidation Proceeds relate to
                              principal) to the extent actually  received by the
                              Trustee,  on or  prior to the  related  Remittance
                              date,

                       (f)    the amount of any Group II  Subordination  Deficit
                              for such Payment Date,

                       (g)    the  proceeds  received  by  the  Trustee  of  any
                              termination  as set forth in  Article IX hereto of
                              Group II (to the extent such  proceeds  related to
                              principal),

                       (h)    any moneys released from the  Pre-Funding  Account
                              as a prepayment of the Class A-4  Certificates  on
                              the Payment Date which immediately follows the end
                              of the Funding Period, and

                       (i)    the amount of any  Subordination  Increase  Amount
                              with respect to Group II for such Payment Date, to
                              the  extent  of any Net  Monthly  Excess  Cashflow
                              available for such purpose;

                  over

                  (ii) the amount of any  Subordination  Reduction  Amount  with
                       respect to Group II for such Payment Date.

                  "Group II Principal  Remittance  Amount": As of any Remittance
Date, the sum,  without  duplication,  of (i) the scheduled  principal  actually
collected by the Servicer with respect to Mortgage  Loans in Group II during the
related Due Period,  (ii) the  Prepayments  collected in the related  Remittance
Period,  (iii)  the Loan  Balance  of each such  Mortgage  Loan in Group II that
either was  repurchased  by an  Originator or by the Company or purchased by the
Servicer on such Date, to the extent such Loan Balance was actually deposited in
the Principal and Interest Account,  (iv) any Substitution  Amounts delivered by
the Company in connection with a substitution of a Mortgage Loan in Group II, to
the extent

                                       14
<PAGE>
such Substitution  Amounts were actually deposited in the Principal and Interest
Account on such  Remittance  Date,  (v) all Net  Liquidation  Proceeds  actually
collected by the Servicer with respect to such Mortgage Loans in Group II during
the  related  Due Period (to the extent  such  Liquidation  Proceeds  related to
principal),  (vi) all  Delinquency  Advances  relating to principal  made by the
Servicer on such  Remittance  Date with respect to Group II and (vii) the amount
of any investment losses required to be deposited by the Company or the Servicer
pursuant to Sections 7.6(e) and 8.8(b) hereof.

                  "Group II Projected Net Monthly  Excess  Cashflow":  As of any
date of  calculation,  Net  Monthly  Excess  Cashflow  relating  to Group II, as
calculated   pursuant  to  Section   7.5(d)(iii)  hereof  on  the  Payment  Date
immediately preceding such date of calculation.

                  "Group II Reimbursement  Amount":  As of any Payment Date, the
sum of (x)(i) all Group II Insured Payments  previously  received by the Trustee
and not  previously  repaid to the  Certificate  Insurer  pursuant  to  Sections
7.5(d)(ii)(C) and  7.5(d)(ii)(D)  hereof plus (ii) interest accrued on each such
Group II Insured  Payment not previously  repaid  calculated at the Late Payment
Rate from the date the Trustee received the related Group II Insured Payment to,
but not  including,  such Payment Date and (y)(i) any amounts then due and owing
to the Certificate  Insurer  relating to Group II under the Insurance  Agreement
plus (ii)  interest on such amounts at the Late Payment  Rate.  The  Certificate
Insurer  shall  notify the Trustee and the Company of the amount of any Group II
Reimbursement Amount.

                  "Group II Servicing  Fee": With respect to Group II, as to any
Payment Date, the product of (x) one-twelfth of 0.50% and (y) the aggregate Loan
Balances of the Mortgage  Loans in Group II as of the opening of business on the
first day of the related  Remittance  Period.  Such Servicing Fee is retained by
the Servicer pursuant to Sections 8.8(c)(i) and 8.15 hereof.

                  "Group II Specified  Subordinated  Amount":  Means (a) for any
Payment  Date  occurring  during the period  commencing  on the  Startup Day and
ending on the later of (i) the date upon which  principal  equal to  one-half of
the Group II  Maximum  Collateral  Amount  has been  received  and (ii) the 30th
Payment  Date  following  the  Startup  Day,  the  greater  of (A) the  Group II
Amortized  Subordinated  Amount  Requirement and (B) two times the excess of (x)
one-half of the aggregate  Loan Balances of all Mortgage Loans in Group II which
are 90 or more days Delinquent  (including REO  Properties)  over (y) five times
the Group II Projected Net Monthly Excess  Cashflow as of such Payment Date; and
(b) for any  Payment  Date  occurring  after the end of the period in clause (a)
above, the greatest of (i) the lesser of (A) the Group II Amortized Subordinated
Amount  Requirement  and (B) two (2) times the Group II  Amortized  Subordinated
Amount Requirement stated as a percentage of the Original Certificate  Principal
Balance of the Class A-4  Certificates  times the current Class A-4  Certificate
Principal Balance, (ii) two (2) time the excess of (A) one-half of the aggregate
Loan  Balances  of all  Mortgage  Loans in Group  II which  are 90 or more  days
Delinquent  (including  REO  Properties)  over  (B)  three  times  the  Group II
Projected  Net  Monthly  Excess  Cashflow as of such  Payment  Date and (iii) an
amount  equal to 0.50% of the  Group II  Maximum  Collateral  Amount;  provided,
however,  notwithstanding  the  above,  in the  event  that any  Group I Insured
Payment or Group II  Insured  Payment is made by the  Certificate  Insurer,  the
Group II  Specified  Subordinated  Amount  shall  remain  equal to the  Group II
Amortized Subordinated Amount Requirement.

                  "Group II  Subordinated  Amount":  As of any Payment Date, the
difference,  if any,  between  (x) the sum of (i) the  aggregate  Loan  Balances
(minus the aggregate principal components of unreimbursed  Delinquency Advances)
of the Mortgage Loans in Group II as of the close of business on the last day of
the related  Remittance Period and (ii) any amount on deposit in the Pre-Funding
Account at such time exclusive of any Pre-Funding  Account  Earnings  related to
Group II and (y) the Class A-4 Certificate  Principal Balance as of such Payment
Date (after taking into account the payment of the Class

                                       15
<PAGE>
A-4  Distribution  Amount (except for any portion  thereof related to an Insured
Payment) on such Payment Date).

                  "Group II Subordination Deficit": With respect to Group II and
any Payment  Date,  the amount,  if any, by which (x) the Class A-4  Certificate
Principal  Balance,  after  taking  into  account  the  payment  of the Group II
Principal  Distribution  Amount on such  Payment  Date (except any payment to be
made  as to  principal  from  the  proceeds  of the  Variable  Rate  Certificate
Insurance Policy), exceeds (y) the sum of (a) the aggregate Loan Balances of the
Mortgage  Loans in Group II as of the close of  business  on the last day of the
related  Due Period and (b) the amount,  if any, on deposit in the Pre-  Funding
Account exclusive of any Pre-Funding  Account Earnings related to Group II as of
the close of business on the last day of the related Remittance Period; provided
that  for  the  purpose  of   calculating   Loan  Balances  to  determine  if  a
Subordination Deficit exists, the aggregate amount of the principal component of
all unreimbursed  Delinquency Advances shall be deducted from the related actual
Loan Balances.

                  "Group  II Total  Available  Funds":  As  defined  in  Section
7.3(a)(ii) hereof.

                  "Group II Total  Available  Funds  Shortfall":  As  defined in
Section 7.3(b) hereof.

                  "Group II Total Monthly Excess Spread":  With respect to Group
II and any  Payment  Date,  the  difference  between (i) the  interest  which is
collected  on the  Mortgage  Loans in Group II  during  the  related  Remittance
Period,  less the Group II  Servicing  Fee for such  Remittance  Period plus any
Delinquency Advances and Compensating Interest paid by the Servicer with respect
to Group II for such Remittance  Period and (ii) the sum of (x) the interest due
on the Class A-4  Certificates on such Payment Date and (y) the Group II Premium
Amount, and the Group II Trustee Fee, if any, for such Payment Date.

                  "Group II  Trustee  Fee":  The amount  payable  monthly to the
Trustee  on  each  Payment  Date,  in an  amount  equal  to the  product  of (x)
one-twelfth  of 0.02% and (y) the aggregate Loan Balance of the Mortgage Loan in
Group  II as of the  opening  of  business  on  the  first  day  of the  related
Remittance Period.

                  "Highest Lawful Rate":  As defined in Section 11.13.

                  "Indemnification  Agreement":  The  Indemnification  Agreement
dated as of June 10, 1996,  among the Certificate  Insurer,  the Company and the
Underwriter.

                  "Indirect Participant": Any financial institution for whom any
Direct Participant holds an interest in a Class A Certificate.

                  "Initial Certification": The initial certification in the form
set forth as Exhibit E hereto and delivered by the Trustee to the Company on the
Startup Day pursuant to Section 3.6 hereof.

                  "Initial Mortgage Loans": The Mortgage Loans to be conveyed to
the Trust by the Company on the Startup Day.

                  "Initial  Premiums":   The  initial  premium  (covering  three
months)  for Group I and Group II payable by the  Company on behalf of the Trust
to the Certificate  Insurer in  consideration  of the delivery to the Trustee of
each of the Certificate Insurance Policies.

                                       16
<PAGE>
                  "Insurance  Agreement":  The Insurance  Agreement  dated as of
June 1, 1996, among the Company,  the Servicer,  the Trustee and the Certificate
Insurer, as it may be amended from time to time.

                  "Insurance  Policy":  Any  hazard,  flood,  title  or  primary
mortgage insurance policy relating to a Mortgage Loan.

                  "Insured  Payment":  A Group I Insured  Payment  or a Group II
Insured Payment.

                  "Interest  Accrual  Period":  With  respect  to the Fixed Rate
Certificates and any Payment Date, the calendar month immediately preceding such
Payment Date. A "Calendar  Month" shall be deemed to be 30 days. With respect to
the Class A-4  Certificates  and any Payment Date, the period  commencing on the
immediately  preceding  Payment Date (or in the case of the first  Payment Date,
the Startup Day) and ending on the day immediately preceding the current Payment
Date. All calculations of interest on the Fixed Rate  Certificates  will be made
on the basis of a 360-day  year assumed to consist of twelve  30-day  months and
all calculations of interest on the Class A-4  Certificates  will be made on the
basis of the actual  number of days  elapsed  in the  related  Interest  Accrual
Period and in a year of 360 days.

                  "Interest  Determination  Date":  With respect to any Interest
Accrual Period for the Class A-4  Certificates,  the second London  Business Day
preceding such Interest Accrual Period.

                  "Late  Payment  Rate":  For  any  Payment  Date,  the  rate of
interest,  as it is publicly  announced by State Street Bank and Trust  Company,
N.A. at its principal office in New York, New York as its prime rate (any change
in such  prime  rate of  interest  to be  effective  on the date such  change is
announced  by State  Street  Bank and Trust  Company,  N.A.)  plus 3%.  The Late
Payment  Rate shall be computed  on the basis of a year of 365 days  calculating
the actual  number of days  elapsed.  In no event  shall the Late  Payment  Rate
exceed the maximum rate permissible  under any applicable law limiting  interest
rates.

                  "Latest Termination Date": The later to occur of (i) the Class
A-3 Certificate  Termination Date and (ii) the Class A-4 Certificate Termination
Date.

                  "LIBOR":  With respect to any Interest  Accrual Period for the
Class A-4  Certificates,  the rate  determined  by the  Trustee  on the  related
Interest  Determination  Date on the basis of the offered rates of the Reference
Banks for one-month U.S.  dollar  deposits,  as such rates appear on the Reuters
Screen LIBO Page, as of 11:00 a.m. (London time) on such Interest  Determination
Date.  On each  Interest  Determination  Date,  LIBOR for the  related  Interest
Accrual Period will be established by the Trustee as follows:

               (i)  If on such Interest Determination Date two or more Reference
                    Banks provide such offered quotations, LIBOR for the related
                    Interest Accrual Period shall be the arithmetic mean of such
                    offered  quotations  (rounded  upwards if  necessary  to the
                    nearest whole multiple of 1/16%).

               (ii) If on  such  Interest  Determination  Date  fewer  than  two
                    Reference Banks provide such offered  quotations,  LIBOR for
                    the related  Interest  Accrual Period shall be the higher of
                    (i)   LIBOR  as   determined   on  the   previous   Interest
                    Determination Date and (ii) the Reserve Interest Rate.

                                       17
<PAGE>
                  "Liquidated  Loan": As defined in Section  8.13(b)  hereof.  A
Mortgage Loan which is purchased  from the Trust pursuant to Section 3.4, 3.6 or
8.10 hereof is not a "Liquidated Loan".

                  "Liquidation  Expenses":  Expenses  which are  incurred by the
Servicer in connection with the liquidation of any defaulted Mortgage Loan, such
expenses,  including,  without  limitation,  legal  fees and  expenses,  and any
unreimbursed  Servicing  Advances  expended by the Servicer pursuant to Sections
8.9(c) and 8.13 with respect to the related Mortgage Loan.

                  "Liquidation  Proceeds":  With respect to any Liquidated Loan,
any amounts  (including the proceeds of any Insurance  Policy)  recovered by the
Servicer in connection with such  Liquidated  Loan,  whether  through  trustee's
sale, foreclosure sale or otherwise.

                  "Loan  Balance":  With respect to each Initial  Mortgage Loan,
the  Principal  Balance  thereof on the Cut-Off  Date,  and with respect to each
Subsequent  Mortgage  Loan,  the  Principal  Balance  thereof  on  the  relevant
Subsequent  Cut-Off Date less, in either case, any related Principal  Remittance
Amounts  relating to such  Mortgage Loan  included in previous  related  Monthly
Remittance  Amounts that were transferred by the Servicer or any Sub-Servicer to
the Trustee for deposit in the related Certificate Account;  provided,  however,
that the Loan Balance for any Mortgage  Loan which has become a Liquidated  Loan
shall  be  zero as of the  first  day of the  Remittance  Period  following  the
Remittance  Period in which such Mortgage Loan becomes a Liquidated Loan, and at
all times thereafter.

                  "Loan  Purchase  Price":  With  respect to any  Mortgage  Loan
purchased  from the Trust on a Remittance  Date  pursuant to Section 3.4, 3.6 or
8.10 hereof, an amount equal to the Loan Balance of such Mortgage Loan as of the
date of  purchase,  plus one month's  interest on the  outstanding  Loan Balance
thereof as of the beginning of the preceding  Remittance  Period computed at the
Coupon Rate less the Servicing Fee (expressed as an annual  percentage rate), if
any,  together  with,  without  duplication,  the  aggregate  amount  of (i) all
delinquent interest, all Delinquency Advances and Servicing Advances theretofore
made with respect to such Mortgage Loan and not subsequently  recovered from the
related  Mortgage Loan and (ii) all  Delinquency  Advances which the Servicer or
any Sub-Servicer  has theretofore  failed to remit with respect to such Mortgage
Loan.

                  "London  Business  Day":  A day on  which  banks  are open for
dealing in foreign currency and exchange in London and New York City.

                  "Master  Transfer  Agreement":  Any one of the  Mortgage  Loan
Master Transfer  Agreements and related Conveyance  Agreements among the Company
and one or more Originators.

                  "Maximum Collateral Amount":  $75,272,754.

                  "Monthly  Exception  Report":  The monthly report delivered by
the  Servicer to the Trustee on each  Determination  Date,  commencing  with the
Determination Date in July 1996, pursuant to Section 8.8(d)(ii),  which shall be
on computer tape and  printout.  Each Monthly  Exception  Report shall cover the
immediately  preceding  Remittance  Period  and shall  consist of (i) a computer
generated  activity  report of the Mortgage Loans setting forth the Loan Balance
of  Mortgage  Loans  as of  the  first  day of the  related  Remittance  Period,
scheduled payments due, Prepayments, Liquidated Loan balances, and the resulting
Loan Balance of the Mortgage Loans as of the last day of the related  Remittance
Period and (ii) separate  computer  generated  reports in computer format of (a)
payoffs, Curtailments, foreclosures and bankruptcies such reports to provide the
payment  details for each  Mortgage  Loan  covering  the  immediately  preceding
Remittance Period and any Prepayments not previously reported from a prior

                                       18
<PAGE>
Remittance  Period,  and (b)  Prepayments  and  delinquencies,  such  reports to
reflect the current status of each Mortgage Loan with payment  details as of the
last day of the related Remittance Period.

                  "Monthly  Remittance  Amount":  With  respect  to Group I, the
Group I Monthly  Remittance  Amount  and with  respect to Group II, the Group II
Monthly  Remittance Amount. The sum of the Group I Monthly Remittance Amount and
the Group II Monthly Remittance Amount shall equal the "Total Available Funds".

                  "Monthly Servicing Report":  As defined in Section 8.26.

                  "Moody's":  Moody's Investors Service, Inc.

                  "Mortgage":  The mortgage,  deed of trust or other  instrument
creating  a first or second  lien on an estate in fee  simple  interest  in real
property securing a Note.

                  "Mortgage  Loans":  Such  of  the  mortgage  loans  (including
Initial Mortgage Loans and Subsequent  Mortgage Loans)  transferred and assigned
to the Trust  pursuant to Section  3.5(a) and Section 3.8 hereof,  together with
any Qualified Replacement Mortgages substituted therefor in accordance with this
Agreement,  as from  time to time are held as a part of the  Trust  Estate,  the
Mortgage Loans  originally so held being identified in the Schedules of Mortgage
Loans.  The term "Mortgage  Loan"  includes the terms "First  Mortgage Loan" and
"Second  Mortgage  Loan." The term  "Mortgage  Loan"  includes any Mortgage Loan
which is  Delinquent,  which  relates  to a  foreclosure  or which  relates to a
Property  which is REO  Property  prior to such  Property's  disposition  by the
Trust. Any mortgage loan which,  although intended by the parties hereto to have
been, and which  purportedly  was,  transferred and assigned to the Trust by the
Company,  in fact was not  transferred  and assigned to the Trust for any reason
whatsoever  shall  nevertheless be considered a "Mortgage Loan" for all purposes
of this Agreement.

                  "Mortgage Loan Group":  Either Group I or Group II. References
herein to the related Class of Class A Certificates, when used with respect to a
Mortgage  Loan  Group,  shall  mean (A) in the case of Group I, the  Fixed  Rate
Certificates and (B) in the case of Group II, the Class A-4 Certificates.

                  "Mortgagor":  The obligor on a Note.

                  "Net  Liquidation  Proceeds":   As  to  any  Liquidated  Loan,
Liquidation  Proceeds  net of,  without  duplication,  Liquidation  Expenses and
unreimbursed Servicing Advances,  unreimbursed  Delinquency Advances and accrued
and unpaid  Servicing  Fees  through  the date of  liquidation  relating to such
Liquidated Loan. In no event shall Net Liquidation  Proceeds with respect to any
Liquidated Loan be less than zero.

                  "Net  Monthly   Excess   Cashflow":   As  defined  in  Section
7.5(d)(iii) hereof.

                  "Note": The note or other evidence of indebtedness  evidencing
the indebtedness of a Mortgagor under a Mortgage Loan.

                  "Officer's   Certificate":   A   certificate   signed  by  any
Authorized  Officer of any Person  delivering such  certificate and delivered to
the Trustee.

                  "Operative  Documents":   Collectively,  this  Agreement,  the
Master  Transfer   Agreements,   the   Certificate   Insurance   Policies,   the
Certificates,  the  Insurance  Agreement,  the  Underwriting  Agreement  and the
Indemnification Agreement.

                                       19
<PAGE>
                  "Original Aggregate Loan Balance": The aggregate Loan Balances
of all Initial Mortgage Loans as of the Cut-Off Date, i.e., $60,108,200.57.

                  "Original  Certificate  Principal Balance":  As of the Startup
Day and as to each  Class  of Class A  Certificates,  the  original  Certificate
Principal Balances thereof, as follows:

         Class A-1 Certificates                               $29,614,000.
         Class A-2 Certificates                               $10,000,000.
         Class A-3 Certificates                               $10,386,000.
         Class A-4 Certificates                               $25,000,000.

                  The Class R Certificates  do not have an Original  Certificate
Principal Balance.

                  "Original Group I Pre-Funded Amount": $11,257,480.

                  "Original Group II Pre-Funded Amount": $3,907,073.

                  "Original  Pre-Funded  Amount":  The amount  deposited  in the
Pre-Funding  Account on the  Startup  Day from the  proceeds  of the sale of the
Certificates, which amount is $15,164,553.

                  "Original  Principal  Amount":  With respect to each Note, the
principal amount of such Note on the date of origination thereof.

                  "Originator":  The  Company  and any  entity  from  which  the
Company acquires Mortgage Loans.

                  "Outstanding": With respect to all Certificates of a Class, as
of any date of  determination,  all such Certificates  theretofore  executed and
delivered hereunder except:

                       (i) Certificates  theretofore  canceled by the Trustee or
               delivered to the Trustee for cancellation;

                       (ii)  Certificates or portions thereof for which full and
               final  payment  of  money  in  the  necessary   amount  has  been
               theretofore deposited with the Trustee in trust for the Owners of
               such Certificates;

                       (iii)  Certificates  in exchange  for or in lieu of which
               other  Certificates have been executed and delivered  pursuant to
               this  Agreement,  unless  proof  satisfactory  to the  Trustee is
               presented  that any  such  Certificates  are held by a bona  fide
               purchaser; and

                       (iv) Certificates alleged to have been destroyed, lost or
               stolen for which  replacement  Certificates  have been  issued as
               provided for in Section 5.5 hereof.

                       (v)  Certificates  as to which the  Trustee  has made the
               final distribution thereon, whether or not such Certificates have
               been returned to the Trustee.

                  "Overfunded Interest Amount":  With respect to each Subsequent
Transfer Date, the sum, if any, of (A) with respect to the Group I Certificates,
the product of (x) a fraction,  the  numerator  of which is the  aggregate  Loan
Balances of the  Subsequent  Mortgage  Loans  related to Group I acquired by the
Trust  on such  Subsequent  Transfer  Date and the  denominator  of which is the
Original Group I

                                       20
<PAGE>
Pre-Funded  Amount  and (y) the  amount  related  to Group I in the  Capitalized
Interest Account on such Subsequent  Transfer Date after taking into account any
transfers  described in Section  7.4(e) hereof and (B) with respect to the Group
II  Certificates  the product of (x) a fraction,  the  numerator of which is the
aggregate  Loan Balances of the  Subsequent  Mortgage  Loans related to Group II
acquired by the Trust on such  Subsequent  Transfer Date and the  denominator of
which is the Original  Group II Pre-Funded  Amount and (y) the amount related to
Group II in the Capitalized  Interest  Account on such Subsequent  Transfer Date
after taking into account any transfers described in Section 7.4(e) hereof.

                  "Owner":  The Person in whose name a Certificate is registered
in the Register, to the extent described in Section 5.6.

                  "Paid-in-Full  Mortgage  Loan":  With  respect to any  Payment
Date, a Mortgage Loan which has been paid in full during the related  Remittance
Period.

                  "Pass-Through  Rate":  As to the Class A-1  Certificates,  the
Class A-1  Pass-Through  Rate, as to the Class A-2  Certificates,  the Class A-2
Pass-Through Rate, as to the Class A-3 Certificates,  the Class A-3 Pass-Through
Rate and as to the Class A-4 Certificates, the Class A-4 Pass-Through Rate.

                  "Payment  Date":  Any date on which the Trustee is required to
make distributions to the Owners,  which shall be the 20th day of each month, or
if such day is not a Business Day, the next succeeding  Business Day, commencing
in the month following the Startup Day.

                  "Percentage  Interest":  As to any Class A  Certificate,  that
percentage,  expressed as a fraction,  the numerator of which is the Certificate
Principal  Balance set forth on such  Certificate as of the Cut-Off Date and the
denominator of which is the Original Certificate  Principal Balance of all Class
A  Certificates  of the same Class as of the Cut-Off Date; and as to any Class R
Certificate, that Percentage Interest set forth on such Class R Certificate.

                  "Person":  Any  individual,  corporation,  partnership,  joint
venture, association, joint-stock company, trust, unincorporated organization or
government or any agency or political subdivision thereof.

                  "Pool Cumulative Expected Losses": With respect to any period,
the  sum  of (i)  all  Realized  Losses  with  respect  to  the  Mortgage  Loans
experienced  during  such  period and (ii) the  product of (A) 0.43 and (B) with
respect to any date of determination, the sum of (x) 25% of the Loan Balances of
all Mortgage  Loans which are greater than 30 days  Delinquent  and less than 60
days  Delinquent,  (y) 50% of the Loan Balances of all Mortgage  Loans which are
greater than 60 days Delinquent and less than 90 days  Delinquent,  and (z) 100%
of the Loan  Balances  of all  Mortgage  Loans  which are  greater  than 90 days
Delinquent (including REO Properties).

                  "Pool Cumulative Realized Losses": With respect to any period,
the sum of all Realized  Losses with respect to the Mortgage  Loans  experienced
during such period.

                  "Pool  Delinquency  Rate":  With  respect  to  any  Remittance
Period,  the  fraction,  expressed as a  percentage,  equal to (x) the aggregate
principal  balances of all Mortgage Loans 90 or more days Delinquent  (including
foreclosures  and REO Properties) as of the close of business on the last day of
such  Remittance  Period over (y) the Pool Principal  Balance as of the close of
business on the last day of such Remittance Period.

                  "Pool Principal Balance":  The aggregate principal balances of
the Group I Mortgage Loans and the Group II Mortgage Loans.

                                       21
<PAGE>
                  "Pool Rolling Three Month Delinquency Rate": As of any Payment
Date, the fraction,  expressed as a percentage, equal to the average of the Pool
Delinquency  Rates  for each of the  three  (or one and two,  in the case of the
first and second Payment Dates) immediately preceding Remittance Periods.

                  "Preference  Amount":  Either of the Group I Preference Amount
or the Group II Preference Amount.

                  "Pre-Funded  Amount":  With respect to any Determination Date,
the amount remaining on deposit in the Pre-Funding Account.

                  "Pre-Funding  Account": The Pre-Funding Account established in
accordance with Section 7.2(b) hereof and maintained by the Trustee.

                  "Pre-Funding  Account  Earnings":  With respect to the initial
Payment Date, the actual  investment  earnings earned during the period from the
Startup Day through the day prior to the July 1996 Payment Date  (inclusive)  on
the Pre-Funding Account during such period as calculated by the Trustee pursuant
to Section 3.8(e) hereof.

                  "Premium  Amount":  As to any Payment  Date  beginning  on the
third Payment Date, the Group I Premium Amount and the Group II Premium Amount.

                  "Premium Percentage":  As defined in the Insurance Agreement.

                  "Prepaid Installment":  With respect to any Mortgage Loan, any
installment of principal  thereof and interest  thereon received by the Servicer
prior to the scheduled due date for such installment,  intended by the Mortgagor
as an  early  payment  thereof  and not as a  Prepayment  with  respect  to such
Mortgage Loan.

                  "Prepayment":  A Curtailment or a Paid-in-Full Mortgage Loan.

                  "Preservation Expenses":  Expenditures made by the Servicer in
connection  with a foreclosed  Mortgage Loan prior to the  liquidation  thereof,
including,  without  limitation,  expenditures  for real estate  property taxes,
hazard insurance premiums, property restoration or preservation.

                  "Principal and Interest Account": Collectively, each principal
and interest account created by the Servicer  pursuant to Section 8.8(a) hereof,
or pursuant to any Sub-Servicing Agreement.

                  "Principal  Balance":  With respect to any Mortgage Loan which
is not a Designated Loan, as of any date, the unpaid  principal  balance thereof
as of such date;  with respect to any Designated  Loan, the present value of all
remaining  scheduled  payments due on such  Designated Loan during its remaining
term to  scheduled  amortization,  calculated  using  the  Required  Rate as the
discount rate.

                  "Principal  Remittance  Amount":  As  applicable,  the Group I
Principal Remittance Amount or the Group II Principal Remittance Amount.

                  "Prohibited  Transaction":  The meaning set forth from time to
time in the  definition  thereof  at  Section  860F(a)(2)  of the  Code  (or any
successor statute thereto) and applicable to the Trust.

                  "Property":  The underlying property securing a Mortgage Loan.

                                       22
<PAGE>
                  "Prospectus":  The Company's Prospectus dated June 10, 1996.

                  "Prospectus  Supplement":  The First  Alliance  Mortgage  Loan
Trust 1996-2 Prospectus Supplement dated June 10, 1996 to the Prospectus.

                  "Qualified  Liquidation":  The  meaning set forth from time to
time in the  definition  thereof  at  Section  860F(a)(4)  of the  Code  (or any
successor statute thereto) and applicable to the Trust and the Trust Estate.

                  "Qualified Mortgage":  The meaning set forth from time to time
in the  definition  thereof at Section  860G(a)(4) of the Code (or any successor
statute thereto) and applicable to the Trust and the Mortgage Loan Groups.

                  "Qualified  Replacement Mortgage": A Mortgage Loan substituted
for another pursuant to Section 3.4 or 3.6 hereof,  which (i) bears a fixed rate
of interest if the Mortgage Loan to be substituted  for is in Group I or bears a
variable rate of interest if the Mortgage Loan to be substituted for is in Group
II, (ii) has a Coupon  Rate at least  equal to the Coupon  Rate of the  Mortgage
Loan being  replaced  (which,  in the case of a Mortgage Loan in Group II, shall
mean a Mortgage  Loan having the same  interest  rate index,  a margin over such
index and a maximum  interest  rate at least  equal to those  applicable  to the
Mortgage Loan being replaced),  (iii) is of the same or better property type and
the same or better occupancy status as the replaced Mortgage Loan, (iv) shall be
of the same or better credit  quality  classification  (determined in accordance
with the Originators' credit underwriting guidelines) as the Mortgage Loan being
replaced,  (v) shall  mature  no later  than  September  1, 2026 for Group I and
August 1, 2026 for Group II, (vi) has a Combined  Loan-to-Value  Ratio as of the
Cut-Off  Date, no higher than the Combined  Loan-to-Value  Ratio of the replaced
Mortgage  Loan  at  such  time,  (vii)  has a Loan  Balance  as of  the  related
Replacement  Cut-Off Date equal to or less than the Loan Balance of the replaced
Mortgage Loan as of such Replacement Cut-Off Date, (viii) satisfies the criteria
set forth from time to time in the definition  thereof at Section  860G(a)(4) of
the Code (or any successor  statute thereto) and applicable to the Trust, all as
evidenced by an Officer's  Certificate  of the Company  delivered to the Trustee
and the Certificate Insurer prior to any such substitution,  (ix) is of the same
lien  status  or  better  lien  status  (x) is not  Delinquent,  (xi)  meets the
representations  and  warranties set out in Section 3.3 hereof and (xii) a valid
fixed rate Mortgage Loan, if the Mortgage Loan to be substituted for is in Group
I, and is a valid  variable  rate  Mortgage  Loan,  if the  Mortgage  Loan to be
substituted for is in Group II. In the event that one or more mortgage loans are
proposed to be  substituted  for one or more  mortgage  loans,  the  Certificate
Insurer may allow the foregoing  tests to be met on a weighted  average basis or
other aggregate basis acceptable to the Certificate  Insurer,  as evidenced by a
written  approval  delivered to the Trustee by the Certificate  Insurer,  except
that the  requirement  of clauses (vi) and (viii) hereof must be satisfied as to
each Qualified Replacement Mortgage.

                  "Rating  Agencies":  Moody's  and  Standard  &  Poor's  or any
successors thereto.

                  "Realized  Loss":  As to any Liquidated  Loan, the amount,  if
any,  by which the Loan  Balance  thereof  as of the date of  liquidation  is in
excess of Net Liquidation Proceeds realized thereon.

                  "Record  Date":  With respect to each Payment  Date,  the last
Business Day of the calendar month  immediately  preceding the calendar month in
which such Payment Date occurs.

                  "Reference Banks": Bankers Trust Company,  Barclay's Bank PLC,
The Bank of Tokyo and National Westminster Bank PLC; provided that if any of the
foregoing  banks are not suitable to serve as a Reference Bank, then any leading
banks selected by the Trustee which are engaged in transactions

                                       23
<PAGE>
in  Eurodollar  deposits in the  international  Eurocurrency  market (i) with an
established place of business in London, (ii) not controlling, under the control
of or under common  control  with the Company or any  affiliate  thereof,  (iii)
whose quotations appear on the Reuters Screen LIBO Page on the relevant Interest
Determination Date and (iv) which have been designated as such by the Trustee.

                  "Register":   The  register   maintained  by  the  Trustee  in
accordance  with  Section 5.4  hereof,  in which the names of the Owners are set
forth.

                  "Registrar":  The  Trustee,  acting in its capacity as Trustee
appointed  pursuant to Section 5.4 hereof,  or any duly  appointed  and eligible
successor thereto.

                  "Registration Statement":  The Registration Statement filed by
the  Company  with  the  Securities  and  Exchange  Commission,   including  all
amendments  thereto and  including  the  Prospectus  and  Prospectus  Supplement
constituting a part thereof.

                  "Reimbursement  Amount":  A Group I Reimbursement  Amount or a
Group II Reimbursement Amount.

                  "REMIC":  A "real estate mortgage  investment  conduit" within
the meaning of Section 860D of the Code.

                  "REMIC  Provisions":  Provisions of the federal income tax law
relating to real estate mortgage investment  conduits,  which appear at Sections
860A through  860G of the Code,  and related  provisions,  and  regulations  and
rulings promulgated  thereunder,  as the foregoing may be in effect from time to
time.

                  "Remittance  Date": Any date on which the Servicer is required
to remit moneys on deposit in the Principal and Interest Account to the Trustee,
which shall be the day prior to the related  Payment Date, or if such day is not
a Business Day, the next preceding Business Day, commencing one day prior to the
first Payment Date.

                  "Remittance Period":  The period (inclusive)  beginning on the
first  day of the  calendar  month  immediately  preceding  the month in which a
Remittance Date occurs and ending on the last day of such immediately  preceding
calendar month.

                  "REO  Property":  A Property  acquired by the  Servicer or any
Sub-Servicer  on behalf of the Trust  through  foreclosure  or  deed-in-lieu  of
foreclosure in connection with a defaulted Mortgage Loan.

                  "Replacement  Cut-Off  Date":  With  respect to any  Qualified
Replacement  Mortgage,  the  first  day of the  calendar  month  in  which  such
Qualified Replacement Mortgage is conveyed to the Trust.

                  "Representation  Letter":  Letters to, or agreements with, the
Depository  to  effectuate  a book  entry  system  with  respect  to the Class A
Certificates   registered  in  the  Register  under  the  nominee  name  of  the
Depository.

                  "Request for Release": The request for release in the form set
forth as Exhibit K hereto.

                  "Required Rate": With respect to a Designated Loan, 8.895% per
annum.

                                       24
<PAGE>
                  "Reserve   Interest  Rate":   With  respect  to  any  Interest
Determination  Date, the rate per annum that the Trustee determines to be either
(i) the  arithmetic  mean  (rounded  upwards if necessary  to the nearest  whole
multiple of 1/16%) of the  one-month  U.S.  dollar  lending rates which New York
City  banks  selected  by the  Trustee  are  quoting  on the  relevant  Interest
Determination  Date to the  principal  London  offices of  leading  banks in the
London  interbank  market or (ii) in the event that the Trustee can determine no
such  arithmetic  mean, the lowest  one-month U.S. dollar lending rate which New
York  City  banks   selected  by  the  Trustee  are  quoting  on  such  Interest
Determination Date to leading European banks.

                  "Residual Net Monthly  Excess  Cashflow":  With respect to any
Payment Date, the aggregate Net Monthly Excess Cashflow,  if any, remaining with
respect to each of the Mortgage Loan Groups after the making of all applications
described in Section 7.5(d)(iii) hereof.

                  "Responsible Officer":  When used with respect to the Trustee,
any officer  assigned to the corporate  trust group (or any successor  thereto),
including any vice  president,  assistant vice  president,  trust  officer,  any
assistant  secretary,  any trust  officer or any other  officer  of the  Trustee
customarily  performing functions similar to those performed by any of the above
designated  officers and having direct  responsibility for the administration of
this Agreement.

                  "Schedules  of  Mortgage  Loans":  The  Schedules  of Mortgage
Loans,  separated by Mortgage  Loan Group,  with  respect to the Mortgage  Loans
listing each Initial  Mortgage  Loan in the related  Group to be conveyed on the
Startup  Day  and  with  respect  to  Subsequent  Mortgage  Loans  listing  each
Subsequent Mortgage Loan conveyed to the Trust for inclusion in Group I or Group
II as of each  Subsequent  Transfer Date in accordance  with Sections 3.5(a) and
3.8 hereof.  Such  Schedules of Mortgage Loans shall identify each Mortgage Loan
by the Servicer's loan number and address  (including the state) of the Property
and shall set  forth as to each  Mortgage  Loan the lien  status,  the  Combined
Loan-to-Value  Ratio,  the Loan  Balance as of the  Cut-Off  Date or  Subsequent
Cut-Off  Date,  as the case may be, the Coupon Rate thereof (or, with respect to
Mortgage Loans in Group II, the index, the margin) the current scheduled monthly
payment of principal  and interest  and the  maturity of the related  Note,  the
property  type,  occupancy  status,  Appraised  Value and the  Originator of the
Mortgage Loan, all as delivered to the Trustee in physical and computer readable
form and delivered to the Certificate Insurer in physical form.

                  "Second  Mortgage  Loan": A Mortgage Loan which  constitutes a
second priority mortgage lien with respect to the related Property.

                  "Securities Act":  The Securities Act of 1933, as amended.

                  "Senior Lien":  With respect to any Second  Mortgage Loan, the
mortgage loan relating to the  corresponding  Property  having a first  priority
lien.

                  "Servicer":  First  Alliance  Mortgage  Company,  a California
corporation, and its permitted successors and assigns.

                  "Servicer Affiliate": A Person (i) controlling,  controlled by
or under common control with the Servicer and (ii) which is qualified to service
residential mortgage loans.

                  "Servicing Advance":  As defined in Section 8.9(c) and Section
8.13 hereof.

                  "Servicing  Certificate":   A  certificate  completed  by  and
executed by an Authorized  Officer of the Trustee as attached hereto in the form
of Exhibit J.

                                       25
<PAGE>
                  "Six Month LIBOR Loans":  Mortgage  Loans whose interest rates
adjust  semi-annually  based on the London interbank  offered rate for six-month
United States Dollar  deposits in the London Market and as published in The Wall
Street Journal.

                  "Specified  Subordinated  Amount": As applicable,  the Group I
Specified Subordinated Amount or the Group II Specified Subordinated Amount.

                  "Standard  &  Poor's":  Standard & Poor's,  a Division  of The
McGraw-Hill Companies.

                  "Startup Day":  June 14, 1996.

                  "Subordinated Amount": As applicable, the Group I Subordinated
Amount or the Group II Subordinated Amount.

                  "Subordination   Deficiency  Amount":   With  respect  to  any
Mortgage Loan Group and Payment Date, the  difference,  if any,  between (i) the
Specified Subordinated Amount applicable to such Mortgage Loan Group and Payment
Date and (ii) the Subordinated Amount applicable to such Mortgage Loan Group and
Payment   Date  prior  to  taking  into  account  the  payment  of  any  related
Subordination Increase Amounts on such Payment Date.

                  "Subordination   Deficit":   As   applicable,   the   Group  I
Subordination Deficit or the Group II Subordination Deficit.

                  "Subordination  Increase Amount": With respect to any Mortgage
Loan Group and  Payment  Date,  the lesser of (i) the  Subordination  Deficiency
Amount as of such  Payment  Date (after  taking into  account the payment of the
related  Class A  Distribution  Amount  on such  Payment  Date  (except  for any
Subordination  Increase  Amount)) and (ii) the  aggregate  amount of Net Monthly
Excess Cashflow to be allocated to such Mortgage Loan Group pursuant to Sections
7.5(d)(iii)(A) and 7.5(d)(iii)(B) on such Payment Date.

                  "Subordination Reduction Amount": With respect to any Mortgage
Loan Group and  Payment  Date,  an amount  equal to the lesser of (x) the Excess
Subordinated  Amount for such  Mortgage  Loan Group and Payment Date and (y) the
Principal  Remittance  Amount with respect to such  Mortgage  Loan Group for the
related Remittance Period.

                  "Subsequent  Cut-Off  Date":  The beginning of business on the
date  specified  in a  Subsequent  Transfer  Agreement  with  respect  to  those
Subsequent  Mortgage  Loans  which are  transferred  and  assigned  to the Trust
pursuant to the related Subsequent Transfer Agreement.

                  "Subsequent  Mortgage  Loans":  The Mortgage Loans sold to the
Trust for inclusion in Group I or Group II pursuant to Section 3.8 hereof, which
shall be listed on the  Schedules  of Mortgage  Loans  attached to a  Subsequent
Transfer Agreement.

                  "Subsequent  Transfer  Agreement":  Each  Subsequent  Transfer
Agreement dated as of a Subsequent Transfer Date executed by the Trustee and the
Company  substantially  in the form of  Exhibit  L hereto,  by which  Subsequent
Mortgage Loans are sold and assigned to the Trust.

                  "Subsequent  Transfer  Date":  The date so  specified  in each
Subsequent Transfer Agreement.

                                       26
<PAGE>
                  "Sub-Servicer":  Any Person with whom the Servicer has entered
into a Sub-Servicing  Agreement and who satisfies any  requirements set forth in
Section 8.3 hereof in respect of the qualification of a Sub-Servicer.

                  "Sub-Servicing  Agreement":  The written  contract between the
Servicer and any  Sub-Servicer  relating to servicing and/or  administration  of
certain Mortgage Loans as permitted by Section 8.3.

                  "Substitution  Amount": In connection with the delivery of any
Qualified  Replacement  Mortgage,  if the outstanding  principal  amount of such
Qualified Replacement Mortgage as of the applicable  Replacement Cut-Off Date is
less than the Loan  Balance  of the  Mortgage  Loan  being  replaced  as of such
Replacement  Cut-Off  Date,  an amount equal to such  difference  together  with
accrued and unpaid interest on such amount  calculated at the Coupon Rate net of
the Servicing Fee of the Mortgage Loan being replaced.

                  "Tax  Matters  Person":   The  Tax  Matters  Person  appointed
pursuant to Section 11.17 hereof.

                  "Termination Notice":  As defined in Section 9.3(b) hereof.

                  "Termination Price":  As defined in Section 9.2(a) hereof.

                  "Total  Available  Funds":  The  sum of the  Group  I  Monthly
Remittance Amount and the Group II Monthly Remittance Amount.

                  "Total  Monthly  Excess  Cashflow":   As  defined  in  Section
7.5(d)(ii) hereof.

                  "Total Monthly  Excess  Spread":  As  applicable,  the Group I
Total Monthly Excess Spread or the Group II Total Monthly Excess Spread.

                  "Transaction  Documents":  Collectively  this  Agreement,  the
Insurance Agreement, the Underwriting Agreement, the Master Transfer Agreements,
any Sub-Servicing  Agreement,  the Indemnification  Agreement,  the Registration
Statement and the Certificates.

                  "Trust":  First Alliance Mortgage Loan Trust 1996-2, the trust
created under this Agreement.

                  "Trust Estate": Collectively, all money, instruments and other
property,  to the extent such money,  instruments and other property are subject
or intended to be held in trust,  and in the  subtrusts,  for the benefit of the
Owners, including all proceeds thereof,  including,  without limitation, (i) the
Mortgage Loans, (ii) such amounts, including Eligible Investments,  as from time
to time may be held in all Accounts (except as otherwise provided herein), (iii)
any Property, the ownership of which has been effected on behalf of the Trust as
a result of  foreclosure  or  acceptance  by the  Servicer  of a deed in lieu of
foreclosure  and that has not been withdrawn from the Trust,  (iv) any Insurance
Policies relating to the Mortgage Loans and any rights of the Company under such
Insurance Policies,  (v) Net Liquidation Proceeds with respect to any Liquidated
Loan,  (vi) the  Certificate  Insurance  Policies  and (vii)  the  rights of the
Company against any Originator pursuant to the related Master Transfer Agreement
and the proceeds of any of the above.

                                       27
<PAGE>
                  "Trustee":  Bankers Trust Company of California,  N.A. located
on the date of execution of this Agreement at 3 Park Plaza, 16th Floor,  Irvine,
California  92714,  not in its  individual  capacity but solely as Trustee under
this Agreement, and any successor hereunder.

                  "Trustee Fee": The fee payable monthly to the Trustee equal to
the sum of the Group I Trustee Fee and the Group II Trustee Fee.

                  "Underwriter":  Prudential Securities Incorporated.

                  "Underwriting Agreement":  The Underwriting Agreement dated as
of June 10, 1996 between the Underwriter and the Company.

                  "Variable Rate Certificate  Insurance Policy": The certificate
guaranty  insurance  policy  (number  21349)  dated June 14,  1996 issued by the
Certificate  Insurer to the  Trustee  for the benefit of the Owners of the Class
A-4 Certificates.

                  Section  1.2. Use of Words and  Phrases.  "Herein",  "hereby",
"hereunder", "hereof", "hereinbefore",  "hereinafter" and other equivalent words
refer to this Agreement as a whole and not solely to the  particular  section of
this  Agreement  in which any such word is used.  The  definitions  set forth in
Section 1.1 hereof  include both the singular and the plural.  Whenever  used in
this Agreement,  any pronoun shall be deemed to include both singular and plural
and to cover all genders.

                  Section  1.3.  Captions;  Table of  Contents.  The captions or
headings in this  Agreement and the Table of Contents are for  convenience  only
and in no way define,  limit or describe the scope and intent of any  provisions
of this Agreement.

                  Section  1.4.  Opinions.  Each  opinion  with  respect  to the
validity,  binding nature and enforceability of documents or Certificates may be
qualified to the extent that the same may be limited by  applicable  bankruptcy,
insolvency,  reorganization,  moratorium  or other  similar laws  affecting  the
enforcement of creditors'  rights generally and by general  principles of equity
(whether considered in a proceeding or action in equity or at law) and may state
that no opinion  is  expressed  on the  availability  of the remedy of  specific
enforcement,  injunctive  relief  or any other  equitable  remedy.  Any  opinion
required to be  furnished by any Person  hereunder  must be delivered by counsel
upon whose opinion the addressee of such opinion may  reasonably  rely, and such
opinion  may state that it is given in  reasonable  reliance  upon an opinion of
another,  a copy of which  must be  attached,  concerning  the laws of a foreign
jurisdiction.

                                   ARTICLE II

                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST

                  Section 2.1. Establishment of the Trust. The parties hereto do
hereby create and  establish,  pursuant to the laws of the State of New York and
this Agreement,  the Trust,  which,  for  convenience,  shall be known as "First
Alliance Mortgage Loan Trust 1996-2" and which shall contain two subtrusts.

                  Section 2.2. Office.  The office of the Trust shall be in care
of the Trustee, at 3 Park Plaza, 16th Floor, Irvine, California 92714 or at such
other  address  as the  Trustee  may  designate  by notice to the  Company,  the
Servicer, the Owners and the Certificate Insurer.

                                       28
<PAGE>
                  Section 2.3. Purposes and Powers.  The purpose of the Trust is
to engage in the following activities and only such activities: (i) the issuance
of the Certificates and the acquiring,  owning and holding of Mortgage Loans and
the Trust Estate in connection  therewith;  (ii)  activities that are necessary,
suitable or convenient to accomplish the foregoing or are incidental  thereto or
connected therewith,  including the investment of moneys in accordance with this
Agreement; and (iii) such other activities as may be required in connection with
conservation  of the Trust  Estate and  distributions  to the Owners;  provided,
however,  that  nothing  contained  herein  shall permit the Trustee to take any
action which would result in the loss of REMIC status for the Trust.

                  Section 2.4. Appointment of the Trustee; Declaration of Trust.
The Company hereby  appoints the Trustee as trustee of the Trust effective as of
the Startup Day, to have all the rights, powers and duties set forth herein. The
Trustee  hereby  acknowledges  and  accepts  such  appointment,  represents  and
warrants its  eligibility as of the Startup Day to serve as Trustee  pursuant to
Section  10.8 hereof and  declares  that it will hold the Trust  Estate in trust
upon and  subject to the  conditions  set forth  herein  for the  benefit of the
Owners and the Certificate Insurer, as their interests may appear.

                  Section 2.5.  Expenses of Trustee.  The expenses of the Trust,
including  (i) any  portion  of the  Trustee  Fee not paid  pursuant  to Section
7.5(d)(i)  hereof,  (ii) any reasonable  expenses of the Trustee,  and (iii) any
other  expenses  of the Trust that have been  reviewed  by the  Servicer,  which
review shall not be required in connection  with the  enforcement of a remedy by
the  Trustee  resulting  from a  default  under  this  Agreement,  shall be paid
directly by the Servicer.  The Servicer shall pay directly the  reasonable  fees
and expenses of counsel to the Trustee.  The reasonable fees and expenses of the
Trustee's  counsel in connection  with the review and delivery of this Agreement
and related documentation shall be paid by the Servicer on the Startup Day.

                  Section 2.6.  Ownership  of the Trust.  On the Startup Day the
ownership  interests in the Trust and the subtrusts  shall be transferred as set
forth in Section  4.2  hereof,  such  transfer  to be  evidenced  by sale of the
Certificates  as  described  therein.  Thereafter,  transfer  of  any  ownership
interest shall be governed by Sections 5.4 and 5.8 hereof.

                  Section 2.7.  Situs of the Trust.  It is the  intention of the
parties hereto that the Trust  constitute a trust under the laws of the State of
New York. The Trust will be created and  administered in, the State of New York.
The  Trust's  only  office  will be at the office of the Trustee as set forth in
Section 2.2 hereof.

                  Section 2.8.  Miscellaneous  REMIC  Provisions.  (a) The Trust
(other than the Pre-Funding Account and the Capitalized  Interest Account) shall
elect to be treated as a REMIC under  Section 860D of the Code,  as described in
Section 11.15.  Any  inconsistencies  or ambiguities in this Agreement or in the
administration  of the Trust shall be resolved  in a manner that  preserves  the
validity of the  election of the Trust (other than the  Pre-Funding  Account and
the Capitalized Interest Account) to be treated as a REMIC.

                  (b) The Class A Certificates are hereby designated as "regular
interests" in the REMIC and the Class R  Certificates  are hereby  designated as
the "residual interest" in the REMIC, as defined in Section 860G(a) of the Code.

                  (c) The Startup Day is hereby  designated as the "startup day"
of the REMIC within the meaning of Section 860G(a)(9) of the Code.

                                       29
<PAGE>
                  (d)  The  final  scheduled  Payment  Date  for  any  Class  of
Certificates  is hereby set to be the Payment  Date  succeeding  by one year the
latest maturity date of any Mortgage Loan in the related Mortgage Loan Group, as
follows:

                  Class                  Final Scheduled Payment Date

         Class A-1 Certificates                December 20, 2019

         Class A-2 Certificates                January 20, 2023

         Class A-3 Certificates                September 20, 2027

         Class A-4 Certificates                August 20, 2027

                                   ARTICLE III

                    REPRESENTATIONS, WARRANTIES AND COVENANTS
                        OF THE COMPANY AND THE SERVICER;
                  COVENANT OF COMPANY TO CONVEY MORTGAGE LOANS

                  Section 3.1.  Representations  and  Warranties of the Company.
The Company  hereby  represents,  warrants and  covenants  to the  Trustee,  the
Certificate Insurer and to the Owners as of the Startup Day that:

                  (a) The  Company  is a  corporation  duly  organized,  validly
         existing and in good standing under the laws of the State of California
         and is in good standing as a foreign  corporation in each  jurisdiction
         in which the nature of its business,  or the properties owned or leased
         by it, make such qualification necessary. The Company has all requisite
         corporate  power and  authority to own and operate its  properties,  to
         carry out its  business as  presently  conducted  and as proposed to be
         conducted and to enter into and discharge  its  obligations  under this
         Agreement and the other Operative Documents to which it is a party.

                  (b) The execution and delivery of this Agreement and the other
         Operative  Documents to which the Company is a party by the Company and
         its  performance and compliance with the terms of this Agreement and of
         the other  Operative  Documents  to which it is a party  have been duly
         authorized by all necessary corporate action on the part of the Company
         and will not violate the Company's  Articles of Incorporation or Bylaws
         or  constitute  a default (or an event  which,  with notice or lapse of
         time,  or both,  would  constitute a default)  under,  or result in the
         breach of, any  material  contract,  agreement or other  instrument  to
         which the  Company  is a party or by which  the  Company  is bound,  or
         violate  any  statute or any order,  rule or  regulation  of any court,
         governmental  agency or body or other tribunal having jurisdiction over
         the Company or any of its properties.

                  (c) This Agreement and the other Operative  Documents to which
         the  Company is a party,  assuming  due  authorization,  execution  and
         delivery by the other parties  hereto and thereto,  each  constitutes a
         valid, legal and binding obligation of the Company, enforceable against
         it in  accordance  with the terms  hereof  and  thereof,  except as the
         enforcement hereof and thereof may be limited by applicable bankruptcy,
         insolvency, reorganization,  moratorium or other similar laws affecting
         creditors'  rights  generally  and  by  general  principles  of  equity
         (whether considered in a proceeding or action in equity or at law).

                                       30
<PAGE>
                  (d) The Company is not in default with respect to any order or
         decree of any court or any order,  regulation or demand of any federal,
         state,  municipal or governmental agency, which might have consequences
         that would materially and adversely affect the condition  (financial or
         otherwise) or operations of the Company or its properties or might have
         consequences that would materially and adversely affect its performance
         hereunder  or under  the  other  Operative  Documents  to which it is a
         party.

                  (e) No action,  suit,  proceeding or  investigation is pending
         or, to the best of the  Company's  knowledge,  threatened  against  the
         Company  which,   individually   or  in  the   aggregate,   might  have
         consequences  that would  prohibit the Company from  entering into this
         Agreement  or any other  Operative  Document  to which it is a party or
         that would materially and adversely affect the condition  (financial or
         otherwise) or operations of the Company or its properties or might have
         consequences that would materially and adversely affect the validity or
         enforceability of Mortgage Loans or the Company's performance hereunder
         or under the other Operative Documents to which it is a party.

                  (f) No  certificate  of an  officer,  statement  furnished  in
         writing or report delivered pursuant to the terms hereof by the Company
         contains any untrue  statement of a material fact or omits to state any
         material fact  necessary to make the  certificate,  statement or report
         not misleading.

                  (g) The  statements  contained in the  Registration  Statement
         which  describe  the  Company or matters  or  activities  for which the
         Company is  responsible in accordance  with the Operative  Documents or
         which are attributed to the Company therein are true and correct in all
         material respects,  and the Registration Statement does not contain any
         untrue statement of a material fact with respect to the Company or omit
         to state a material fact required to be stated  therein or necessary in
         order to make the  statements  contained  therein  with  respect to the
         Company  not  misleading.  With  respect  to  matters  other than those
         referred to in the immediately  preceding sentence,  to the best of the
         Company's  knowledge and belief,  the  Registration  Statement does not
         contain any untrue  statement of a material  fact required to be stated
         therein  or omit to state  any  material  fact  required  to be  stated
         therein or  necessary  to make the  statements  contained  therein  not
         misleading.

                  (h) All actions,  approvals,  consents,  waivers,  exemptions,
         variances,  franchises,  orders,  permits,  authorizations,  rights and
         licenses required to be taken,  given or obtained,  as the case may be,
         by or from any federal, state or other governmental authority or agency
         (other  than  any  such  actions,   approvals,  etc.  under  any  state
         securities laws, real estate syndication or "Blue Sky" statutes,  as to
         which the Company makes no such  representation or warranty),  that are
         necessary or advisable in connection  with the purchase and sale of the
         Certificates  and the  execution  and  delivery  by the  Company of the
         Operative Documents to which it is a party, have been duly taken, given
         or  obtained,  as the case may be,  are in full force and effect on the
         Startup  Day,  are not  subject to any pending  proceedings  or appeals
         (administrative,  judicial  or  otherwise)  and either the time  within
         which  any  appeal  therefrom  may be taken or  review  thereof  may be
         obtained  has  expired or no review  thereof  may be obtained or appeal
         therefrom  taken, and are adequate to authorize the consummation of the
         transactions  contemplated  by this  Agreement and the other  Operative
         Documents on the part of the Company and the performance by the Company
         of its obligations under this Agreement and such of the other Operative
         Documents to which it is a party.

                                       31
<PAGE>
                  (i) The transactions contemplated by this Agreement are in the
         ordinary course of business of the Company.

                  (j) The Company  received fair  consideration  and  reasonably
         equivalent  value  in  exchange  for the sale of the  interests  in the
         Mortgage Loans evidenced by the Certificates.

                  (k) The Company did not sell any interest in any Mortgage Loan
         evidenced  by the  Certificates  with any  intent to  hinder,  delay or
         defraud any of its creditors.

                  (l) The  Company  is  solvent  and  the  Company  will  not be
         rendered insolvent as a result of the sale of the Mortgage Loans to the
         Trust or the sale of the Certificates.

                  (m) On the Startup  Day,  the Trustee  will have good title on
         behalf of the Trust to each Initial  Mortgage Loan and such other items
         comprising the corpus of the Trust Estate free and clear of any lien.

                  (n)  There  has  been  no  material   adverse  change  in  any
         information  submitted  by the  Company in  writing to the  Certificate
         Insurer.

                  (o)  To the  best  knowledge  of the  Company,  no  event  has
         occurred  which would allow any  purchaser of the Class A  Certificates
         not to be required to purchase the Class A Certificates  on the Startup
         Day.

                  (p)  To  the  best  knowledge  of  the  Company,  no  document
         submitted  by or on behalf of the  Company to the  Certificate  Insurer
         contains any untrue or misleading statement of a material fact or fails
         to state a material fact required to be stated  therein or necessary in
         order to make the statements therein not misleading.

                  (q) To the best knowledge of the Company,  no material adverse
         change affecting any security for the Class A Certificates has occurred
         prior to delivery of and payment for the Class A Certificates.

                  (r)  The  Company  is  not  in  default  under  any  agreement
         involving financial obligations or on any outstanding  obligation which
         would materially adversely impact the financial condition or operations
         of the  Company  or legal  documents  associated  with the  transaction
         contemplated in this Agreement.

                  It is  understood  and  agreed  that the  representations  and
warranties set forth in this Section 3.1 shall survive  delivery of the Mortgage
Loans to the Trustee.

                  Section 3.2.  Representations  and Warranties of the Servicer.
The  Servicer  hereby  represents,  warrants and  covenants to the Trustee,  the
Certificate Insurer and to the Owners as of the Startup Day that:

                           (a) The  Servicer is a  corporation  duly  organized,
         validly  existing and in good  standing  under the laws of the State of
         California.  The Servicer is in compliance  with the laws of each state
         in which any  Property is located to the extent  necessary to enable it
         to perform  its  obligations  hereunder  and is in good  standing  as a
         foreign  corporation  in each  jurisdiction  in which the nature of its
         business,   or  the  properties  owned  or  leased  by  it,  make  such
         qualification necessary. The Servicer has all requisite corporate power
         and authority to own and operate its

                                       32
<PAGE>
         properties,  to carry out its  business as presently  conducted  and as
         proposed  to  be  conducted   and  to  enter  into  and  discharge  its
         obligations  under this Agreement and the other Operative  Documents to
         which it is a party.  The Servicer has equity of at least  $20,000,000,
         as  determined  in  accordance  with  generally   accepted   accounting
         principles.

                           (b) The execution  and delivery of this  Agreement by
         the Servicer and its  performance and compliance with the terms of this
         Agreement and the other Operative Documents to which it is a party have
         been duly authorized by all necessary  corporate  action on the part of
         the  Servicer  and  will  not  violate  the   Servicer's   Articles  of
         Incorporation  or Bylaws or  constitute  a default (or an event  which,
         with  notice or lapse of time,  or both,  would  constitute  a default)
         under, or result in the breach of, any material contract,  agreement or
         other  instrument  to which  the  Servicer  is a party or by which  the
         Servicer  is  bound  or  violate  any  statute  or any  order,  rule or
         regulation of any court,  governmental agency or body or other tribunal
         having jurisdiction over the Servicer or any of its properties.

                           (c) This Agreement and the other Operative  Documents
         to which the Servicer is a party, assuming due authorization, execution
         and delivery by the other parties hereto and thereto,  each constitutes
         a valid,  legal and binding  obligation  of the  Servicer,  enforceable
         against it in accordance  with the terms hereof and thereof,  except as
         the  enforcement  hereof  and  thereof  may be  limited  by  applicable
         bankruptcy,  insolvency,  reorganization,  moratorium  or other similar
         laws affecting creditors' rights generally and by general principles of
         equity  (whether  considered  in a proceeding or action in equity or at
         law).

                           (d) The  Servicer is not in default  with  respect to
         any order or decree of any court or any order,  regulation or demand of
         any federal,  state,  municipal or governmental agency which might have
         consequences  that would  materially and adversely affect the condition
         (financial   or  otherwise)  or  operations  of  the  Servicer  or  its
         properties  or  might  have  consequences  that  would  materially  and
         adversely affect its performance hereunder or under the other Operative
         Documents to which the Servicer is a party.

                           (e) No action,  suit,  proceeding or investigation is
         pending or, to the best of the Servicer's knowledge, threatened against
         the  Servicer  which,  individually  or in the  aggregate,  might  have
         consequences  that would  prohibit its entering into this  Agreement or
         any  other  Operative  Document  to which  it is a party or that  would
         materially and adversely affect the condition  (financial or otherwise)
         or  operations  of  the  Servicer  or  its  properties  or  might  have
         consequences that would materially and adversely affect the validity or
         the enforceability of the Mortgage Loans or the Servicer's  performance
         hereunder or under the other Operative  Documents to which the Servicer
         is a party.

                           (f) No certificate of an officer, statement furnished
         in  writing or report  delivered  pursuant  to the terms  hereof by the
         Servicer  contains any untrue  statement of a material fact or omits to
         state any material fact necessary to make the certificate, statement or
         report not misleading.

                           (g)  The  statements  contained  in the  Registration
         Statement  which  describe  the Servicer or matters or  activities  for
         which the Servicer is  responsible  in  accordance  with the  Operative
         Documents or which are attributed to the Servicer  therein are true and
         correct in all material respects,  and the Registration  Statement does
         not contain any untrue statement of a material fact with respect to the
         Servicer or omit to state a material fact required to be stated therein
         or necessary to make the statements  contained  therein with respect to
         the Servicer not

                                       33
<PAGE>
         misleading. With respect to matters other than those referred to in the
         immediately preceding sentence, to the best of the Servicer's knowledge
         and  belief,  the  Registration  Statement  does not contain any untrue
         statement  of a  material  fact or  omit to  state  any  material  fact
         required  to be stated  therein  or  necessary  to make the  statements
         contained therein not misleading.

                           (h)  All  actions,   approvals,   consents,  waivers,
         exemptions,  variances,  franchises,  orders, permits,  authorizations,
         rights and licenses  required to be taken,  given or  obtained,  as the
         case may be,  by or from  any  federal,  state  or  other  governmental
         authority or agency (other than any such actions, approvals, etc. under
         any state  securities  laws,  real  estate  syndication  or "Blue  Sky"
         statutes,  as to which the  Servicer  makes no such  representation  or
         warranty),  that are  necessary  or advisable  in  connection  with the
         execution  and delivery by the Servicer of the  Operative  Documents to
         which it is a party,  have been duly taken,  given or obtained,  as the
         case may be, are in full force and effect on the date  hereof,  are not
         subject to any pending proceedings or appeals (administrative, judicial
         or otherwise) and either the time within which any appeal therefrom may
         be taken or review  thereof  may be  obtained  has expired or no review
         thereof may be obtained or appeal  therefrom taken, and are adequate to
         authorize the  consummation  of the  transactions  contemplated by this
         Agreement and the other Operative Documents on the part of the Servicer
         and the  performance  by the  Servicer  of its  obligations  under this
         Agreement  and such of the other  Operative  Documents to which it is a
         party.

                           (i) The  collection  practices  used by the  Servicer
         with respect to the Mortgage Loans  directly  serviced by it have been,
         and are in all material respects,  legal, proper, prudent and customary
         in the mortgage loan servicing business.

                           (j) The  transactions  contemplated by this Agreement
         are in the ordinary course of business of the Servicer.

                           (k) There are no Sub-Servicers as of the Startup Day.

                           (l) The Servicer covenants that it will terminate any
         Sub-Servicer  within  ninety  (90) days  after  being  directed  by the
         Certificate Insurer to do so.

                           (m) There has been no material  adverse change in any
         information  submitted  by the  Servicer in writing to the  Certificate
         Insurer.

                           (n) To the best  knowledge of the Servicer,  no event
         has  occurred   which  would  allow  any   purchaser  of  the  Class  A
         Certificates not to be required to purchase the Class A Certificates on
         the Startup Day.

                           (o)  To  the  best  knowledge  of  the  Servicer,  no
         document  submitted by or on behalf of the Servicer to the  Certificate
         Insurer contains any untrue or misleading  statement of a material fact
         or fails to state a  material  fact  required  to be stated  therein or
         necessary in order to make the statements therein not misleading.

                           (p)  To  the  best  knowledge  of  the  Servicer,  no
         material  adverse  change  affecting  any  security  for  the  Class  A
         Certificates  has  occurred  prior to  delivery  of and payment for the
         Class A Certificates.

                           (q)  The  Servicer  is  not  in  default   under  any
         agreement  involving  financial   obligations  or  on  any  outstanding
         obligation which would materially and adversely impact the

                                       34
<PAGE>
         financial  condition or operations  of the Servicer or legal  documents
         associated with the transaction contemplated in this Agreement.

                  It is  understood  and  agreed  that the  representations  and
warranties set forth in this Section 3.2 shall survive  delivery of the Mortgage
Loans to the Trustee.

                  Upon discovery by any of the  Originators,  the Servicer,  the
Company, any Sub-Servicer, the Certificate Insurer or the Trustee of a breach of
any of the  representations  and  warranties set forth in this Section 3.2 or in
Section 3.1 hereof which  materially and adversely  affects the interests of the
Owners or of the Certificate Insurer, without regard to any limitation set forth
in such  representation or warranty concerning the knowledge of the party making
such  representation  or  warranty  as to the facts  stated  therein,  the party
discovering  such breach shall give prompt  written  notice to the other parties
hereto  and the  Certificate  Insurer.  Within 30 days of its  discovery  or its
receipt of notice of breach,  the breaching  party shall cure such breach in all
material  respects  and, if such  breaching  party is the  Servicer and upon the
Servicer's  continued  failure to cure such breach,  the Servicer  thereafter be
removed by the  Trustee or the  Certificate  Insurer  pursuant  to Section  8.20
hereof;  provided,  however,  that  if  the  Servicer  can  demonstrate  to  the
reasonable  satisfaction  of  the  Certificate  Insurer  that  it is  diligently
pursuing remedial action,  then the cure period may be extended with the written
approval of the Certificate Insurer.

                  Section 3.3.  Representations  and  Warranties  of the Company
with  Respect  to the  Mortgage  Loans.  (a) The  Company  makes  the  following
representations and warranties as to the Mortgage Loans on which the Certificate
Insurer   relies  in  issuing   the   Certificate   Insurance   Policies.   Such
representations  and warranties speak as of the Startup Day (with respect to the
Initial Mortgage Loans) and as of the respective  Subsequent Transfer Date (with
respect to the Subsequent Mortgage Loans) but shall survive the sale,  transfer,
and assignment of the related Mortgage Loans to the Trust:

                           (i) The  information  with  respect  to each  Initial
         Mortgage  Loan and  Subsequent  Mortgage  Loan set forth in the related
         Schedule of Mortgage  Loans is true and correct as of the Cut-Off  Date
         (or in the  case  of the  Subsequent  Mortgage  Loans,  on the  related
         Subsequent  Transfer Date); the Group I Original Aggregate Loan Balance
         in the Trust as of the Cut-Off Date is $39,015,274.07  and the Group II
         Original  Aggregate  Loan Balance in the Trust as of the CutOff Date is
         $21,092,926.50;

                           (ii) All of the original or  certified  documentation
         set forth in Section 3.5  (including  all  material  documents  related
         thereto) with respect to each Initial Mortgage Loan has been or will be
         delivered  to the  Trustee  on the  Startup  Day (or in the case of the
         Subsequent  Mortgage Loans, on the related Subsequent Transfer Date) or
         as otherwise provided in Section 3.5;

                           (iii) Each  Mortgage  Loan is being  serviced  by the
         Servicer or a Servicer Affiliate;

                           (iv) The Note related to each Initial  Mortgage  Loan
         in Group I bears a fixed  Coupon  Rate of at least  7.95% per annum and
         the Note  related  to each  Mortgage  Loan in Group II bears a  current
         Coupon Rate of at least 6.95% per annum;

                           (v) No more than 1.6% of the  Mortgage  Loans were 30
         or more days Delinquent;

                                       35
<PAGE>
                           (vi) As of the Startup Day, no more than 1.42% of the
         Original  Aggregate  Loan  Balance  of the  Initial  Mortgage  Loans is
         secured by Properties located within any single zip code area;

                           (vii)  Each  Mortgage  Loan  conforms,  and all  such
         Mortgage Loans in the aggregate conform,  in all material respects,  to
         the description thereof set forth in the Registration Statement;

                           (viii) As of the Startup  Day, no more than 1.52% and
         1.86% of the Group I Original  Aggregate  Loan Balance and the Group II
         Original   Aggregate  Loan  Balance,   respectively,   are  secured  by
         condominiums, townhouses, or planned unit developments;

                           (ix) As of the  Startup  Day,  no more than 3.31% and
         2.16% of the Group I Original  Aggregate  Loan Balance and the Group II
         Original   Aggregate  Loan  Balance,   respectively,   are  secured  by
         investor-owned Properties;

                           (x) The credit underwriting  guidelines applicable to
         each Mortgage Loan conform in all material  respects to the description
         thereof set forth in the Prospectus;

                           (xi) No  funds  provided  to  borrower  from a Second
         Mortgage  Loan  originated by the Company were  concurrently  used as a
         down payment for a First Mortgage Loan originated by the Company;

                           (xii)  All of the  Notes in Group I and  Group II are
         actuarial loans;

                           (xiii) No more than 0.99% of the  Original  Aggregate
         Loan Balance, is secured by Second Mortgage Loans;

                           (xiv) As of the Cut-Off  Date,  100% of the  Mortgage
         Loans in Group II had interest rates which were not fully indexed;

                           (xv) The gross margin range for Six Month LIBOR Loans
         is 3.95% to 7.99% and,  the gross  margin for all Six Month LIBOR Loans
         when added to the current index, creates the fully-indexed range;

                           (xvi) No Mortgage Loan has a remaining term in excess
         of 360 months;

                           (xvii) With  respect to each  Mortgage  Loan in Group
         II, each Mortgagor's debt-to- income ratio will qualify for the related
         Originator's   underwriting  guidelines  for  a  similar  credit  grade
         borrower when the related  Mortgage Loan in Group II is at a rate equal
         to the applicable initial Coupon Rate plus 2.0%;

                           (xviii) There is no proceeding  pending or threatened
         for the total or partial  condemnation of any Property.  No Property is
         damaged by waste, fire, earthquake or earth movement, windstorm, flood,
         other types of water damage, tornado, or other casualty so as to affect
         adversely the value of such Property as security for the Mortgage Loans
         or the use for which the premises were intended and each Property is in
         good repair;

                           (xix) Each  Mortgage  Loan  complies in all  material
         respects with all applicable  federal and state laws including  without
         limitation the Truth-in-Lending Act, as amended;

                                       36
<PAGE>
                           (xx) Each  Mortgage  Loan is  secured  by a  Property
         having an appraised value of less than $750,000;

                           (xxi)  The first  Due Date of each  Initial  Mortgage
         Loan is no later than September 1, 1996; and

                           (xxii)  On the  Startup  Day  with  respect  to  each
         Initial Mortgage Loan and on the related Subsequent  Transfer Date with
         respect to each  Subsequent  Mortgage  Loan, the Trustee will have good
         title on behalf of the Trust to each Mortgage Loan  transferred on such
         date.

                  (b) The Company  hereby assigns to the Trustee for the benefit
of the Owners of the Certificates and the Certificate  Insurer all of its right,
title and interest in respect of each Master  Transfer  Agreement  applicable to
the related Mortgage Loan.  Insofar as such Master Transfer  Agreement  provides
for  representations  and  warranties  made by the related  Originator or by the
Company in respect of a Mortgage Loan and any remedies  provided  thereunder for
any  breach  of such  representations  and  warranties,  such  right,  title and
interest  may be  enforced  by the  Servicer  or by the Trustee on behalf of the
Owners or by the  Certificate  Insurer.  Upon the discovery by the Company,  the
Servicer,  the  Certificate  Insurer  or the  Trustee  of a breach of any of the
representations and warranties made in a Master Transfer Agreement in respect of
any  Mortgage  Loan,  without  regard  to  any  limitation  set  forth  in  such
representation  or  warranty  concerning  the  knowledge  of the  Company or any
related  Originator  as to  the  facts  stated  therein,  which  materially  and
adversely  affects the interests of the Owners or of the Certificate  Insurer in
such Mortgage Loan the party  discovering  such breach shall give prompt written
notice  to the  other  parties  hereto  and the  Certificate  Insurer,  as their
interests may appear.  The Servicer shall promptly notify the related Originator
of such breach and  request  that such  Originator  cure such breach or take the
actions  described in Section  3.4(b)  hereof  within the time periods  required
thereby,  and if such  Originator  does not cure  such  breach  in all  material
respects, the Company shall cure such breach or take such actions. Except as set
forth in Section 3.4, the  obligations  of the Company or Servicer,  as the case
may be,  shall be limited to the remedies for cure set forth in Section 3.4 with
respect  to any  Mortgage  Loan as to which such a breach  has  occurred  and is
continuing;  the  remedies  set forth in Section 3.4 shall  constitute  the sole
remedy with respect to such breach available to the Owners,  the Trustee and the
Certificate Insurer.

                  The Company  acknowledges that a breach of any  representation
or  warranty  (x)  relating to  marketability  of title  sufficient  to transfer
unencumbered  title to a Mortgage Loan and (y) relating to enforceability of the
Mortgage  Loan against the related  Mortgagor or Property is a priori the breach
of a  representation  or warranty which  "materially  and adversely  affects the
interests of the Owners or of the Certificate Insurer" in such Mortgage Loan.

                  Section 3.4.  Covenants of the Company to Take Certain Actions
with Respect to the Mortgage Loans In Certain Situations.  (a) With the provisos
and limitations as to remedies set forth in this Section 3.4, upon the discovery
by any  Originator,  the Company,  the Servicer,  the Certificate  Insurer,  any
Sub-Servicer or the Trustee that the representations and warranties set forth in
Section 3.3 of this Agreement or in the Master Transfer Agreement were untrue in
any  material  respect as of the Startup  Day (or in the case of the  Subsequent
Mortgage Loans, as of the respective  Subsequent  Transfer Date),  and that such
breach of the  representations  and warranties  materially and adversely affects
the interests of the Owners or of the Certificate Insurer, the party discovering
such breach shall give prompt  written notice to the other parties hereto and to
the Certificate Insurer.

                  (b) Upon the earliest to occur of the Company's discovery, its
receipt of notice of breach from any one of the other parties hereto or from the
Certificate Insurer or such time as a breach

                                       37
<PAGE>
of  any  representation  and  warranty  materially  and  adversely  affects  the
interests of the Owners or of the  Certificate  Insurer as set forth above,  the
Company hereby covenants and warrants that it shall promptly cure such breach in
all material respects or it shall (or shall cause an affiliate of the Company to
or an Originator to), subject to the further requirements of this paragraph,  on
the second Remittance Date next succeeding such discovery,  receipt of notice or
such other time (i)  substitute  in lieu of each  Mortgage  Loan in the  related
Mortgage  Loan Group which has given rise to the  requirement  for action by the
Company a Qualified  Replacement  Mortgage and deliver the  Substitution  Amount
applicable  thereto,  together  with the  aggregate  amount  of all  Delinquency
Advances and Servicing  Advances  theretofore made with respect to such Mortgage
Loan, to the Servicer for deposit in the Principal and Interest  Account or (ii)
purchase such Mortgage Loan from the Trust at a purchase price equal to the Loan
Purchase Price thereof,  which purchase price shall be delivered to the Servicer
for deposit in the Principal and Interest  Account.  In connection with any such
proposed purchase or substitution,  the Company, at its expense,  shall cause to
be delivered to the Trustee and to the Certificate Insurer an opinion of counsel
experienced in federal income tax matters stating whether or not such a proposed
purchase or substitution would constitute a Prohibited Transaction for the Trust
or would  jeopardize  the status of the Trust as a REMIC,  and the Company shall
only be required to take either such action to the extent such action  would not
constitute a Prohibited  Transaction  for the Trust or would not  jeopardize the
status  of the Trust as a REMIC.  Any  required  purchase  or  substitution,  if
delayed by the absence of such opinion shall  nonetheless occur upon the earlier
of (i) the  occurrence  of a default or  imminent  default  with  respect to the
Mortgage Loan or (ii) the delivery of such opinion.  It is understood and agreed
that the  obligation  of the Company to cure the defect,  or  substitute  for or
purchase any Mortgage Loan as to which a representation or warranty is untrue in
any material  respect and has not been remedied shall constitute the sole remedy
available to the Owners, the Trustee and the Certificate Insurer.

                  (c) In the event that any  Qualified  Replacement  Mortgage is
delivered  by an  Originator  or by the  Company to the Trust  pursuant  to this
Section 3.4 or Section 3.6 hereof,  the related Originator and the Company shall
be  obligated to take the actions  described  in Section  3.4(b) with respect to
such Qualified Replacement Mortgage upon the discovery by any of the Owners, the
Company, the Servicer,  the Certificate Insurer, any Sub-Servicer or the Trustee
that any of the  representations  and warranties set forth in the related Master
Transfer Agreement or in Section 3.3 above are untrue in any material respect on
the date such Qualified  Replacement Mortgage is conveyed to the Trust such that
the interests of the Owners or the Certificate  Insurer in the related Qualified
Replacement Mortgage are materially and adversely affected;  provided,  however,
that for the purposes of this subsection (c) the  representations and warranties
in the related  Master  Transfer  Agreement or as set forth in Section 3.3 above
referring to items "as of the Cut-Off  Date" or "as of the Startup Day" shall be
deemed to refer to such items as of the date such Qualified Replacement Mortgage
is conveyed to the Trust.

                  (d) It is  understood  and agreed that the covenants set forth
in this Section 3.4 shall  survive  delivery of the  respective  Mortgage  Loans
(including Qualified Replacement Mortgages) to the Trustee.

                  (e) The Trustee shall have no duty to conduct any  affirmative
investigation  other than as specifically  set forth in this Agreement as to the
occurrence of any  condition  requiring the  repurchase or  substitution  of any
Mortgage Loan pursuant to this section or the  eligibility  of any Mortgage Loan
for purposes of this Agreement.

                  Section  3.5.  Conveyance  of  the  Mortgage  Loans.  (a)  The
Company,  concurrently with the execution and delivery hereof, hereby transfers,
assigns,  sets over and otherwise conveys without  recourse,  to the Trustee for
the benefit of the Owners of the Certificates and the Certificate  Insurer,  all
right,  title and interest of the Company in and to each Initial  Mortgage  Loan
listed

                                       38
<PAGE>

on the Schedules of Mortgage Loans delivered by the Company, on the Startup Day,
all right,  title and interest in and to principal and interest due on each such
Initial  Mortgage  Loan after the Cut-Off Date (other than payments of principal
due and interest accrued on or before the Cut-Off Date) and all its right, title
and  interest in and to all  Insurance  Policies;  provided,  however,  that the
Company  reserves  and  retains  all its  right,  title and  interest  in and to
principal  (including  Prepayments)  collected and principal and interest due on
each Initial  Mortgage Loan on or prior to the Cut-Off Date. The transfer by the
Company of the Initial  Mortgage  Loans and the  Subsequent  Mortgage  Loans set
forth on the  Schedules  of Mortgage  Loans to the  Trustee is  absolute  and is
intended  by the  Owners and all  parties  hereto to be treated as a sale by the
Company.

                  It  is  intended  that  the  sale,  transfer,  assignment  and
conveyance herein contemplated constitute a sale of the Mortgage Loans conveying
good title thereto free and clear of any liens and encumbrances from the Company
to the Trust and that the Mortgage Loans not be part of the Company's  estate in
the event of an  insolvency.  In the event  that  either  such  conveyance  or a
conveyance  pursuant to Section 3.8 and any  Subsequent  Transfer  Agreement  is
deemed to be a loan, the parties intend that the Company shall be deemed to have
granted  to the  Trustee a security  interest  of first  priority  in all of the
Company's right, title and interest in the Mortgage, Note and the File, and that
this Agreement shall constitute a security agreement under applicable law.

                  In  connection  with  the  sale,  transfer,   assignment,  and
conveyance,  the Company has filed, in the appropriate  office or offices in the
States of California and New York, a UCC-1 financing  statement  executed by the
Company as debtor,  naming the Trustee as secured  party and listing the Initial
Mortgage  Loans and the other property  described  above as collateral and on or
prior to each  Subsequent  Transfer Date the Company will file in such offices a
UCC-1 financing  statement listing the Subsequent  Mortgage Loans so transferred
as collateral.  The  characterization of the Company as a debtor and the Trustee
as the  secured  party in such  financing  statements  is solely for  protective
purposes and shall in no way be construed as being contrary to the intent of the
parties  that this  transaction  be  treated as a sale of the  Company's  entire
right,  title and  interest in the Mortgage  Loans and the related  Files to the
Trust. In connection with such filing, the Company agrees that it shall cause to
be filed all necessary  continuation  statements thereof and to take or cause to
be taken such actions and execute such documents as are necessary to perfect and
protect the  Trustee's and the Owners'  interests in the Mortgage  Loans and the
File.

                  (b) In  connection  with the  transfer and  assignment  of the
Mortgage Loans, the Company agrees to:

                       (i) cause to be delivered, on or prior to the Startup Day
               (except  as  otherwise  stated  below)  without  recourse  to the
               Trustee on the Startup Day with respect to each Initial  Mortgage
               Loan  listed  on  the  Schedule  of  Mortgage  Loans  or on  each
               Subsequent Transfer Date with respect to each Subsequent Mortgage
               Loan:

                            (a) the original Notes or certified  copies thereof,
                    endorsed without recourse by the related Originator, "Pay to
                    the   order   of   ______________________________,   without
                    recourse" or "Pay to the order of holder, without recourse."
                    In the event  that the  Mortgage  Loan was  acquired  by the
                    related  Originator in a merger,  the endorsement must be by
                    the "(related  Originator),  successor by merger to (name of
                    predecessor)";  and in the event that the Mortgage  Loan was
                    acquired or originated by the related Originator while doing
                    business under another name, the endorsement  must be by the
                    "(related Originator), formerly known as (previous name)";

                                       39
<PAGE>
                            (b)  originals  of  all   intervening   assignments,
                    showing a complete chain of assignment  from  origination to
                    the  related  Originator,   if  any,  including  warehousing
                    assignments,  with evidence of recording  thereon (or, if an
                    original  intervening  assignment has not been returned from
                    the recording office, a certified copy thereof, the original
                    to be delivered to the Trustee forthwith after return);

                            (c)  originals of all  assumption  and  modification
                    agreements,  if any (or,  if an original  assumption  and/or
                    modification  agreement  has  not  been  returned  from  the
                    recording office, a certified copy thereof,  the original to
                    be delivered to the Trustee forthwith after return);

                            (d) either (A) the original  Mortgage  with evidence
                    of recording  thereon or a certified copy of the Mortgage as
                    recorded,  or (B) if the original  Mortgage has not yet been
                    returned from the recording  office, a certified copy of the
                    Mortgage,  together with a receipt from the recording office
                    or from a title  insurance  company or a  certificate  of an
                    Authorized Person of the related Originator  indicating that
                    such Mortgage has been delivered for recording;

                            (e) the  original  assignment  of Mortgage  for each
                    Mortgage  Loan  conveying  the  Mortgage  to  Bankers  Trust
                    Company of California, N.A. as Trustee of the First Alliance
                    Mortgage Loan Trust 1996-2 which assignment shall be in form
                    and substance acceptable for recording in the state or other
                    jurisdiction  where the  mortgaged  property is located and,
                    within 75  Business  Days  following  the  Startup  Day with
                    respect to the Initial Mortgage Loans, or within 75 Business
                    Days of each  Subsequent  Transfer  Date with respect to the
                    Subsequent  Mortgage  Loans,  a recorded  assignment of each
                    such Mortgage;  provided that in the event that the Mortgage
                    Loan was acquired by the related Originator in a merger, the
                    assignment of Mortgage must be by the "(related Originator),
                    successor  by merger to (name of  predecessor)";  and in the
                    event that the Mortgage  Loan was acquired or  originated by
                    the related  Originator  while doing  business under another
                    name,  the  assignment  of Mortgage must be by the "(related
                    Originator),  formerly known as (previous name)" (subject to
                    the foregoing, and where permitted under the applicable laws
                    of the jurisdiction where the mortgaged property is located,
                    the   assignments   of  Mortgage  may  be  made  by  blanket
                    assignments for Mortgage Loans covering mortgaged properties
                    situated   within  the  same   county  or  other   permitted
                    governmental subdivision); and

                            (f) evidence of title  insurance with respect to the
                    mortgaged property in the form of a binder or commitment.

                       (ii) except with  respect to  Mortgage  Loans  covered by
               opinions  of counsel  delivered  in the  manner  set forth  below
               ("Assignment  Opinions"),  cause, as soon as possible but no more
               than 75 Business  Days  following the Startup Day with respect to
               the Initial  Mortgage  Loans,  or within 75 Business Days of each
               Subsequent  Transfer Date with respect to the Subsequent Mortgage
               Loans,  the  Originators  to deliver to the Trustee copies of all
               Mortgage  assignments  submitted for  recording,  together with a
               list of (x) all  Mortgages for which no Mortgage  assignment  has
               yet been  submitted for recording by the related  Originator  (y)
               reasons why the related  Originator  has not yet  submitted  such
               Mortgage assignments for recording;  provided, however, that with
               respect to Mortgage Loans subject to  jurisdiction  in the states
               of California,  Colorado,  Illinois, Ohio, Oregon,  Pennsylvania,
               Washington,  Georgia  and  Arizona  an  Originator  shall  not be
               required to record an assignment of a Mortgage if the

                                       40

<PAGE>
               Company furnishes to the Trustee and the Certificate  Insurer, on
               or before the  Startup Day with  respect to the Initial  Mortgage
               Loans,  or on each  Subsequent  Transfer Date with respect to the
               Subsequent   Mortgage  Loans,  at  the  Company's  expense,   the
               Assignment  Opinions  which opine that recording is not necessary
               to perfect the rights of the Trustee in the related  Mortgage (in
               form  satisfactory  to  the  Certificate  Insurer,   Moody's  and
               Standard & Poor's).  With respect to any Mortgage  assignment set
               forth on the aforementioned list which has not been submitted for
               recording  for a reason  other than a lack of original  recording
               information  or with  respect  to  Mortgages  not  covered by the
               Assignment  Opinions,  the Trustee shall make an immediate demand
               on the Company to cause such Mortgage  assignments to be prepared
               and shall inform the Certificate Insurer of the Company's failure
               to cause such Mortgage  assignments  to be prepared.  Thereafter,
               the Trustee shall  cooperate in executing any documents  prepared
               by the  Certificate  Insurer  and  submitted  to the  Trustee  in
               connection with this  provision.  Following the expiration of the
               75-Business Day period  following the Startup Day with respect to
               the Initial  Mortgage  Loans,  or within 75 Business Days of each
               Subsequent  Transfer Date with respect to the Subsequent Mortgage
               Loans  and  except  with  respect  to  Mortgages  covered  by the
               Assignment  Opinions,  the  Company  shall cause to be prepared a
               Mortgage assignment for any Mortgage for which original recording
               information is  subsequently  received by the related  Originator
               and shall promptly deliver a copy of such Mortgage  assignment to
               the Trustee.

                  All recording  required  pursuant to this Section 3.5 shall be
accomplished   at  the   expense  of  the   Originators   or  of  the   Company.
Notwithstanding anything to the contrary contained in this Section 3.5, in those
instances where the public recording office retains the original  Mortgage,  the
assignment of a Mortgage or the intervening assignments of the Mortgage after it
has been recorded, the Company shall be deemed to have satisfied its obligations
hereunder  upon  delivery  to the  Trustee  of a copy  of  such  Mortgage,  such
assignment or assignments of Mortgage  certified by the public  recording office
to be a true copy of the recorded original thereof.

                  Copies of all  Mortgage  assignments  received  by the Trustee
shall be kept in the related File.

                  (c) In the case of  Initial  Mortgage  Loans  which  have been
prepaid in full on or after the Cut-Off  Date and prior to the Startup  Day, the
Company,  in lieu of the  foregoing,  will deliver within 15 Business Days after
the Startup Day to the Trustee a certification  of an Authorized  Officer in the
form set forth in Exhibit D.

                  (d) The Company shall transfer, assign, set over and otherwise
convey  without  recourse,  to the Trustee all right,  title and interest of the
Company in and to any Qualified Replacement Mortgage delivered to the Trustee on
behalf of the Trust by the Company pursuant to Section 3.4 or Section 3.6 hereof
and all its right,  title and  interest to  principal  and  interest due on such
Qualified  Replacement  Mortgage after the applicable  Replacement Cut-Off Date;
provided,  however,  that the Company shall reserve and retain all right,  title
and interest in and to payments of principal and interest due on such  Qualified
Replacement Mortgage on and prior to the applicable Replacement Cut-Off Date.

                  (e) As to each  Mortgage  Loan  released  from  the  Trust  in
connection with the conveyance of a Qualified Replacement Mortgage therefor, the
Trustee will transfer,  assign,  set over and otherwise convey without recourse,
on the  Company's  order,  all of its right,  title and  interest in and to such
released  Mortgage  Loan  and all the  Trust's  right,  title  and  interest  to
principal and interest due on such released  Mortgage Loan after the  applicable
Replacement Cut-Off Date;  provided,  however,  that the Trust shall reserve and
retain all  right,  title and  interest  in and to  payments  of  principal  and
interest  due on such  released  Mortgage  Loan on and  prior to the  applicable
Replacement Cut-Off Date.

                                       41
<PAGE>
                  (f) In  connection  with  any  transfer  and  assignment  of a
Qualified  Replacement  Mortgage  to the  Trustee  on behalf of the  Trust,  the
Company  agrees to cause to be delivered  to the Trustee the items  described in
Section  3.5(b)  on the  date  of such  transfer  and  assignment  or if a later
delivery  time is  permitted  by  Section  3.5(b)  then no later than such later
delivery time.

                  (g) As to each  Mortgage  Loan  released  from  the  Trust  in
connection with the conveyance of a Qualified  Replacement  Mortgage the Trustee
shall deliver on the date of conveyance of such Qualified  Replacement Mortgage,
and on the order of the Company (i) the original  Note, or the  certified  copy,
relating thereto,  endorsed without recourse, to the Company and (ii) such other
documents as constituted the File with respect thereto.

                  (h) If a Mortgage  assignment  is lost  during the  process of
recording,  or is returned from the recorder's office unrecorded due to a defect
therein, the Company shall prepare a substitute  assignment or cure such defect,
as the case  may be,  and  thereafter  cause  each  such  assignment  to be duly
recorded.

                  (i) The Company shall reflect on its records that the Mortgage
Loans have been sold to the Trust.

                  Section 3.6. Acceptance by Trustee;  Certain  Substitutions of
Mortgage Loans; Certification by Trustee.

                  (a) The Trustee  agrees to execute and deliver to the Company,
the  Servicer  and  the  Certificate  Insurer  on the  Startup  Day  an  Initial
Certification  in the form annexed hereto as Exhibit E to the effect that, as to
each  Mortgage  Loan listed in the  Schedules of Mortgage  Loans (other than any
Mortgage Loan paid in full or any Mortgage Loan specifically  identified in such
certification as not covered by such certification),  (i) all documents required
to be delivered to it pursuant to this  Agreement  with respect to such Mortgage
Loan are in its  possession,  (ii) such  documents  have been reviewed by it and
appear regular on their face and relate to such Mortgage Loan and (iii) based on
its  examination  and only as to the foregoing  documents,  the  information set
forth  on the  Schedules  of  Mortgage  Loans  as to  loan  number  and  address
accurately reflects  information set forth in the File. The Trustee shall not be
under any duty or  obligation  to  inspect,  review or examine  said  documents,
instruments,  certificates  or  other  papers  to  determine  that  the same are
genuine,  enforceable or appropriate  for the  represented  purpose or that they
have  actually been recorded or that they are other than what they purport to be
on their  face.  Within 90 days of the  Startup  Date (or,  with  respect to any
document  delivered  after the Startup  Day,  within 45 days of receipt and with
respect to any  Subsequent  Mortgage  Loan or  Qualified  Replacement  Mortgage,
within 45 days after the  assignment  thereof) the Trustee  shall deliver to the
Company,  Certificate Insurer and the Servicer a Final Certification in the form
annexed hereto as Exhibit F evidencing the  completeness of the Files,  with any
applicable exceptions noted thereon.

                  (b) If in the process of reviewing the Files and preparing the
certifications  referred to above the Trustee  finds any  document or  documents
constituting  a part of a File  which  is not  properly  executed,  has not been
received  within the  specified  period or is unrelated  to the  Mortgage  Loans
identified  in the Schedules of Mortgage  Loans,  or that any Mortgage Loan does
not  conform as to loan  number and  address  as set forth in the  Schedules  of
Mortgage  Loans,   the  Trustee  shall  promptly  notify  the  Company  and  the
Certificate  Insurer.  The Company shall use reasonable efforts to cure any such
defect  within 60 days from the date on which the Company  was  notified of such
defect,  and if the Company does not cure such defect in all  material  respects
during such period, the Company will (or will cause the related Originator or an
affiliate  of the  Company  to) on  the  next  succeeding  Remittance  Date  (i)
substitute in lieu of such Mortgage  Loan a Qualified  Replacement  Mortgage and
deliver the

                                       42
<PAGE>
Substitution  Amount  applicable  thereto  to the  Servicer  for  deposit in the
Principal and Interest Account or (ii) purchase such Mortgage Loan at a purchase
price equal to the Loan Purchase  Price  thereof,  which purchase price shall be
delivered to the Servicer for deposit in the Principal and Interest Account.  In
connection  with any such proposed  purchase or  substitution  the Company shall
cause  at the  Company's  expense  to be  delivered  to the  Trustee  and to the
Certificate  Insurer an opinion of  counsel  experienced  in federal  income tax
matters  stating whether or not such a proposed  purchase or substitution  would
constitute a Prohibited Transaction for the Trust or would jeopardize the status
of the Trust as a REMIC,  and the Company  shall only be required to take either
such  action to the  extent  such  action  would  not  constitute  a  Prohibited
Transaction  for the Trust or would not  jeopardize the status of the Trust as a
REMIC. Any required purchase or substitution,  if delayed by the absence of such
opinion  shall  nonetheless  occur upon the earlier of (i) the  occurrence  of a
default  or  imminent  default  with  respect to the  Mortgage  Loan or (ii) the
delivery of such opinion.

                  Section 3.7. Cooperation Procedures. (a) The Company shall, in
connection  with the  delivery  of each  Qualified  Replacement  Mortgage to the
Trustee,  provide the Trustee with the information set forth in the Schedules of
Mortgage Loans with respect to such Qualified Replacement Mortgage.

                  (b) The Company,  the  Servicer,  and the Trustee  covenant to
provide each other with all data and information required to be provided by them
hereunder at the times required hereunder,  and additionally covenant reasonably
to cooperate with each other in providing any additional information required to
be obtained by any of them in connection with their respective duties hereunder.

                  (c) The Servicer  shall  maintain  such  accurate and complete
accounts,  records and computer systems  pertaining to each File as shall enable
it  and  the  Trustee  to  comply  with  this   Agreement.   In  performing  its
recordkeeping  duties the Servicer  shall act in  accordance  with the servicing
standards set forth in this Agreement.  The Servicer shall conduct,  or cause to
be conducted,  periodic audits of its accounts,  records and computer systems as
set forth in Sections 8.16 and 8.17 hereof.  The Servicer shall promptly  report
to the Trustee any failure on its part to  maintain  its  accounts,  records and
computer  systems as herein  provided and promptly  take  appropriate  action to
remedy any such failure.

                  (d) The Company  further  confirms to the Trustee  that it has
caused the portions of the electronic  ledger  relating to the Mortgage Loans to
be clearly and  unambiguously  marked to indicate that such Mortgage  Loans have
been sold, transferred, assigned and conveyed to the Trustee and constitute part
of the Trust Estate in accordance with the terms of the trust created  hereunder
and that the  Company  will  treat the  transaction  contemplated  by such sale,
transfer, assignment and conveyance as a sale for accounting purposes.

                                       43
<PAGE>
                  Section 3.8.  Conveyance of the Subsequent Mortgage Loans. (a)
Subject to the  satisfaction  of the  conditions  set forth in  Section  3.5 and
paragraphs  (b),  (c) and (d)  below  (based  on the  Trustee's  review  of such
conditions)  in  consideration  of  the  Trustee's   delivery  on  the  relevant
Subsequent  Transfer  Dates to or upon  the  order  of the  Company  of all or a
portion of the balance of funds in the Pre- Funding  Account,  the Company shall
on any Subsequent Transfer Date sell,  transfer,  assign, set over and otherwise
convey without recourse,  to the Trustee,  all of the Company's right, title and
interest in and to each Subsequent  Mortgage Loan listed on the related Schedule
of Mortgage Loans (other than any principal and interest payments due thereon on
or prior to the relevant  Subsequent  Cut-Off Date) which the Company is causing
to be  delivered  to the Trustee  herewith  (and all  substitutions  therefor as
provided by Sections  3.3,  3.4 and 3.6)  together  with the related  Subsequent
Mortgage Loan documents and the Company's interest in any Property which secured
a Subsequent Mortgage Loan but which has been acquired by foreclosure or deed in
lieu of  foreclosure,  and all payments  thereon and proceeds of the conversion,
voluntary or  involuntary,  of the  foregoing  and proceeds of all the foregoing
(including,  but  not  by way  of  limitation,  all  proceeds  of  any  mortgage
insurance,   hazard  insurance  and  title  insurance  policy  relating  to  the
Subsequent Mortgage Loans, cash proceeds, accounts, accounts receivable,  notes,
drafts, acceptances,  chattel paper, checks, deposit accounts, rights to payment
of any and every kind, and other forms of obligations and  receivables  which at
any time constitute all or part of or are included in the proceeds of any of the
foregoing).

                  The transfer by the Company of the  Subsequent  Mortgage Loans
set forth on the  related  Schedule of  Mortgage  Loans to the Trustee  shall be
absolute  and shall be  intended  by the  Owners  and all  parties  hereto to be
treated as a sale by the Company.  Any  Subsequent  Mortgage Loan so transferred
will be included  in one and only one of either  Group I or Group II. The amount
released from the Pre- Funding  Account shall be one hundred  percent  (100%) of
the  aggregate   principal   balances  of  the  Subsequent   Mortgage  Loans  so
transferred.  Upon the transfer by the Company of the Subsequent  Mortgage Loans
hereunder,  such  Subsequent  Mortgage Loans (and all principal and interest due
thereon  subsequent  to the  Subsequent  Cut Off Date) and all other  rights and
interests with respect to such Subsequent Mortgage Loans transferred pursuant to
a Subsequent Transfer Agreement shall be deemed for all purposes hereunder to be
part of the Trust  Estate.  The Company  hereby  covenants and agrees to use its
best efforts to ensure that a sufficient  amount of  Subsequent  Mortgage  Loans
will be  transferred  to the Trust  during  the  Funding  Period  to reduce  the
Pre-Funded Amount to less than $100,000 for each Group.

                  (b) The  obligation  of the Trustee to accept the  transfer of
the Subsequent  Mortgage Loans and the other property and rights related thereto
described in paragraph (a) above is subject to the  satisfaction  of each of the
following conditions on or prior to the related Subsequent Transfer Date:

                       (i) the Company  shall have  provided the Trustee and the
                  Certificate  Insurer  with an  Addition  Notice and shall have
                  provided any  information  reasonably  requested by any of the
                  foregoing with respect to the Subsequent Mortgage Loans;

                       (ii) the Company  shall have  delivered  to the Trustee a
                  duly  executed  Subsequent  Transfer  Agreement  (including an
                  acceptance  by the  Trustee)  in  substantially  the  form  of
                  Exhibit L, which shall  include a Schedule of Mortgage  Loans,
                  listing the  Subsequent  Mortgage Loans and any other exhibits
                  listed thereon;

                       (iii) the Company  shall have  deposited in the Principal
                  and Interest Account all principal  collected and interest due
                  in respect of such  Subsequent  Mortgage Loans on or after the
                  related Subsequent Cut Off Date;

                                       44
<PAGE>
                       (iv) as of each Subsequent Transfer Date, the Company was
                  not insolvent, nor will it be made insolvent by such transfer,
                  nor is it aware of any pending insolvency;

                       (v) the Funding Period shall not have ended;

                       (vi) the Company  shall have  delivered to the Trustee an
                  Officer's  Certificate  confirming  the  satisfaction  of each
                  condition precedent specified in items (i) through (v) of this
                  paragraph   (b)  and  in  the  related   Subsequent   Transfer
                  Agreement; and

                       (vii) the Company  shall have  delivered  to the Trustee,
                  the Rating  Agencies and the Certificate  Insurer  opinions of
                  counsel  with  respect  to  the  transfer  of  the  Subsequent
                  Mortgage  Loans  substantially  in the form of the opinions of
                  counsel  delivered to the Certificate  Insurer and the Trustee
                  on the Startup Day with respect to the Initial  Mortgage Loans
                  (bankruptcy, corporate and tax).

                  (c)  The  obligation  of  the  Trust  to  purchase  Subsequent
Mortgage Loans for addition to Group I on a Subsequent  Transfer Date is subject
to the following  requirements:  (i) such Subsequent Mortgage Loan may not be 30
or more days contractually delinquent as of the related Subsequent Cut Off Date;
(ii) the  remaining  term to maturity of such  Subsequent  Mortgage Loan may not
exceed 30 years;  (iii) such Subsequent  Mortgage Loan will have a Combined Loan
to Value  Ratio of not more than 80% and (iv)  following  the  purchase  of such
Subsequent  Mortgage  Loans by the Trust,  the  Mortgage  Loans  (including  the
Subsequent  Mortgage  Loans) in Group I (a) will have a weighted  average Coupon
Rate of at least 9.70%;  (b) will have a weighted average Combined Loan to Value
Ratio of not more than 59.93%;  (c) will have no Mortgage  Loan with a principal
balance  in  excess  of  $255,000  and  will  satisfy  the  representations  and
warranties  set forth in Section  3.3  hereof.  In  addition,  the final pool of
Mortgage Loans in Group I shall conform to the guidelines set forth in paragraph
29 of the "Commitment to Issue a Financial  Guaranty Insurance Policy dated June
12, 1996" from the Certificate Insurer to the Company relating to the Fixed Rate
Certificate Insurance Policy.

                  (d)  The  obligation  of  the  Trust  to  purchase  Subsequent
Mortgage Loans for addition to Group II on a Subsequent Transfer Date is subject
to the following  requirements:  (i) such Subsequent Mortgage Loan may not be 30
or more days contractually delinquent as of the related Subsequent Cut Off Date;
(ii) the  remaining  term to maturity of such  Subsequent  Mortgage Loan may not
exceed 30 years;  (iii) such Subsequent  Mortgage Loan will have a Combined Loan
to Value Ratio of not more than 80%;  and (iv)  following  the  purchase of such
Subsequent  Mortgage  Loans by the Trust,  the  Mortgage  Loans  (including  the
Subsequent  Mortgage Loans) in Group II (a) will have a weighted  average margin
of at least 5.65%; (b) will have a weighted average Combined Loan to Value Ratio
of not more than  61.96%;  and (c) will have no  Mortgage  Loan with a principal
balance in excess of  $220,000  and (d) will  satisfy  the  representations  and
warranties  set forth in Section  3.3  hereof.  In  addition,  the final pool of
Mortgage  Loans in  Group  II  shall  conform  to the  guidelines  set  forth in
paragraph 29 of the "Commitment to Issue a Financial  Guaranty  Insurance Policy
dated June 12, 1996 from the Certificate  Insurer to the Company relating to the
Variable Rate Certificate Insurance Policy.

                  (e) In connection  with each  Subsequent  Transfer Date and on
the Payment Date  occurring in July 1996, the Trustee shall  determine:  (i) the
amount and correct dispositions of the Group I and Group II Capitalized Interest
Requirements,  Overfunded Interest Amounts, Pre-Funding Account Earnings and the
Pre-Funded  Amount and (ii) any other  necessary  matters in connection with the
administration  of the  Pre-Funding  Account  and of  the  Capitalized  Interest
Account.  In the event that any amounts are  released as a result of an error in
calculation to the Owners or the Company from the Pre-Funding

                                       45
<PAGE>
Account or from the  Capitalized  Interest  Account,  such Owners or the Company
shall immediately repay such amounts to the Trustee.

                                   ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

                  Section  4.1.  Issuance of  Certificates.  On the Startup Day,
upon the Trustee's receipt from the Company of an executed Delivery Order in the
form set forth as Exhibit G hereto, the Trustee shall execute,  authenticate and
deliver  the  Certificates  on  behalf  of the  Trust  in  accordance  with  the
directions set forth in such Delivery Order.

                  Section 4.2. Sale of Certificates.  At 9 a.m. Los Angeles time
on the Startup  Date,  at the offices of the Company,  17305 Von Karman  Avenue,
Irvine,  California  the Company will sell and convey the Mortgage Loans and the
money,  instruments and other property  related thereto to the Trustee,  and the
Trustee will (i) deliver to the  Underwriter  the Class A  Certificates  with an
aggregate  Percentage  Interest in each Class equal to 100%,  registered  in the
name of Cede & Co.  or in such  other  names as the  Underwriter  shall  direct,
against  payment of the purchase  price thereof by wire transfer of  immediately
available  funds to the  Trustee  and (ii)  deliver to the  Company  the Class R
Certificates, with an aggregate Percentage Interest in each Class equal to 100%,
registered  as the Company  shall  request.  Upon the  Trustee's  receipt of the
entire net proceeds of the sale of the Class A  Certificates  the Company  shall
instruct  the  Trustee  to:  (a)  deposit  (i) an amount  equal to the  Original
Pre-Funded  Amount  in the  Pre-Funding  Account  and  (ii) an  amount  equal to
$53,422.01 in the Capitalized Interest Account Amount contributed by the Company
out of such proceeds or otherwise,  (b) pay any fees and expenses  identified by
the Company and (c) pay to the Company the balance after deducting such amounts.
The Company shall pay directly to the Certificate Insurer the Initial Premiums.

                                    ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

                  Section 5.1.  Terms.  (a) The  Certificates  are  pass-through
securities  having the rights  described  therein  and  herein.  Notwithstanding
references  herein or therein with respect to the Certificates as to "principal"
and  "interest"  no debt  of any  Person  is  represented  thereby,  nor are the
Certificates or the underlying  Notes  guaranteed by any Person (except that the
Notes may be recourse to the Mortgagors  thereof to the extent  permitted by law
and  except  for the  rights of the  Trustee  with  respect  to the  Certificate
Insurance  Policies).  Distributions on the Certificates are payable solely from
payments  received  on or with  respect to the  Mortgage  Loans  (other than the
Servicing  Fees),  moneys  in the  Principal  and  Interest  Account,  except as
otherwise provided herein, moneys in the Pre-Funding Account and the Capitalized
Interest  Account from earnings on moneys and the proceeds of property held as a
part of the Trust  Estate  and,  upon the  occurrence  of certain  events,  from
Insured Payments. Each Certificate entitles the Owner thereof to receive monthly
on each Payment Date, in order of priority of distributions with respect to such
Class of  Certificates a specified  portion of such payments with respect to the
Mortgage Loans in the related  Mortgage Loan Group and certain  related  Insured
Payments, pro rata in accordance with such Owner's Percentage Interest.

                  (b) Each Owner is required,  and hereby  agrees,  to return to
the Trustee at the  Corporate  Trust Office any  Certificate  prior to the final
distribution due thereon.  Any such Certificate as to which the Trustee has made
the final  distribution  thereon shall be deemed canceled and shall no longer be
Outstanding for any purpose of this Agreement.

                                       46
<PAGE>
                  Section 5.2. Forms. The Class A-1 Certificates,  the Class A-2
Certificates,  the Class A-3  Certificates,  the Class A-4  Certificates and the
Class R Certificates  shall be in substantially  the forms set forth in Exhibits
A-1, A-2, A-3, A-4 and C hereof, respectively, with such appropriate insertions,
omissions,  substitutions  and other  variations as are required or permitted by
this Agreement or as may in the Company's judgment be necessary,  appropriate or
convenient to comply,  or facilitate  compliance,  with applicable laws, and may
have such letters,  numbers or other marks of identification and such legends or
endorsements  placed  thereon as may be required to comply with the rules of any
applicable  securities laws or as may,  consistently  herewith, be determined by
the Authorized Officer of the Trustee executing such Certificates,  as evidenced
by his execution thereof.

                  Section 5.3.  Execution,  Authentication  and  Delivery.  Each
Certificate shall be executed on behalf of the Trust, by the manual or facsimile
signature of one of the Trustee's Authorized Officers and shall be authenticated
by the  manual  or  facsimile  signature  of one  of  the  Trustee's  Authorized
Officers.

                  Certificates  bearing the manual  signature of individuals who
were  at any  time  the  proper  officers  of the  Trustee  shall,  upon  proper
authentication  by the  Trustee,  bind  the  Trust,  notwithstanding  that  such
individuals  or any of them  have  ceased  to hold  such  offices  prior  to the
execution and delivery of such  Certificates or did not hold such offices at the
date of authentication of such Certificates.

                  The initial  Certificates shall be dated as of the Startup Day
and delivered at the Closing to the parties specified in Section 4.2 hereof.

                  No Certificate shall be valid until executed and authenticated
as set forth above.

                  Section 5.4.  Registration and Transfer of  Certificates.  (a)
The Trustee, as registrar, shall cause to be kept a register (the "Register") in
which, subject to such reasonable  regulations as it may prescribe,  the Trustee
shall provide for the  registration  of  Certificates  and the  registration  of
transfer  of  Certificates.  The  Trustee  is hereby  appointed  registrar  (the
"Registrar")  for the  purpose of  registering  Certificates  and  transfers  of
Certificates as herein  provided.  The Owners and the Certificate  Insurer shall
have the right to inspect the Register  during  business  hours upon  reasonable
notice (but no less than 2 Business Days) and to obtain copies thereof.

                  (b) Subject to the  provisions  of Section  5.8  hereof,  upon
surrender  for  registration  of  transfer  of any  Certificate  at  the  office
designated  as  the  location  of  the  Register,  the  Trustee  shall  execute,
authenticate  and  deliver,  in  the  name  of  the  designated   transferee  or
transferees,  one or more new  Certificates of a like Class and in the aggregate
principal amount of the Certificate so surrendered.

                  (c) At the  option  of any  Owner,  Certificates  of any Class
owned by such Owner may be exchanged for other  Certificates  authorized of like
Class,  tenor,  aggregate  original  principal  amount and  bearing  numbers not
contemporaneously   outstanding,  upon  surrender  of  the  Certificates  to  be
exchanged at the office designated as the location of the Register. Whenever any
Certificate  is  so  surrendered  for  exchange,   the  Trustee  shall  execute,
authenticate and deliver the Certificate or Certificates  which the Owner making
the exchange is entitled to receive.

                  (d) All Certificates  issued upon any registration of transfer
or  exchange  of  Certificates  shall be valid  evidence  of the same  ownership
interests in the Trust and entitled to the same benefits under this Agreement as
the Certificates surrendered upon such registration of transfer or exchange.

                                       47
<PAGE>
                  (e)   Every   Certificate   presented   or   surrendered   for
registration  of transfer or exchange shall be duly endorsed,  or be accompanied
by a written  instrument  of transfer in form  satisfactory  to the Trustee duly
executed by the Owner thereof or his attorney duly authorized in writing.

                  (f) No  service  charge  shall  be  made to an  Owner  for any
registration  of  transfer  or  exchange  of  Certificates,  but the Trustee may
require  payment  of a sum  sufficient  to cover  any tax or other  governmental
charge that may be imposed in connection  with any  registration  of transfer or
exchange of Certificates; any other expenses in connection with such transfer or
exchange shall be an expense of the Trust.

                  (g) It is intended that the Class A Certificates be registered
so as to participate in a global book-entry  system with the Depository,  as set
forth  herein.  Each Class of Class A  Certificates  shall,  except as otherwise
provided  in the next  paragraph,  be  initially  issued in the form of a single
fully registered  Class A Certificate with a denomination  equal to the Original
Aggregate Principal Balance.  Upon initial issuance,  the ownership of each such
Class A  Certificate  shall be  registered in the Register in the name of Cede &
Co., or any successor thereto, as nominee for the Depository.

                  On the Startup Day, no Class A Certificates shall be issued in
denominations of less than $1,000 except for one Certificate of each Class which
may be in a denomination  of less than $1,000;  accordingly  the Trust shall not
issue tail certificates on the Startup Day.

                  The Company and the Trustee are hereby  authorized  to execute
and deliver the Representation Letter with the Depository.

                  With  respect  to  Class  A  Certificates  registered  in  the
Register in the name of Cede & Co., as nominee of the  Depository,  the Company,
the Servicer  and the Trustee  shall have no  responsibility  or  obligation  to
Direct or Indirect  Participants  or beneficial  owners for which the Depository
holds Class A Certificates  from time to time as a Depository.  Without limiting
the immediately  preceding sentence,  the Company,  the Servicer and the Trustee
shall have no  responsibility  or obligation with respect to (i) the accuracy of
the records of the Depository, Cede & Co., or any Direct or Indirect Participant
with respect to the  ownership  interest in the Class A  Certificates,  (ii) the
delivery to any Direct or Indirect Participant or any other Person, other than a
registered  Owner of a Class A  Certificate  as shown  in the  Register,  of any
notice  with  respect to the Class A  Certificates  or (iii) the  payment to any
Direct or Indirect  Participant  or any other  Person,  other than a  registered
Owner of a Class A  Certificate  as shown in the  Register,  of any amount  with
respect  to  any   distribution   of  principal  or  interest  on  the  Class  A
Certificates.  No Person other than a registered  Owner of a Class A Certificate
as shown in the Register  shall  receive a certificate  evidencing  such Class A
Certificate.

                  Upon  delivery  by the  Depository  to the  Trustee of written
notice to the effect that the  Depository  has  determined  to  substitute a new
nominee  in place of Cede & Co.,  and  subject  to the  provisions  hereof  with
respect to the  payment of  interest  by the  mailing of checks or drafts to the
registered Owners of Class A Certificates  appearing as registered Owners in the
registration  books  maintained  by the  Trustee at the close of  business  on a
Record  Date,  the name "Cede & Co." in this  Agreement  shall refer to such new
nominee of the Depository.

                  (h) In the  event  that  (i)  the  Depository  or the  Company
advises the Trustee and the  Certificate  Insurer in writing that the Depository
is no longer  willing or able to  discharge  properly  its  responsibilities  as
nominee and depository with respect to the Class A Certificates  and the Company
or the Trustee is unable to locate a qualified  successor or (ii) the Company at
its  sole  option  elects  to  terminate  the  book-entry   system  through  the
Depository, the Class A Certificates shall no longer be

                                       48
<PAGE>
restricted  to being  registered in the Register in the name of Cede & Co. (or a
successor  nominee) as nominee of the Depository.  At that time, the Company may
determine that the Class A  Certificates  shall be registered in the name of and
deposited with a successor  depository  operating a global book-entry system, as
may  be  acceptable  to  the  Company  and at the  Company's  expense,  or  such
depository's  agent  or  designee  but,  if the  Company  does not  select  such
alternative  global  book-entry  system,  then the Class A  Certificates  may be
registered in whatever name or names  registered  Owners of Class A Certificates
transferring  Class A  Certificates  shall  designate,  in  accordance  with the
provisions hereof.

                  (i)  Notwithstanding  any other provision of this Agreement to
the contrary,  so long as any Class A  Certificate  is registered in the name of
Cede & Co., as nominee of the  Depository,  all  distributions  of  principal or
interest on such Class A Certificates and all notices with respect to such Class
A Certificates shall be made and given, respectively,  in the manner provided in
the Representation Letter.

                  Section   5.5.   Mutilated,    Destroyed,   Lost   or   Stolen
Certificates. If (i) any mutilated Certificate is surrendered to the Trustee, or
the Trustee receives  evidence to its  satisfaction of the destruction,  loss or
theft of any  Certificate,  and (ii) in the case of any  mutilated  Certificate,
such mutilated Certificate shall first be surrendered to the Trustee, and in the
case  of any  destroyed,  lost or  stolen  Certificate,  there  shall  be  first
delivered  to the  Trustee  such  security  or  indemnity  as may be  reasonably
required by it to hold the Trustee  harmless,  then, in the absence of notice to
the Trustee that such  Certificate  has been acquired by a bona fide  purchaser,
the Trustee shall execute,  authenticate and deliver, in exchange for or in lieu
of any such mutilated,  destroyed, lost or stolen Certificate, a new Certificate
of like  Class,  tenor and  aggregate  principal  amount,  bearing a number  not
contemporaneously outstanding.

                  Upon the issuance of any new  Certificate  under this Section,
the Trustee may  require  the  payment of a sum  sufficient  to cover any tax or
other  governmental  charge that may be imposed in relation  thereto;  any other
expenses in connection with such issuance shall be an expense of the Trust.

                  Every new  Certificate  issued  pursuant  to this  Section  in
exchange for or in lieu of any mutilated,  destroyed, lost or stolen Certificate
shall  constitute  evidence of a  substitute  interest in the Trust and shall be
entitled to all the benefits of this Agreement equally and proportionately  with
any and all other  Certificates of the same Class duly issued hereunder and such
mutilated,  destroyed,  lost or  stolen  Certificate  shall not be valid for any
purpose.

                  The  provisions  of  this  Section  are  exclusive  and  shall
preclude (to the extent  lawful) all other  rights and remedies  with respect to
the replacement or payment of mutilated, destroyed, lost or stolen Certificates.

                  Section 5.6. Persons Deemed Owners.  The Trustee and any agent
of the Trustee may treat the Person in whose name any  Certificate is registered
as the Owner of such Certificate for the purpose of receiving distributions with
respect to such Certificate and for all other purposes  whatsoever,  and neither
the  Trustee  nor any agent of the  Trustee  shall be  affected by notice to the
contrary.

                  Section 5.7.  Cancellation.  All Certificates  surrendered for
registration  of transfer or exchange  shall, if surrendered to any Person other
than the Trustee,  be delivered to the Trustee and shall be promptly canceled by
it. No  Certificate  shall be  authenticated  in lieu of or in exchange  for any
Certificate canceled as provided in this Section,  except as expressly permitted
by this  Agreement.  All  canceled  Certificates  may be held by the  Trustee in
accordance with its standard retention policy.

                                       49
<PAGE>
                  Section 5.8.  Limitation on Transfer of Ownership Rights.  (a)
No sale or  other  transfer  of any  Class A  Certificate  shall  be made to the
Company,  any  Originator or any of their  respective  affiliates.  Furthermore,
before the earlier of (i) the date on which the Funding  Period expires and (ii)
the  date on  which  the  Department  of  Labor  amends  Prohibited  Transaction
Exemption 90-32 to permit the use of pre-funding accounts thereunder, no sale or
other  transfer of record or  beneficial  ownership  of any Class A  Certificate
shall be made to any Person until such Person delivers to the Trustee an opinion
of  counsel  from  the  prospective  transferee  of such  Certificate,  from the
prospective  transferee  of such  Certificate,  acceptable  to,  and in form and
substance satisfactory to the Company, to the effect that such transferee is not
a pension or benefit plan or individual  retirement  arrangement that is subject
to the Employee  Retirement Income Security Act of 1974, as amended ("ERISA") or
to Section 4975 of the Code or an entity whose  underlying  assets are deemed to
be  assets  of  such  a  plan  or  arrangement  by  reason  of  such  plan's  or
arrangement's  investment in the entity, as determined under U.S.  Department of
Labor  Regulations  29 C.F.R.  ss.  2510.3-101  or  otherwise  (collectively,  a
"Plan").

                  (b)  No  sale  or  other  transfer  of  record  or  beneficial
ownership of a Class R Certificate  (whether pursuant to a purchase,  a transfer
resulting from a default under a secured lending  agreement or otherwise)  shall
be made to a Disqualified Organization or agent of a Disqualified  Organization.
The  transfer,  sale or  other  disposition  of a Class R  Certificate  (whether
pursuant  to a purchase,  a transfer  resulting  from a default  under a secured
lending agreement or otherwise) to a Disqualified  Organization  shall be deemed
to be of no legal force or effect  whatsoever and such  transferee  shall not be
deemed to be an Owner for any purpose hereunder,  including, but not limited to,
the receipt of  distributions  on such Class R Certificate.  Furthermore,  in no
event shall the Trustee accept surrender for transfer, registration of transfer,
or register the transfer,  of any Class R Certificate nor  authenticate and make
available  any new Class R  Certificate  unless  the  Trustee  has  received  an
affidavit from the proposed  transferee that such transferee is not a Plan. Each
holder of a Class R Certificate,  by his acceptance thereof, shall be deemed for
all purposes to have consented to the provisions of this Section 5.8(b).

                  (c) No other sale or other  transfer  of record or  beneficial
ownership of a Class R Certificate  shall be made unless such transfer is exempt
from the  registration  requirements of the Securities Act, as amended,  and any
applicable  state  securities  laws or is made in  accordance  with said Act and
laws.  In the event such a transfer  is to be made  within  three years from the
Startup Day, (i) the Trustee and the Company shall require a written  opinion of
counsel acceptable to and in form and substance  satisfactory to the Company and
the Certificate  Insurer in the event that such transfer may be made pursuant to
an exemption,  describing the applicable exemption and the basis therefor,  from
said Act and laws or is being made pursuant to said Act and laws,  which opinion
of  counsel  shall not be an  expense of the  Trustee,  the Trust  Estate or the
Certificate  Insurer,  and (ii) the  Trustee  shall  require the  Transferee  to
execute  an  investment   letter   acceptable  to  and  in  form  and  substance
satisfactory  to the  Company  and the  Certificate  Insurer  certifying  to the
Trustee,  the  Certificate  Insurer and the Company the facts  surrounding  such
transfer,  which investment  letter shall not be an expense of the Trustee,  the
Trust Estate,  the  Certificate  Insurer or the Company.  The Owner of a Class R
Certificate  desiring to effect such transfer  shall,  and does hereby agree to,
indemnify  the  Trustee,  the  Certificate  Insurer and the Company  against any
liability  that may  result if the  transfer  is not so exempt or is not made in
accordance with such federal and state laws.

                  Section  5.9.  Assignment  of  Rights.  An Owner  may  pledge,
encumber,  hypothecate  or  assign  all or any  part  of its  right  to  receive
distributions  hereunder,  but  such  pledge,   encumbrance,   hypothecation  or
assignment shall not constitute a transfer of an ownership  interest  sufficient
to render  the  transferee  an Owner of the Trust  without  compliance  with the
provisions of Section 5.4 and Section 5.8 hereof.

                                       50
<PAGE>
                                   ARTICLE VI

                                    COVENANTS

                  Section 6.1. Distributions.  On each Payment Date, the Trustee
will withdraw  amounts from the Certificate  Account and make the  distributions
with  respect  to  the   Certificates  in  accordance  with  the  terms  of  the
Certificates and this Agreement.  Such distributions  shall be made (i) by check
mailed on each Payment Date or (ii) if requested by any Owner,  to such Owner by
wire transfer to an account  within the United  States  designated no later than
five Business Days prior to the related Record Date,  made on each Payment Date,
in each case to each Owner of record on the immediately  preceding  Record Date;
provided, however, that an Owner of a Class A Certificate shall only be entitled
to payment by wire  transfer  if such  Owner  owns Class A  Certificates  in the
aggregate denomination of at least $5,000,000.

                  Section  6.2.  Money  for  Distributions  to be Held in Trust;
Withholding.  (a) All  payments of amounts due and payable  with  respect to any
Certificate  that are to be made from  amounts  withdrawn  from the  Certificate
Account pursuant to Section 7.5 hereof or from Insured Payments shall be made by
and on behalf of the Trustee,  and no amounts so withdrawn from the  Certificate
Account for payments of the  Certificates  and no Insured  Payment shall be paid
over to the Trustee except as provided in this Section.

                  (b) The Trustee on behalf of the Trust  shall  comply with all
requirements of the Code and applicable  state and local law with respect to the
withholding  from any  distributions  made by it to any Owner of any  applicable
withholding  taxes imposed thereon and with respect to any applicable  reporting
requirements in connection therewith.

                  (c) Any money held by the  Trustee in trust for the payment of
any amount due with respect to any Class A Certificate  and remaining  unclaimed
by the Owner of such Class A  Certificate  for the period then  specified in the
escheat  laws of the State of New York  after  such  amount  has  become due and
payable shall be discharged from such trust and be paid first to the Certificate
Insurer on account of any Reimbursement  Amounts and second to the Owners of the
Class  R  Certificates;  and  the  Owner  of  such  Class  A  Certificate  shall
thereafter,  as an  unsecured  general  creditor,  look only to the  Certificate
Insurer or the Owners of the Class R Certificates  for payment thereof (but only
to the extent of the amounts so paid to the Certificate Insurer or the Owners of
the Class R Certificates), and all liability of the Trustee with respect to such
trust money shall thereupon cease; provided,  however, that the Trustee,  before
being required to make any such payment, shall at the expense of the Trust cause
to be published once, in the eastern edition of The Wall Street Journal,  notice
that such money remains  unclaimed  and that,  after a date  specified  therein,
which  shall be not fewer  than 30 days from the date of such  publication,  any
unclaimed  balance of such money then remaining will be paid to the  Certificate
Insurer or the Owners of the Class R  Certificates.  The Trustee  shall,  at the
direction  of the Company,  also adopt and employ,  at the expense of the Trust,
any other  reasonable  means of notification of such payment  (including but not
limited to mailing  notice of such  payment to Owners whose right to or interest
in moneys due and payable but not claimed is  determinable  from the Register at
the last address of record for each such Owner).

                  Section 6.3.  Protection of Trust Estate. (a) The Trustee will
hold the Trust  Estate in trust for the benefit of the Owners and,  upon request
of the Certificate  Insurer, or, with the consent of the Certificate Insurer, at
the  request  and  expense of the  Company,  will from time to time  execute and
deliver all such  supplements  and amendments  hereto  pursuant to Section 11.14
hereof and all

                                       51
<PAGE>
instruments of further assurance and other instruments, and will take such other
action upon such request from the Company or the Certificate Insurer, to:

                  (i) more  effectively  hold in trust all or any portion of the
             Trust Estate;

                  (ii) perfect, publish notice of or protect the validity of any
             grant made or to be made by this Agreement;

                  (iii) enforce any of the Mortgage Loans; or

                  (iv)  preserve  and defend  title to the Trust  Estate and the
             rights of the Trustee,  and the  ownership  interests of the Owners
             represented thereby, in such Trust Estate against the claims of all
             Persons and parties.

                  The Trustee shall send copies of any request received from the
Certificate  Insurer or the Company to take any action  pursuant to this Section
6.3 to the other party.

                  (b) The Trustee shall have the power to enforce, shall enforce
the  obligations of the other parties to this  Agreement and of the  Certificate
Insurer,  by action, suit or proceeding at law or equity and shall also have the
power to enjoin, by action or suit in equity,  any acts or occurrences which may
be unlawful or in violation of the rights of the Owners; provided, however, that
nothing in this  Section  shall  require  any action by the  Trustee  unless the
Trustee shall first (i) have been  furnished  indemnity  satisfactory  to it and
(ii) when required by this Agreement, have been requested to take such action by
a majority of the  Percentage  Interests  represented  by the affected  Class or
Classes of Class A Certificates  then Outstanding or, if there are no longer any
affected  Class  A  Certificates  then  outstanding,  by  such  majority  of the
Percentage Interests represented by the Class R Certificates.

                  (c) The Trustee shall execute any instrument required pursuant
to this Section so long as such instrument does not conflict with this Agreement
or with the Trustee's fiduciary duties.

                  Section 6.4. Performance of Obligations.  The Trustee will not
take any action that would release the Company or the  Certificate  Insurer from
any of their  respective  covenants  or  obligations  under  any  instrument  or
document  relating to the Trust Estate or the Certificates or which would result
in the amendment, hypothecation,  subordination, termination or discharge of, or
impair the validity or effectiveness of, any such instrument or document, except
as expressly provided in this Agreement or such other instrument or document.

                  The Trustee may  contract  with other  Persons to assist it in
performing its duties hereunder.

                  Section 6.5. Negative Covenants.  The Trustee will not, to the
extent within the control of the Trustee, take any of the following actions:

                  (i) sell,  transfer,  exchange or otherwise  dispose of any of
             the Trust Estate except as expressly permitted by this Agreement;

                  (ii)  claim  any  credit  on or make  any  deduction  from the
             distributions  payable in respect of, the Certificates  (other than
             amounts  properly  withheld from such  payments  under the Code) or
             assert any claim  against any present or former  Owner by reason of
             the payment of any taxes  levied or assessed  upon any of the Trust
             Estate;

                                       52
<PAGE>
                  (iii)  incur,  assume or  guaranty  on behalf of the Trust any
             indebtedness of any Person except pursuant to this Agreement;

                  (iv)  dissolve or  liquidate  the Trust  Estate in whole or in
             part, except pursuant to Article IX hereof; or

                  (v)  (A)  impair  the  validity  or   effectiveness   of  this
             Agreement,  or release any Person from any covenants or obligations
             with  respect  to the  Trust  or to  the  Certificates  under  this
             Agreement,  except  as may be  expressly  permitted  hereby  or (B)
             create  or  extend  any  lien,  charge,   adverse  claim,  security
             interest, mortgage or other encumbrance to or upon the Trust Estate
             or  any  part  thereof  or any  interest  therein  or the  proceeds
             thereof.

                  Section  6.6. No Other  Powers.  The Trustee  will not, to the
extent  within  the  control of the  Trustee,  permit the Trust to engage in any
business  activity  or  transaction  other than those  activities  permitted  by
Section 2.3 hereof.

                  Section  6.7.  Limitation  of Suits.  No Owner  shall have any
right to institute any proceeding,  judicial or otherwise,  with respect to this
Agreement or the  Certificate  Insurance  Policies or for the  appointment  of a
receiver or trustee, or for any other remedy hereunder, unless:

         (1)      such Owner has previously given  written notice to the Company
                  and the  Trustee of such  Owner's intention to  institute such
                  proceeding;

         (2)      the  Owners of not less than 25% of the  Percentage  Interests
                  represented by the affected  Class or Classes of  Certificates
                  then Outstanding or, if there are no affected Classes of Class
                  A Certificates  then  Outstanding,  by such  percentage of the
                  Percentage  Interests  represented by the Class R Certificates
                  shall have made  written  request to the Trustee to  institute
                  such proceeding in respect of such Event of Default;

         (3)      such Owner or Owners  have  offered to the  Trustee  indemnity
                  against the costs,  expenses and liabilities to be incurred in
                  compliance with such request;

         (4)      the  Trustee  for  60 days  after  its receipt of such notice,
                  request and  offer of indemnity  has failed to  institute such
                  proceeding;

         (5)      as  long as  any Class A  Certificates  are  Outstanding, the 
                  Certificate Insurer consented in writing thereto; and

         (6)      no direction  inconsistent  with such written request has been
                  given  to  the  Trustee  during  such  60-day  period  by  the
                  Certificate  Insurer  or by the  Owners of a  majority  of the
                  Percentage  Interests  represented by the Class A Certificates
                  or, if there are no Class A Certificates then Outstanding,  by
                  such majority of the Percentage  Interests  represented by the
                  Class R Certificates;

it being understood and intended that no one or more Owners shall have any right
in any manner whatever by virtue of, or by availing themselves of, any provision
of this Agreement to affect,  disturb or prejudice the rights of any other Owner
of the same Class or to obtain or to seek to obtain  priority or preference over
any other Owner of the same Class or to enforce any right under this  Agreement,
except in the manner  herein  provided and for the equal and ratable  benefit of
all the Owners of the same Class.

                                       53
<PAGE>
                  In  the  event  the  Trustee  shall  receive   conflicting  or
inconsistent  requests  and  indemnity  from two or more groups of Owners,  each

representing  less than a majority of the applicable Class of Certificates,  the
Trustee in its sole  discretion  may  determine  what action,  if any,  shall be
taken, notwithstanding any other provision of this Agreement.

                  Section  6.8.   Unconditional  Rights  of  Owners  to  Receive
Distributions.  Notwithstanding any other provision in this Agreement, the Owner
of any Certificate shall have the right, which is absolute and unconditional, to
receive  distributions to the extent provided herein and therein with respect to
such  Certificate  or  to  institute  suit  for  the  enforcement  of  any  such
distribution,  and such right shall not be impaired  without the consent of such
Owner.

                  Section  6.9.  Rights  and  Remedies  Cumulative.   Except  as
otherwise  provided herein, no right or remedy herein conferred upon or reserved
to the  Trustee,  the  Certificate  Insurer or to the Owners is  intended  to be
exclusive of any other right or remedy, and every right and remedy shall, to the
extent  permitted by law, be cumulative and in addition to every other right and
remedy  given  hereunder  or now or  hereafter  existing  at law or in equity or
otherwise.  Except as otherwise  provided herein, the assertion or employment of
any right or remedy  hereunder,  or otherwise,  shall not prevent the concurrent
assertion or employment of any other appropriate right or remedy.

                  Section  6.10.  Delay or Omission Not Waiver.  No delay of the
Trustee, the Certificate Insurer or any Owner of any Certificate to exercise any
right or remedy under this  Agreement  to any Event of Default  shall impair any
such right or remedy or  constitute  a waiver of any such Event of Default or an
acquiescence therein.  Every right and remedy given by this Article VI or by law
to the Trustee, the Certificate Insurer or the Owners may be exercised from time
to  time,  and as  often  as may  be  deemed  expedient,  by  the  Trustee,  the
Certificate Insurer or the Owners, as the case may be.

                  Section 6.11.  Control by Owners.  The Certificate  Insurer or
the Owners of a majority of the Percentage Interests  represented by the Class A
Certificates  then  Outstanding,  with the  consent of the  Certificate  Insurer
(which may not be unreasonably withheld), or, if there are no longer any Class A
Certificates  then  Outstanding,  by such majority of the  Percentage  Interests
represented by the Class R Certificates  then  Outstanding,  with the consent of
the Certificate Insurer (which may not be unreasonably withheld), may direct the
time,  method and place of conducting any proceeding for any remedy available to
the Trustee with respect to the  Certificates  or exercising  any trust or power
conferred on the Trustee with respect to the  Certificates  or the Trust Estate,
including,  but not limited to, those  powers set forth in Section 6.3,  Section
8.20 and Section 10.1 hereof, provided that:

       (1)      such direction shall not be in conflict with any rule of law 
                or with this Agreement;

       (2)      the Trustee shall have been provided with indemnity satisfactory
                to it; and

       (3)      the Trustee  may take any other  action  deemed  proper by the
                Trustee,  which  is  not  inconsistent  with  such  direction;
                provided,  however,  that the Trustee need not take any action
                which it  determines  might  involve it in liability or may be
                unjustly prejudicial to the Owners not so directing.

                                       54
<PAGE>
                  Section  6.12.  Access to Owners  of  Certificates'  Names and
Addresses.  (a) If any Owner (for purposes of this Section 6.12, an "Applicant")
applies  in  writing  to the  Trustee,  and  such  application  states  that the
Applicant  desires to communicate with other Owners with respect to their rights
under this Agreement or under the  Certificates  and is accompanied by a copy of
the communication  which such Applicant  proposes to transmit,  then the Trustee
shall, at the expense of such Applicant, within ten (10) Business Days after the
receipt of such application,  furnish or cause to be furnished to such Applicant
a list of the names and  addresses of the Owners of record as of the most recent
Payment Date.

                  (b) Every Owner,  by receiving  and holding such list,  agrees
with the Trustee that the Trustee  shall not be held  accountable  in any way by
reason of the disclosure of any information as to the names and addresses of the
Owners  hereunder,  regardless  of the source  from which such  information  was
derived.

                                   ARTICLE VII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

                  Section  7.1.   Collection  of  Money.   Except  as  otherwise
expressly  provided  herein,  the Trustee may demand  payment or delivery of all
money and other  property  payable to or receivable  by the Trustee  pursuant to
this  Agreement,  including  (a)  all  payments  due on the  Mortgage  Loans  in
accordance  with the respective  terms and conditions of such Mortgage Loans and
required to be paid over to the Trustee by the  Servicer or by any  Sub-Servicer
and (b) Insured  Payments.  The Trustee  shall hold all such money and  property
received by it,  other than  pursuant to or as  contemplated  by Section  6.2(b)
hereof,  as part of the Trust  Estate  and shall  apply it as  provided  in this
Agreement.

                  Section 7.2.  Establishment of Accounts. (a) The Company shall
cause to be established,  and the Trustee shall maintain, at the Corporate Trust
Office,  a Certificate  Account to be held by the Trustee so long as the Trustee
qualifies as a Designated Depository  Institution and if the Trustee does not so
qualify, then by any Designated Depository  Institution in the name of the Trust
for the benefit of the Owners of the Certificates  and the Certificate  Insurer,
as their interests may appear.

                  (b) The Company shall cause to be established, and the Trustee
shall  maintain,  at the  corporate  trust office of the Trustee,  a Pre-Funding
Account and a Capitalized Interest Account to be held by the Trustee in the name
of the  Trust  for  the  benefit  of the  Owners  of the  Certificates  and  the
Certificate Insurer, as their interests may appear.

                  Section 7.3. The Certificate Insurance Policies. (a) (i) Three
Business  Days prior to each Payment  Date the Trustee  shall  determine  (based
solely upon the  information  contained  in the Monthly  Servicing  Report) with
respect to the immediately  following Payment Date, the amount required to be on
deposit in the Certificate  Account on such Payment Date with respect to Group I
(disregarding  the sum of (x) the  amount of any  Insured  Payments  and (y) the
amount of any  expected  investment  earnings)  and equal to the sum of (A) such
amount  excluding the amount of any Total Monthly  Excess  Cashflow from Group I
included  in such amount plus (B) any amount of Total  Monthly  Excess  Cashflow
from either  Group to be applied on account of Group I on such  Payment  Date to
the Fixed Rate Certificates plus (C) any deposit to the Certificate Account from
the PreFunding  Account or the Capitalized  Interest Account expected to be made
with respect to Group I on such Payment Date. The amount described in clause (A)
of the  preceding  sentence  with  respect to each  Payment Date is the "Group I
Available  Funds";  the sum of the amounts described in clauses (A), (B) and (C)
of the  preceding  sentence  with  respect to each  Payment Date is the "Group I
Total Available Funds."

                                       55
<PAGE>
                  (ii) Three  Business  Days  prior to each  Payment  Date,  the
Trustee  shall  determine  (based solely upon the  information  contained in the
Monthly  Servicing  Report) with respect to the  immediately  following  Payment
Date, the amount  required to be on deposit in the  Certificate  Account on such
Payment Date with respect to Group II (disregarding the sum of (x) the amount of
any Insured  Payments and (y) the amount of any expected  investment  earnings),
and  equal to the sum of (A) such  amount  excluding  the  amount  of any  Total
Monthly  Excess  Cashflow  from Group II  included  in such  amount plus (B) any
amounts of Total  Monthly  Excess  Cashflow  from either  Group to be applied on
account of Group II on such Payment Date to the Class A-4 Certificates  plus (C)
any  deposit to the  Certificate  Account  from the  Pre-Funding  Account or the
Capitalized  Interest  Account  expected to be made with  respect to Group II on
such Payment Date. The amount described in clause (A) of the preceding  sentence
with respect to each Payment Date is the "Group II Available Funds";  the sum of
the amounts described in clauses (A), (B) and (C) of the preceding sentence with
respect to each Payment Date is the "Group II Total Available Funds".

                  (b) If the sum of the Fixed Rate Certificate  Current Interest
and Group I Subordination Deficit for any Payment Date exceeds the Group I Total
Available Funds for such Payment Date after deducting amounts payable therefrom,
if any,  for the Group I Premium  Amount and the Group I Trustee Fee due on such
Payment  Date and after taking into account the portion of the Group I Principal
Distribution  Amount to be actually  distributed  on such  Payment  Date without
regard to any Group I Insured  Payment to be made with  respect to such  Payment
Date,  (such  event  being a "Group I Total  Available  Funds  Shortfall"),  the
Trustee  shall  complete  a Notice in the form of  Exhibit  A to the Fixed  Rate
Certificate  Insurance Policy and submit such notice to the Certificate  Insurer
no later than 12:00 noon New York City time on the third  Business Day preceding
such Payment  Date as a claim for an Insured  Payment in an amount equal to such
Group I Total Available Funds Shortfall.  Similarly,  if on any Payment Date the
sum of the Class A-4 Current Interest and Group II Subordination Deficit exceeds
the Group II Total Available Funds for such Payment Date after deducting amounts
payable  therefrom,  if any,  for the Group II  Premium  Amount and the Group II
Trustee Fee due on such  Payment  Date and after taking into account the portion
of the Class A-4 Principal  Distribution  Amount to be actually  distributed  on
such Payment Date without regard to any Group II Insured Payment to be made with
respect to such  Payment  Date,  (such event  being a "Group II Total  Available
Funds Shortfall"),  the Trustee shall complete a Notice in the form of Exhibit A
to the Variable Rate Certificate  Insurance Policy and submit such notice to the
Certificate  Insurer  no later  than 12:00 noon New York City time on the second
Business Day preceding such Payment Date as a claim for an Insured Payment in an
amount equal to such Group II Total Available Funds Shortfall.

                  (c) The  Certificate  Insurer  shall  forward  to the  Trustee
Insured Payments no later than 12:00 noon New York City time on the Business Day
preceding  the  Payment  Date or on such later  date  specified  in the  related
Certificate  Insurance  Policy.  Upon  receipt  of  Insured  Payments  from  the
Certificate  Insurer on behalf of Owners, the Trustee shall deposit such Insured
Payments in the Certificate  Account and shall distribute such Insured Payments,
or the proceeds thereof,  in accordance with Section 7.5(d)(iv) to the Owners of
the Class A Certificates of the related Class.

                  (d)  The  Trustee  shall  (i)  receive  Insured   Payments  as
attorney-in-fact  of each Owner of the Class A Certificates of the related Class
receiving  any Insured  Payment from the  Certificate  Insurer and (ii) disburse
such  Insured  Payment  to the Owners of  Offered  Certificates  as set forth in
Section 7.5(d)(iv). Insured Payments disbursed by the Trustee from proceeds of a
Certificate  Insurance  Policy shall not be considered  payment by the Trust nor
shall such payments  discharge  the  obligation of the Trust with respect to the
related Class A Certificates,  and the Certificate  Insurer shall be entitled to
receive the related Reimbursement Amount pursuant to Sections  7.5(d)(ii)(C) and
7.5(d)(ii)(D)  hereof.  Each  Owner of Class A  Certificates  by its  acceptance
thereof recognizes that to the extent the Certificate

                                       56
<PAGE>
Insurer  makes Insured  Payments,  either  directly or indirectly  (as by paying
through the Trustee), to the Owners of such Class A Certificates the Certificate
Insurer will be entitled to receive the related Reimbursement Amount pursuant to
Sections 7.5(d)(ii)(C) and 7.5(d)(ii)(D) hereof.

                  Section  7.4  Pre-Funding  Account  and  Capitalized  Interest
Account  (a) On the Startup  Day,  the Trustee  will  deposit,  on behalf of the
Owners of the Class A  Certificates,  in the Pre-  Funding  Account the Original
Pre-Funded Amount,  from the proceeds of the sale of the Class A Certificates in
an amount equal to the sum of (i) the Original Group I Pre-Funded  Amount,  from
the  proceeds of the sale of the Fixed Rate  Certificates  and (ii) the Original
Group II  Pre-Funded  Amount,  from the  proceeds  of the sale of the  Class A-4
Certificates.

                  (b)  On  any  Subsequent  Transfer  Date,  the  Company  shall
instruct the Trustee to withdraw from the Pre-Funding Account an amount equal to
100% of the aggregate Loan Balances of the Subsequent Mortgage Loans sold to the
Trust on such Subsequent  Transfer Date and pay such amount to or upon the order
of the Company upon satisfaction of the conditions set forth in Sections 3.5 and
3.8 hereof with respect to such transfer;  in connection with such  instructions
the Company  shall  additionally  inform the  Trustee  whether  such  Subsequent
Mortgage  Loans are being  transferred to Group I or Group II. In no event shall
the Company be permitted to instruct the Trustee to release from the Pre-Funding
Account to the Certificate  Account with respect to Subsequent Mortgage Loans to
be transferred to Group I an amount in excess of the Original Group I Pre-Funded
Amount or to release from the  Pre-Funding  Account to the  Certificate  Account
with  respect to  Subsequent  Mortgage  Loans to be  transferred  to Group II an
amount in excess of the Original Group II Pre-Funded Amount.

                  (c) If (x) the  Pre-Funded  Amount with  respect to a Group of
Mortgage  Loans  has not  been  reduced  to zero  by  June  28,  1996 or (y) the
Pre-Funded  Amount has been reduced to $100,000 or less,  then the Company shall
instruct  the  Trustee  to  withdraw  from the  Pre-Funding  Account  the amount
(exclusive of any related Pre-Funding Account Earnings still on deposit therein)
remaining in the Pre-Funding Account,  with respect to a Group of Mortgage Loans
and deposit  such amount to the  Certificate  Account on the Monthly  Remittance
Date  immediately  following the month in which the earlier of either (x) or (y)
occurs.

                  (d) On the July 1996 Payment Date the Trustee  shall  transfer
from  the  Pre-Funding  Account  to  the  Capitalized   Interest  Account,   the
Pre-Funding Account Earnings, if any applicable to such Payment Date.

                  (e) On the July 1996 Payment Date the Trustee  shall  transfer
from the  Capitalized  Interest  Account to the  Certificate  Account,  (i) with
respect  to  Group I,  the  Group I  Capitalized  Interest  Requirement  and any
Pre-Funding Account Earnings, if any, for Group I for such Payment Date and (ii)
with respect to Group II, the Group II Capitalized  Interest Requirement and any
Pre-Funding  Account  Earnings,  if any,  relating to Group II for such  Payment
Date.

                  (f)  On  each  Subsequent  Transfer  Date  the  Trustee  shall
distribute from the Capitalized  Interest Account the Overfunded Interest Amount
(calculated by the Trustee on the day prior to such Subsequent Transfer Date) to
the Company and on the Payment Date in July 1996,  the Trustee shall  distribute
to the Company any amounts  remaining in the Capitalized  Interest Account after
taking into account the  transfers on such Payment Date  described in clause (e)
above.  Thereafter,  the  Capitalized  Interest  Account  shall be  closed.  All
amounts, if any, remaining in the Capitalized Interest Account on such day shall
be transferred to the Company.

                                       57
<PAGE>
                  Section 7.5.  Flow of Funds.  (a) The Trustee shall deposit to
the Certificate Account with respect to Group I, without  duplication,  (i) upon
receipt,  any  Insured  Payments  relating  to  Group  I,  the  proceeds  of any
liquidation  of the assets of the Trust,  insofar as such assets relate to Group
I, the  Group I  Monthly  Remittance  Amount  remitted  by the  Servicer  or any
Sub-Servicer, together with any Substitution Amounts and any Loan Purchase Price
amounts  received  by the  Trustee  (each with  respect to Group I), (ii) on the
first Payment Date, the Group I Capitalized  Interest  Requirement  and any Pre-
Funding  Account  Earnings  related to Group I to be transferred on such Payment
Date from the  Capitalized  Interest  Account for the Payment Date,  pursuant to
Section  7.4(e) hereof and (iii) the amount,  if any, to be  transferred on such
Payment Date from the Pre-Funding Account pursuant to Section 7.4(c) hereof.

                  (b) The Trustee shall deposit to the Certificate  Account with
respect to Group II, without duplication, (i) upon receipt, any Insured Payments
relating  to Group II,  the  proceeds  of any  liquidation  of the assets of the
Trust,  insofar  as such  assets  relate  to Group  II,  the  Group  II  Monthly
Remittance  Amount remitted by the Servicer or any  Sub-Servicer,  together with
any  Substitution  Amounts and any Loan Purchase  Price amounts  received by the
Trustee (each with respect to Group II),  (ii) on the first  Payment  Date,  the
Group II Capitalized  Interest  Requirement and any Pre-Funding Account Earnings
related to Group II to be  transferred  on such Payment Date pursuant to Section
7.4(e) hereof and (iii) the amount,  if any, to be  transferred  on such Payment
Date from the Pre-Funding Account pursuant to Section 7.4(c) hereof.

                  (c)  [Reserved].

                  (d) With respect to the Certificate  Account,  on each Payment
Date,  the  Trustee  shall make the  following  allocations,  disbursements  and
transfers for each Mortgage Loan Group from amounts  deposited  therein pursuant
to subsections (a) and (b), respectively in the following order of priority, and
each such  allocation,  transfer  and  disbursement  shall be  treated as having
occurred only after all preceding allocations,  transfers and disbursements have
occurred:

(i)      first,  on each  Payment  Date  from  amounts  then on  deposit  in the
         Certificate  Account  (A) to the  Trustee,  the  Trustee  Fee  and  (B)
         commencing on the third Payment Date following the Startup Day and each
         Payment Date thereafter,  to the Certificate Insurer, from amounts then
         on deposit in the Certificate Account, (x) from amounts then on deposit
         therein  with  respect to Group I, the Group I Premium  Amount for such
         Payment Date and (y)  commencing on the third Payment Date from amounts
         then on deposit  therein with respect to Group II, the Group II Premium
         Amount for such Payment Date;

(ii)     second,  on each Payment  Date,  the Trustee  shall  allocate an amount
         equal to the sum of (x) the Total Monthly Excess Spread with respect to
         such Mortgage  Loan Group and Payment Date (net of the related  Premium
         Amount  and  Trustee  Fee  paid  as  described   above)  plus  (y)  any
         Subordination Reduction Amount with respect to such Mortgage Loan Group
         and Payment Date (such sum being the "Total  Monthly  Excess  Cashflow"
         with respect to such Mortgage Loan Group and Payment Date) with respect
         to each Mortgage Loan Group in the following order of priority:

                  (A)      first,   such  Total  Monthly  Excess  Cashflow  with
                           respect  to each  Group  shall  be  allocated  to the
                           payment of the related  Class A  Distribution  Amount
                           pursuant  to clause (iv) below on such  Payment  Date
                           with respect to the related Mortgage Loan Group in an
                           amount equal to the difference,  if any,  between (x)
                           the related Class A Distribution  Amount  (calculated
                           only with respect to clause (y) of the

                                       58
<PAGE>
                           definition  of  the  related  Group  I  or  Group  II
                           Principal   Distribution   Amount  and   without  any
                           Subordination  Increase Amount) for such Payment Date
                           and (y) the  Available  Funds  with  respect  to such
                           Mortgage Loan Group for such Payment Date (the amount
                           of such difference being the "Group I or the Group II
                           Available  Funds   Shortfall"  with  respect  to  the
                           related Mortgage Loan Group);

                  (B)      second,  any  portion  of the  Total  Monthly  Excess
                           Cashflow  with  respect to such  Mortgage  Loan Group
                           remaining after the  application  described in clause
                           (A) above shall be  allocated  against any  Available
                           Funds  Shortfall  with respect to the other  Mortgage
                           Loan  Group  and  to  the  payment  of  the  Class  A
                           Distribution   Amount  with   respect  to  the  other
                           Mortgage Loan Group pursuant to clause (iv) below;

                  (C)      third,  any  portion  of  the  Total  Monthly  Excess
                           Cashflow  with  respect to such  Mortgage  Loan Group
                           remaining after the allocations  described in clauses
                           (A)  and  (B)  above  shall  be   disbursed   to  the
                           Certificate  Insurer in  respect  of amounts  owed on
                           account of any  Reimbursement  Amount with respect to
                           the related Mortgage Loan Group; and

                  (D)      fourth,  any  portion  of the  Total  Monthly  Excess
                           Cashflow  with  respect to such  Mortgage  Loan Group
                           remaining after the allocations  described in clauses
                           (A),   (B)  and  (C)  above  shall  be  paid  to  the
                           Certificate  Insurer in respect of any  Reimbursement
                           Amount with respect to the other Mortgage Loan Group.

(iii)    third,  the amount,  if any, of the Total Monthly Excess  Cashflow with
         respect to a Mortgage Loan Group on a Payment Date remaining  after the
         allocations  described in clause (ii) above is the "Net Monthly  Excess
         Cashflow"  with  respect to such  Mortgage  Loan Group for such Payment
         Date;  such Net Monthly Excess  Cashflow is required to be allocated in
         the following order of priority:

                  (A)      first, such Net Monthly Excess Cashflow shall be used
                           to  reduce  to  zero,  through  the  allocation  of a
                           Subordination  Increase  Amount to the payment of the
                           related  Class  A  Distribution  Amount  pursuant  to
                           clause  (iv)  below,  any  Subordination   Deficiency
                           Amount  with  respect to the  related  Mortgage  Loan
                           Group as of such Payment Date;

                  (B)      second,  the Net Monthly  Excess  Cashflow  remaining
                           after the  application  described in clause (A) above
                           shall  be  used  to  reduce  to  zero,   through  the
                           allocation of a Subordination  Increase Amount to the
                           payment of the related  Class A  Distribution  Amount
                           pursuant  to clause  (iv)  below,  any  Subordination
                           Deficiency Amounts with respect to the other Mortgage
                           Loan Group; and

                  (C)      third,  any Net  Monthly  Excess  Cashflow  remaining
                           after the  applications  described in clauses (A) and
                           (B) above shall be paid to the Servicer to the extent
                           of    any    unreimbursed    Delinquency    Advances,
                           unreimbursed   Servicing  Advances  and  accrued  and
                           unpaid  Servicing  Fees, in each case as certified to
                           the  Trustee by the  Servicer to be owing to it as of
                           such Payment Date.

(iv)     fourth,  following  the  making  by the  Trustee  of  all  allocations,
         transfers and  disbursements  described  above under Section 7.3 hereof
         and the prior clauses of this Section 7.5, from amounts

                                       59
<PAGE>
         (including any related  Insured Payment which shall be paid only to the
         Owners of the Class A Certificates)  then on deposit in the Certificate
         Account with respect to the related  Mortgage  Loan Group,  the Trustee
         shall distribute in the following order of priority:

                  (A)      from the amounts  then on deposit in the  Certificate
                           Account with respect to Group I, to the Owners of the
                           Fixed  Rate  Certificates,  the  related  Fixed  Rate
                           Certificate   Current   Interest  thereon  until  the
                           related Class A Certificate Termination Date on a pro
                           rata  basis  based on each such  Class of Fixed  Rate
                           Certificate's  Current  Interest without any priority
                           among the related Fixed Rate Certificates;

                  (B)      from the amounts  then on deposit in the  Certificate
                           Account with respect to Group I, as a distribution of
                           principal to the Owners of the related Class of Fixed
                           Rate Certificates, the Group I Principal Distribution
                           Amount shall be distributed sequentially as follows:

                                (1)  first,  to  the  Owners  of the  Class  A-1
                           Certificates   until  the   Class   A-1   Certificate
                           Termination Date;

                                (2)  second,  to the  Owners  of the  Class  A-2
                           Certificates   until  the   Class   A-2   Certificate
                           Termination Date; and

                                (3)  third,  to  the  Owners  of the  Class  A-3
                           Certificates   until  the   Class   A-3   Certificate
                           Termination Date;

                  (C)      from the amounts  then on deposit in the  Certificate
                           Account  with  respect  to Group II, to the Owners of
                           the Class  A-4  Certificates,  the Class A-4  Current
                           Interest until the Class A-4 Certificate  Termination
                           Date; and

                  (D)      from the amounts  then on deposit in the  Certificate
                           Account  with  respect  to Group II, to the Owners of
                           the Class A-4  Certificates,  the Group II  Principal
                           Distribution  Amount until the Class A-4  Certificate
                           Termination Date;

                  (E)      to  the  Owners  of the  Class  R  Certificates,  the
                           Residual  Net Monthly  Excess  Cashflow,  if any, for
                           such Payment Date.

         (e) On any  Payment  Date  during the  continuance  of any  Certificate
Insurer Default, if there is a Subordination Deficit, then the Group I Principal
Distribution  Amount for such Payment Date shall be distributed  pro rata to the
Owners of any Outstanding Fixed Rate Certificates on such Payment Date.


         (f)  Notwithstanding   clause  (d)(iv)  above,  the  aggregate  amounts
distributed  on  all  Payment  Dates  to  the  Owners  of the  related  Class  A
Certificates on account of principal  shall not exceed the Original  Certificate
Principal Balance for the related Class A Certificates.

                  Section 7.6.  Investment of Accounts.  (a) So long as no event
described  in  Sections  8.20(a)  or  (b)  hereof  shall  have  occurred  and be
continuing,  and consistent with any  requirements of the Code, all or a portion
of the  Accounts  held by the Trustee  shall be invested and  reinvested  by the
Trustee  in the  name of the  Trustee  for the  benefit  of the  Owners  and the
Certificate  Insurer, as their interests may appear,  directed in writing by the
Servicer on the Closing Date and from time to time thereafter, in one

                                       60
<PAGE>
or more Eligible Investments bearing interest or sold at a discount.  During the
continuance  of an  event  described  in  Sections  8.20(a)  or (b)  hereof  and
following any removal of the Servicer, the Certificate Insurer shall direct such
investments.  No  investment  in any Account  shall mature later than the second
Business Day preceding the next Payment Date.

                  (b) If any  amounts  are  needed  for  disbursement  from  any
Account held by the Trustee and sufficient uninvested funds are not available to
make  such  disbursement,  the  Trustee  shall  cause  to be sold  or  otherwise
converted to cash a sufficient  amount of the  investments  in such Account.  No
investments will be liquidated prior to maturity unless the proceeds thereof are
needed for disbursement.

                  (c) Subject to Section 10.1 hereof,  the Trustee  shall not in
any way be held liable by reason of any insufficiency in any Account held by the
Trustee resulting from any loss on any Eligible Investment included therein.

                  (d) The Trustee  shall hold funds in the Accounts  held by the
Trustee uninvested upon the occurrence of either of the following events:

                           (i) the Servicer or the Certificate  Insurer,  as the
         case may be,  shall have failed to give  investment  directions  to the
         Trustee  within ten days after  receipt of a written  request  for such
         directions from the Trustee; or

                           (ii) the Servicer or the Certificate  Insurer, as the
         case may be,  shall have failed to give  investment  directions  to the
         Trustee with respect to any investment by the Trustee that shall mature
         during the ten-day period described in clause (i).

                  (e) For purposes of  investment,  the Trustee shall  aggregate
all  amounts  on  deposit  in each  Account.  All  income  or  other  gain  from
investments  in any Account  shall be deposited in such Account  immediately  on
receipt,  and any loss resulting from such  investments  shall be charged to the
Company,  and upon request by the Trustee, the Company shall reimburse the Trust
Estate for such losses.

                  Section 7.7. Eligible Investments.  The following are Eligible
Investments:

                  (a) Direct  general  obligations  of the United  States or the
obligations  of any agency or  instrumentality  of the United  States  fully and
unconditionally  guaranteed,  the  timely  payment  or the  guarantee  of  which
constitutes a full faith and credit obligation of the United States.

                  (b) Federal funds,  certificates  of deposit,  time and demand
deposits,  and bankers' acceptances (having original maturities of not more than
365 days) of any domestic bank, the  short-term  debt  obligations of which have
been rated A-1 or better by Standard & Poor's and P-1 by Moody's.

                  (c) Investment  agreements approved by the Certificate Insurer
provided:

                  1. The agreement is with a bank or insurance company which has
         an unsecured,  uninsured and unguaranteed  obligation (or claims-paying
         ability)  rated Aa2 or better by Moody's and AA or better by Standard &
         Poor's or is the lead bank of a parent  bank  holding  company  with an
         uninsured,  unsecured and unguaranteed  obligation  meeting such rating
         requirements,

                                       61
<PAGE>
                  2. Moneys  invested  thereunder  may be withdrawn  without any
         penalty,  premium  or  charge  upon not  more  than  one  day's  notice
         (provided  such  notice may be amended or canceled at any time prior to
         the withdrawal date),

                  3. The agreement is not subordinated to any other  obligations
         of such insurance company or bank,

                  4.  The  same  guaranteed  interest  rate  will be paid on any
         future deposits made pursuant to such agreement, and

                  5. The Trustee and the Certificate  Insurer receive an opinion
         of counsel that such  agreement is an  enforceable  obligation  of such
         insurance company or bank.

                  (d) Commercial paper (having  original  maturities of not more
than 365 days)  rated A-1 or better by  Standard  & Poor's  and P-1 or better by
Moody's.

                  (e)  Investments  in no load money  market funds rated AAAm or
AAAm-G by Standard & Poor's and P-1 by Moody's.

                  (f) Investments approved in writing by the Certificate Insurer
and acceptable to Moody's and Standard & Poor's.

provided that no instrument  described above is permitted to evidence either the
right to receive (a) only interest with respect to obligations  underlying  such
instrument or (b) both principal and interest  payments derived from obligations
underlying such instrument and the interest and principal  payments with respect
to such instrument  provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations;  and provided,  further,
that no instrument  described above may be purchased at a price greater than par
if such  instrument  may be prepaid or called at a price less than its  purchase
price prior to stated maturity.

                  Section 7.8. Reports by Trustee.  (a) On each Payment Date the
Trustee shall provide to each Owner, the Servicer,  the Certificate Insurer, the
Underwriter,  the Company, Standard & Poor's and Moody's a written report (based
solely  upon the  information  contained  in the  Monthly  Servicing  Report) in
substantially  the form set  forth as  Exhibit  J hereto  with  respect  to each
Mortgage Loan Group,  as such form may be revised by the Trustee,  the Servicer,
Moody's and Standard & Poor's from time to time, but in every case setting forth
the information requested on Exhibit J hereto and the following information:

                            (i) the amount of the  distribution  with respect to
         the  related  Class  of the  Class  A  Certificates  and  the  Class  R
         Certificates;

                           (ii) the amount of such  distributions  allocable  to
         principal,   separately   identifying  the  aggregate   amount  of  any
         Prepayments or Prepaid  Installments of principal included therein, any
         Pre-Funded Amounts  distributed as a prepayment (based on a Certificate
         in the original principal amount of $1,000) and separately  identifying
         any Subordination Increase Amounts with respect to the related Mortgage
         Loan Group;

                            (iii) the amount of such distributions  allocable to
         interest;

                                       62
<PAGE>
                           (iv) the Certificate Principal Balance for each Class
         of Class A  Certificates  as of such  Payment  Date  together  with the
         principal  amount  of such  Class of Class A  Certificates  (based on a
         Certificate   in  an  original   principal   amount  of  $1,000)   then
         outstanding,  in each  case  after  giving  effect  to any  payment  of
         principal on such Payment Date;

                           (v) the amount of any Insured Payment included in the
         amounts  distributed  with respect to the Class A Certificates  on such
         Payment Date;

                           (vi)  information  to the  extent  and  in  the  form
         furnished by the Company pursuant to Section  6049(d)(7)(C) of the Code
         and the  regulations  promulgated  thereunder  to assist  the Owners in
         computing their market discount;

                           (vii) the total of any  Substitution  Amounts and any
         Loan Purchase Price amounts included in such distribution;

                           (viii)  the  amount  of any  Subordination  Reduction
         Amount with respect to each Mortgage Loan Group;

                           (ix) the amounts,  if any, of any Realized  Losses in
         each Mortgage Loan Group for the related Remittance Period;

                           (xi) a number  with  respect to each Class (the "Pool
         Factor" for such Class) computed by dividing the Certificate  Principal
         Balance for such Class  (after  giving  effect to any  distribution  of
         principal to be made on such Payment Date) by the Original  Certificate
         Principal Balance for such Class on the Startup Day; and,

                           (xii) for Payment  Dates  during the Funding  Period,
         the remaining Pre-Funded Amount.

                  Items (i) through  (iii)  above  shall,  with  respect to each
Class of Class A Certificates, be presented on the basis of a Certificate having
a  $1,000  denomination.  In  addition,  by  January  31 of each  calendar  year
following any year during which the Certificates  are  outstanding,  the Trustee
shall  furnish a report to each Owner of record at any time during each calendar
year as to the  aggregate of amounts  reported  pursuant to (i),  (ii) and (iii)
with respect to the Certificates for such calendar year.

                  (b) In  addition,  on  each  Payment  Date  the  Trustee  will
distribute  to  each  Owner,  the  Certificate  Insurer,  the  Underwriter,  the
Servicer,  the  Company,  Standard  &  Poor's  and  Moody's,  together  with the
information  described in Subsection  (a) preceding,  the following  information
with  respect  to each  Mortgage  Loan  Group as of the last day of the  related
Remittance  Period,  which is hereby required to be prepared by the Servicer and
furnished to the Trustee for such purpose on or prior to the related  Remittance
Date:

                           (i)  the  total  number  of  Mortgage  Loans  in each
         Mortgage Loan Group and the aggregate Loan Balances  thereof,  together
         with the number, aggregate principal balances of such Mortgage Loans in
         such  Mortgage  Loan Group and the  percentage  (based on the aggregate
         Loan  Balances of the Mortgage  Loans in such  Mortgage Loan Group) (a)
         30-59 days  Delinquent,  (b) 60-89 days  Delinquent  and (c) 90 or more
         days Delinquent;

                           (ii) the number and  aggregate  Loan  Balances of all
         Mortgage Loans in each Mortgage Loan Group and percentage (based on the
         aggregate Loan Balances of the Mortgage

                                       63
<PAGE>
         Loans in such  Mortgage  Loan Group) in  foreclosure  proceedings  (and
         whether  any  such  Mortgage  Loans  are  also  included  in any of the
         statistics described in the foregoing clause (i));

                           (iii) the  number,  aggregate  Loan  Balances  of all
         Mortgage Loans in each Mortgage Loan Group and percentage (based on the
         aggregate  Loan  Balances of the Mortgage  Loans in such  Mortgage Loan
         Group)  relating to Mortgagors in bankruptcy  proceedings  (and whether
         any such  Mortgage  Loans are also  included  in any of the  statistics
         described in the foregoing clause (i));

                           (iv)  the  number,  aggregate  Loan  Balances  of all
         Mortgage Loans in each Mortgage Loan Group and percentage (based on the
         aggregate  Loan  Balances of the Mortgage  Loans in such  Mortgage Loan
         Group)  relating to REO Properties (and whether any such Mortgage Loans
         are also included in any of the  statistics  described in the foregoing
         clause (i));

                           (v) the aggregate Loan Balance of all Mortgage Loans,
         the aggregate  Loan Balance of the Mortgage Loans in each Group and the
         aggregate Loan Balance of the Initial Mortgage Loans and the Subsequent
         Mortgage  Loans in each Group in each case after  giving  effect to any
         payment of principal on such Payment Date; and

                           (vi)  the  book  value  of any REO  Property  in each
         Mortgage Loan Group.

                  (c) The  foregoing  reports  shall  be sent to an  Owner  only
insofar as such Owner owns a  Certificate  with respect to the related  Mortgage
Loan Group.

                  Section 7.9.  Additional  Reports by Trustee.  (a) The Trustee
shall report to the Company,  the Servicer,  Standard & Poor's,  Moody's and the
Certificate  Insurer  with  respect  to the  amount  then  held in each  Account
(including  investment  earnings  accrued or  scheduled  to accrue)  held by the
Trustee and the identity of the investments  included  therein,  as the Company,
the Servicer or the Certificate Insurer may from time to time request.

                  (b) Not  later  than 20 days  after  each  Payment  Date,  the
Trustee shall forward to the Company, the Servicer and the Certificate Insurer a
statement,  setting forth the status of the Certificate  Account as of the close
of business on the last Business Day of the related  Remittance  Period showing,
for the period  covered by such  statement,  the  aggregate of deposits into and
withdrawals from the Certificate Account.

                                  ARTICLE VIII

                 SERVICING AND ADMINISTRATION OF MORTGAGE LOANS

                  Section 8.1. Servicer and  Sub-Servicers.  (a) Acting directly
or through one or more  Sub-Servicers  as provided in Section 8.3, the Servicer,
as servicer,  shall service and administer the Mortgage Loans in accordance with
this  Agreement  and with  reasonable  care,  and using that degree of skill and
attention that the Servicer exercises with respect to comparable  mortgage loans
that it services for itself or others,  and shall have full power and authority,
acting alone,  to do or cause to be done any and all things in  connection  with
such servicing and administration which it may deem necessary or desirable.

                  (b) The duties of the Servicer  shall include  collecting  and
posting of all  payments,  responding  to inquiries of Mortgagors or by federal,
state or local government authorities with respect

                                       64
<PAGE>
to the Mortgage Loans, investigating delinquencies, reporting tax information to
Mortgagors  in  accordance  with its  customary  practices  and  accounting  for
collections,  furnishing  monthly  and annual  statements  to the  Trustee  with
respect to distributions,  paying  Compensating  Interest and making Delinquency
Advances and Servicing  Advances pursuant hereto.  The Servicer shall follow its
customary  standards,  policies  and  procedures  in  performing  its  duties as
Servicer.  The  Servicer  shall  cooperate  with the  Trustee and furnish to the
Trustee with  reasonable  promptness  information  in its  possession  as may be
necessary  or  appropriate  to enable the Trustee to perform  its tax  reporting
duties  hereunder.  The Trustee  shall  furnish the Servicer  with any powers of
attorney and other documents  necessary or appropriate to enable the Servicer to
carry out its servicing and administrative duties hereunder.

                  (c) Without  limiting the  generality  of the  foregoing,  the
Servicer  (i) shall  continue,  and is hereby  authorized  and  empowered by the
Trustee, to execute and deliver, on behalf of itself, the Owners and the Trustee
or any of them, any and all instruments of satisfaction or  cancellation,  or of
partial or full release or discharge and all other comparable instruments,  with
respect to the Mortgage Loans and with respect to the related  Properties;  (ii)
may  consent  to  any  modification  of the  terms  of any  Note  not  expressly
prohibited  hereby  if the  effect of any such  modification  (x) will not be to
affect  materially and adversely the security  afforded by the related Property,
the timing of receipt of any payments  required  hereby or the  interests of the
Certificate  Insurer  and (y) will not cause the Trust to fail to  qualify  as a
REMIC.

                  (d)  The  parties  intend  that  the  Trust  (other  than  the
Pre-Funding  Account and the Capitalized  Interest Account) shall constitute and
that the affairs of Trust  shall  (other  than the  Pre-Funding  Account and the
Capitalized Interest Account) shall be conducted so as to qualify it as a REMIC.
In  furtherance  of such  intention,  the Servicer  covenants and agrees that it
shall act as agent (and the  Servicer  is hereby  appointed  to act as agent) on
behalf of the Trust and that in such capacity it shall: (i) use its best efforts
to conduct the affairs of the Trust at all times that any Class of  Certificates
are  outstanding  so as to maintain the status of the Trust as a REMIC under the
REMIC Provisions; (ii) not knowingly or intentionally take any action or omit to
take any action  that would  cause the  termination  of the REMIC  status of the
Trust or that would subject the Trust to tax and (iii) exercise  reasonable care
not to allow the Trust to receive  income  from the  performance  of services or
from assets not permitted under the REMIC Provisions to be held by a REMIC.

                  (e) The Servicer may, and is hereby authorized to, perform any
of its servicing responsibilities with respect to all or certain of the Mortgage
Loans through a  Sub-Servicer  as it may from time to time designate but no such
designation  of a  Sub-Servicer  shall serve to release the Servicer from any of
its  obligations  under this  Agreement.  Such  Sub-Servicer  shall have all the
rights and powers of the Servicer with respect to such Mortgage Loans under this
Agreement.

                  (f) Without  limiting the  generality  of the  foregoing,  but
subject to Sections  8.13 and 8.14,  the Servicer in its own name or in the name
of a  Sub-Servicer  may be  authorized  and  empowered  pursuant  to a power  of
attorney executed and delivered by the Trustee to execute and deliver, on behalf
of  itself,  the  Owners  and  the  Trustee  or any of  them,  (i)  any  and all
instruments of  satisfaction  or  cancellation  or of partial or full release or
discharge  and all other  comparable  instruments  with  respect to the Mortgage
Loans  and  with  respect  to the  Properties,  (ii)  to  institute  foreclosure
proceedings or obtain a deed in lieu of foreclosure so as to effect ownership of
any  Property on behalf of the  Trustee and (iii) to hold title to any  Property
upon such  foreclosure  or deed in lieu of foreclosure on behalf of the Trustee;
provided,  however,  that Section  8.14(a) shall  constitute a power of attorney
from the Trustee to the Servicer to execute an  instrument of  satisfaction  (or
assignment of mortgage without  recourse) with respect to any Mortgage Loan paid
in full (or with respect to which payment in full has been escrowed). Subject to
Sections  8.13 and 8.14,  the Trustee  shall  execute a power of attorney to the
Servicer and any

                                       65
<PAGE>
Sub-Servicer  and furnish them with any other  documents as the Servicer or such
Sub-Servicer   shall  reasonably   request  to  enable  the  Servicer  and  such
Sub-Servicer to carry out their respective  servicing and administrative  duties
hereunder.

                  (g) The Servicer  shall give prompt  notice to the Trustee and
the  Certificate  Insurer  of any  action,  of which  the  Servicer  has  actual
knowledge,  to (i) assert a claim against the Trust or (ii) assert  jurisdiction
over the Trust.

                  (h)  Servicing  Advances  incurred  by  the  Servicer  or  any
Sub-Servicer in connection  with the servicing of the Mortgage Loans  (including
any penalties in  connection  with the payment of any taxes and  assessments  or
other  charges) on any  Property  shall be  recoverable  by the Servicer or such
Sub-Servicer  to  the  extent   described  in  Section  8.9(c)  and  in  Section
7.5(d)(iii)(C) hereof.

                  Section 8.2. Collection of Certain Mortgage Loan Payments. (a)
The Servicer shall, to the extent such procedures  shall be consistent with this
Agreement and the terms and  provisions  of any  applicable  Insurance  Policies
follow such  collection  procedures as it follows from time to time with respect
to mortgage loans in its servicing portfolio that are comparable to the Mortgage
Loans;  provided  that the  Servicer  shall  always at least  follow  collection
procedures that are consistent with or better than standard industry  practices.
Consistent with the foregoing,  the Servicer may in its discretion (i) waive any
assumption  fees,  late  payment  charges,   charges  for  checks  returned  for
insufficient  funds,  prepayment  fees,  if any,  or  other  fees  which  may be
collected in the  ordinary  course of servicing  the Mortgage  Loans,  (ii) if a
Mortgagor  is in  default or about to be in  default  because  of a  Mortgagor's
financial  condition,  arrange with the  Mortgagor a schedule for the payment of
delinquent  payments due on the related Mortgage Loan;  provided,  however,  the
Servicer shall not  reschedule the payment of delinquent  payments more than one
time in any twelve (12)  consecutive  months with  respect to any  Mortgagor  or
(iii) modify  payments of monthly  principal  and interest on any Mortgage  Loan
becoming  subject to the terms of the Soldiers' and Sailors' Civil Relief Act of
1940, as amended,  in accordance  with the  Servicer's  general  policies of the
comparable mortgage loans subject to such Act.

                  (b) The Servicer shall hold in escrow on behalf of the related
Mortgagor all Prepaid Installments  received by it, and shall apply such Prepaid
Installments as directed by such Mortgagor and as set forth in the related Note.

                  Section 8.3.  Sub-Servicing  Agreements  Between  Servicer and
Sub-Servicers.  The Servicer  may enter into  Sub-Servicing  Agreements  for any
servicing and  administration  of Mortgage Loans with any  institution  which is
acceptable to the  Certificate  Insurer and which is in compliance with the laws
of each state  necessary  to enable it to  perform  its  obligations  under such
Sub-Servicing   Agreement   and  (x)  has  (i)  been   designated   an  approved
seller-servicer  by FHLMC or FNMA for  Mortgage  Loans and (ii) has equity of at
least $5,000,000, as determined in accordance with generally accepted accounting
principles or (y) is a Servicer Affiliate. The Servicer shall give notice to the
Certificate  Insurer and the Trustee of the appointment of any  Sub-Servicer and
shall  furnish  to the  Certificate  Insurer  and  the  Trustee  a copy  of such
Sub-Servicing  Agreement.  For purposes of this Agreement, the Servicer shall be
deemed to have received  payments on Mortgage  Loans when any  Sub-Servicer  has
received such payments.  Any such  Sub-Servicing  Agreement  shall be consistent
with and not violate the provisions of this Agreement.

                  Section  8.4.  Successor   Sub-Servicers.   The  Servicer  may
terminate  any  Sub-Servicing   Agreement  in  accordance  with  the  terms  and
conditions of such  Sub-Servicing  Agreement and either itself directly  service
the  related  Mortgage  Loans or enter  into a  Sub-Servicing  Agreement  with a
successor Sub-Servicer that qualifies under Section 8.3.

                                       66
<PAGE>
                  Section 8.5. Liability of Servicer.  The Servicer shall not be
relieved  of  its   obligations   under  this  Agreement   notwithstanding   any
Sub-Servicing  Agreement or any of the provisions of this Agreement  relating to
agreements or arrangements between the Servicer and a Sub-Servicer or otherwise,
and the Servicer  shall be obligated to the same extent and under the same terms
and  conditions  as if it alone were  servicing and  administering  the Mortgage
Loans.  The  Servicer  shall be  entitled  to enter  into any  agreement  with a
Sub-Servicer  for  indemnification  of the  Servicer  by such  Sub-Servicer  and
nothing  contained in such  Sub-Servicing  Agreement shall be deemed to limit or
modify this Agreement. The Trust shall not indemnify the Servicer for any losses
due to the Servicer's negligence.

                  Section 8.6. No Contractual  Relationship Between Sub-Servicer
and  Trustee  or  the  Owners.   Any  Sub-Servicing   Agreement  and  any  other
transactions or services relating to the Mortgage Loans involving a Sub-Servicer
shall be deemed to be between the  Sub-Servicer  and the Servicer  alone and the
Certificate  Insurer,  the  Trustee and the Owners  shall not be deemed  parties
thereto and shall have no claims,  rights,  obligations,  duties or  liabilities
with respect to any Sub-Servicer except as set forth in Section 8.7.

                  Section  8.7.   Assumption  or  Termination  of  Sub-Servicing
Agreement by Trustee. In connection with the assumption of the responsibilities,
duties and  liabilities  and of the authority,  power and rights of the Servicer
hereunder by the Trustee  pursuant to Section 8.20, it is understood  and agreed
that the Servicer's  rights and obligations  under any  Sub-Servicing  Agreement
then in  force  between  the  Servicer  and a  Sub-Servicer  may be  assumed  or
terminated  by  the  Trustee  at  its  option  without  the  payment  of  a  fee
notwithstanding any contrary provision in any Sub-Servicing Agreement.

                  The Servicer shall,  upon  reasonable  request of the Trustee,
but at the expense of the Servicer,  deliver to the assuming party documents and
records  relating to each  Sub-Servicing  Agreement and an accounting of amounts
collected and held by it and otherwise use its best reasonable efforts to effect
the  orderly  and  efficient  transfer of the  Sub-Servicing  Agreements  to the
assuming party.

                  Section 8.8. Principal and Interest Account.

                  (a) The Servicer shall  establish in the name of the Trust for
the benefit of the Owners of the  Certificates  and the Certificate  Insurer and
maintain at one or more Designated Depository Institutions one or more Principal
and Interest Accounts.

                  Subject  to  Subsection  (c)  below,   the  Servicer  and  any
Sub-Servicer  shall deposit all receipts  related to the Mortgage Loans into the
Principal  and  Interest  Account on a daily  basis (but no later than the first
Business Day after receipt).

                  Subject to  Subsection  (c) below,  within  one  Business  Day
following  the Startup Day, the Company  and/or the Servicer  shall deposit into
the Principal and Interest  Account all receipts related to the related Mortgage
Loans received after the Cut-Off Date.

                  (b) Any  investment  of funds in the  Principal  and  Interest
Account shall mature or be  withdrawable  at par on or prior to the  immediately
succeeding  Remittance Date. All funds in the Principal and Interest Account may
only be held  (i)  uninvested,  up to the  limits  insured  by the  FDIC or (ii)
invested in Eligible  Investments.  The Principal and Interest  Account shall be
held in trust in the name of the Trust and for the  benefit of the Owners of the
Certificates.  Any  investment  earnings  on  funds  held in the  Principal  and
Interest  Account  shall  be for the  account  of the  Servicer  and may only be
withdrawn from the Principal and Interest  Account by the Servicer on the second
Business Day of the month for the investment  earnings for the previous calendar
month. The Servicer shall withdraw from the Principal

                                       67
<PAGE>
and  Interest  Account held by the  Trustee,  on the second  Business Day of the
month,  investment  earnings for the previous calendar month. The Servicer shall
deposit  into the  Principal  and  Interest  Account the amount of all losses on
investment of funds in the Principal and Interest  Account upon request from the
Trustee.  Any  references  herein to amounts on  deposit  in the  Principal  and
Interest Account shall refer to amounts net of investment earnings.

                  (c) The Servicer  shall  deposit to the Principal and Interest
Account all principal and interest  collections  on the Mortgage  Loans received
after the Cut-Off Date, including any Prepayments and Net Liquidation  Proceeds,
all Loan  Purchase  Prices  and  Substitution  Amounts  received  or paid by the
Servicer with respect to the Mortgage Loans, other recoveries or amounts related
to the  Mortgage  Loans  received by the  Servicer,  Compensating  Interest  and
Delinquency  Advances  together with any amounts which are reimbursable from the
Principal and Interest  Account but net of (i) the Servicing Fee with respect to
each Mortgage Loan and other servicing compensation to the Servicer as permitted
by Section  8.15  hereof,  (ii)  principal  (including  Prepayments)  due on the
related Mortgage Loans on or prior to the Cut-Off Date, (iii) interest  accruing
on the  related  Mortgage  Loans on or prior  to the  Cut-Off  Date and (iv) Net
Liquidation Proceeds to the extent such Net Liquidation Proceeds exceed the Loan
Balance of the related Mortgage Loan.

                  (d) (i) The Servicer may make  withdrawals  from the Principal
and Interest Account only for the following purposes:

                  (A)      to effect the timely remittance to the Trustee of the
                           Monthly  Remittance  Amounts  due on  the  Remittance
                           Date;

                  (B)      to reimburse itself pursuant to Section 8.9(a) hereof
                           for  unrecovered  Delinquency  Advances and Servicing
                           Advances;

                  (C)      to withdraw investment earnings on amounts on deposit
                           in the Principal and Interest Account;

                  (D)      to withdraw  amounts that have been  deposited to the
                           Principal and Interest Account in error; and

                  (E)      to clear and  terminate  the  Principal  and Interest
                           Account following the termination of the Trust Estate
                           pursuant to Article IX hereof.

                   (ii) On the Determination  Date of each month,  commencing in
July 1996 the Servicer shall send to the Trustee the Monthly  Exception  Report,
in the form of a computer  tape,  detailing  the payments on the Mortgage  Loans
during the prior  Remittance  Period and  certifying  the amounts and purpose of
withdrawals  permitted  pursuant to (d) above from the  Principal  and  Interest
Account.  Such tape shall  contain the  specified  data, as described in Section
8.26  hereof,  and  shall be in the form and have the  specifications  as may be
agreed to between the  Servicer,  the  Certificate  Insurer and the Trustee from
time to time.

                  (iii) On each  Remittance  Date,  commencing  in July 1996 the
Servicer  shall remit to the Trustee by wire  transfer,  or otherwise make funds
available in immediately available funds for deposit to the Certificate Account,
(x) for  Group  I,  the  Group I  Interest  Remittance  Amount  and the  Group I
Principal  Remittance  Amount  and (y) for  Group  II,  the  Group  II  Interest
Remittance Amount and the Group II Principal Remittance Amount.

                                       68
<PAGE>
   (e)  For  purposes  of   calculating   the  Group  I  Interest
Remittance  Amount and the Group I Principal  Remittance  Amount with respect to
scheduled  payments  due on  Designated  Loans,  and for purposes of Section 8.9
hereof, the Servicer shall (i) deem each scheduled payment of interest due to be
that payment of interest  which would be due if such  Designated  Loan's  Coupon
Rate were the Required Rate,  and (ii) deem each scheduled  payment of principal
due to be that payment of principal which would be due if such Designated Loan's
Coupon Rate were the Required  Rate,  in each case  calculated  using the actual
scheduled  payments due on such Designated Loan to scheduled  amortization as of
the Cut-Off Date.

                  Section 8.9. Delinquency  Advances,  Compensating Interest and
Servicing Advances. (a) The Servicer is required, not later than each Remittance
Date, to deposit into the Principal and Interest  Account an amount equal to the
sum of (i) the interest due (net of the Servicing  Fees due) but not  collected,
(ii) on the Remittance  Date in July 1996,  interest  accrued on each Subsequent
Mortgage  Loan  transferred  to the Trust during the related Due Period from the
related Subsequent Cut Off Date to the last day of the related Remittance Period
and (iii) scheduled principal due, but not collected, with respect to Delinquent
Mortgage  Loans  during  the  related  Due Period but only if, in its good faith
business  judgment,  the  Servicer  reasonably  believes  that such  amount will
ultimately  be  recovered  from the  related  Mortgage  Loan.  Such  amounts are
"Delinquency Advances".

                  The  Servicer  shall  be  permitted  to fund  its  payment  of
Delinquency  Advances on any  Remittance  Date and to  reimburse  itself for any
Delinquency Advances paid from the Servicer's own funds, from collections on any
Mortgage Loan deposited to the Principal and Interest Account  subsequent to the
related Due Period and shall  deposit into the  Principal  and Interest  Account
with respect thereto (i) collections  from the Mortgagor whose  Delinquency gave
rise to the shortfall  which resulted in such  Delinquency  Advance and (ii) Net
Liquidation  Proceeds  recovered on account of the related  Mortgage Loan to the
extent of the amount of aggregate  Delinquency  Advances related thereto. If not
thereto  recovered  from the related  Mortgagor  or the related Net  Liquidation
Proceeds,   Delinquency  Advances  shall  be  recoverable  pursuant  to  Section
7.5(d)(iii)(C).

                  (b) On or prior to each  Remittance  Date,  the Servicer shall
deposit in the Principal and Interest  Account with respect to any  Paid-in-Full
Mortgage Loan during the related  Remittance Period out of its own funds without
any right of  reimbursement  therefor an amount equal to the difference  between
(x) 30 days'  interest at such  Mortgage  Loan's Coupon Rate (less the Servicing
Fee) on the  Loan  Balance  of such  Mortgage  Loan as of the  first  day of the
related  Remittance  Period and (y) to the extent not previously  advanced,  the
interest  (less the  Servicing  Fee) paid by the  Mortgagor  with respect to the
Mortgage  Loan  during  such  Remittance  Period  (any such  amount  paid by the
Servicer,  "Compensating Interest").  The Servicer shall in no event be required
to pay Compensating  Interest with respect to any Remittance Period in an amount
in excess of the  aggregate  Servicing Fee received by the Servicer with respect
to all Mortgage Loans for such Remittance Period.  Further,  the Servicer is not
obligated to cover shortfalls in collections in interest due to Curtailments.

                  (c) The  Servicer  will  pay  all  "out-of-pocket"  costs  and
expenses  incurred in the performance of its servicing  obligations,  including,
but not limited to, the cost of (i) Preservation Expenses,  (ii) any enforcement
or judicial proceedings,  including  foreclosures,  and (iii) the management and
liquidation of REO Property, but is only required to pay such costs and expenses
to the extent the Servicer  reasonably  believes  such costs and  expenses  will
increase Net Liquidation Proceeds on the related Mortgage Loan. Each such amount
so paid  will  constitute  a  "Servicing  Advance".  The  Servicer  may  recover
Servicing  Advances  (x) from the  Mortgagors  to the  extent  permitted  by the
Mortgage Loans,  from Liquidation  Proceeds realized upon the liquidation of the
related Mortgage Loan, and (y) as provided in Section  7.5(d)(iii)(C) hereof. In
no case may the Servicer recover Servicing Advances from

                                       69
<PAGE>
principal  and  interest  payments  on any  Mortgage  Loan or from  any  amounts
relating  to any other  Mortgage  Loan  except as  provided  pursuant to Section
7.5(d)(iii)(C) hereof.

                  (d) For purposes of calculating  the amount of any Delinquency
Advance or  Compensating  Interest due with respect to any Designated  Loan, the
rules set forth in Section 8.8(e) shall apply.

                  Section 8.10.  Purchase of Mortgage  Loans.  The Servicer may,
but is not  obligated  to,  purchase for its own account any Mortgage Loan which
becomes  Delinquent,  in  whole  or in  part,  as to  four  consecutive  monthly
installments or any Mortgage Loan as to which enforcement  proceedings have been
brought by the Servicer or by any  Sub-Servicer  pursuant to Section  8.13.  Any
such Loan so  purchased  shall be  purchased  by the Servicer not later than the
related  Remittance  Date at a purchase  price equal to the Loan Purchase  Price
thereof,  which  purchase price shall be deposited in the Principal and Interest
Account.

                  Section 8.11. Maintenance of Insurance. (a) The Servicer shall
cause to be maintained  with respect to each  Mortgage  Loan a hazard  insurance
policy with a generally  acceptable  carrier that provides for fire and extended
coverage,  and which  provides  for a recovery by the  Servicer on behalf of the
Trust of insurance proceeds relating to such Mortgage Loan in an amount not less
than the least of (i) the  outstanding  principal  balance of the Mortgage Loan,
(ii)  the  minimum  amount  required  to  compensate  for  damage  or  loss on a
replacement cost basis and (iii) the full insurable value of the premises.

                  (b) If the Mortgage Loan at the time of origination relates to
a  Property  in an  area  identified  in the  Federal  Register  by the  Federal
Emergency  Management Agency as having special flood hazards,  the Servicer will
cause to be maintained with respect  thereto a flood insurance  policy in a form
meeting the  requirements  of the current  guidelines  of the Federal  Insurance
Administration  with a generally  acceptable  carrier in an amount  representing
coverage,  and which  provides  for a recovery by the  Servicer on behalf of the
Trust of insurance  proceeds relating to such Mortgage Loan of not less than the
least of (i) the  outstanding  principal  balance of the Mortgage Loan, (ii) the
minimum amount  required to compensate for damage or loss on a replacement  cost
basis and (iii) the maximum  amount of  insurance  that is  available  under the
Flood Disaster  Protection  Act of 1973. The Servicer shall  indemnify the Trust
and the Certificate  Insurer out of the Servicer's own funds for any loss to the
Trust and the  Certificate  Insurer  resulting  from the  Servicer's  failure to
maintain the insurance required by this Section.

                  (c) In the event that the Servicer shall obtain and maintain a
blanket policy insuring against fire, flood and hazards of extended  coverage on
all of the Mortgage Loans, then, to the extent such policy names the Servicer as
loss payee and  provides  coverage in an amount  equal to the  aggregate  unpaid
principal  balance on the Mortgage  Loans  without  co-insurance  and  otherwise
complies  with the  requirements  of this Section  8.11,  the Servicer  shall be
deemed  conclusively to have satisfied its obligations  with respect to fire and
hazard  insurance  coverage  under this Section  8.11, it being  understood  and
agreed that such blanket policy may contain a deductible  clause,  in which case
the Servicer  shall,  in the event that there shall not have been  maintained on
the related  Property a policy  complying with the preceding  paragraphs of this
Section 8.11,  and there shall have been a loss which would have been covered by
such policy,  deposit in the Principal and Interest  Account from the Servicer's
own funds the  difference,  if any,  between  the  amount  that  would have been
payable under a policy  complying with the preceding  paragraphs of this Section
8.11 and the amount  paid under such  blanket  policy.  Upon the  request of the
Trustee or the Certificate  Insurer, the Servicer shall cause to be delivered to
the Trustee or the Certificate Insurer a certified true copy of such policy.

                                       70
<PAGE>
                  Section 8.12. Due-on-Sale Clauses; Assumption and Substitution
Agreements.  When  a  Property  has  been  or is  about  to be  conveyed  by the
Mortgagor, the Servicer shall, to the extent it has knowledge of such conveyance
or prospective conveyance, exercise its rights to accelerate the maturity of the
related  Mortgage Loan under any  "due-on-sale"  clause contained in the related
Mortgage or Note;  provided,  however,  that the Servicer shall not exercise any
such right if (i) the  "due-on-sale"  clause,  in the  reasonable  belief of the
Servicer,  is  not  enforceable  under  applicable  law  or  (ii)  the  Servicer
reasonably  believes that to permit an assumption of the Mortgage Loan would not
materially and adversely affect the interest of the Owners or of the Certificate
Insurer.  In such  event,  the  Servicer  shall  enter  into an  assumption  and
modification  agreement  with the  person to whom such  property  has been or is
about to be  conveyed,  pursuant to which such Person  becomes  liable under the
Note and,  unless  prohibited by applicable law or the Mortgage  Documents,  the
Mortgagor  remains  liable  thereon.  If the  foregoing is not  permitted  under
applicable  law,  the Servicer is  authorized  to enter into a  substitution  of
liability  agreement with such person,  pursuant to which the original Mortgagor
is released  from  liability  and such person is  substituted  as Mortgagor  and
becomes liable under the Note;  provided,  however,  that to the extent any such
substitution of liability  agreement would be delivered by the Servicer  outside
of its  usual  procedures  for  mortgage  loans  held in its own  portfolio  the
Servicer shall,  prior to executing and delivering  such  agreement,  obtain the
prior written consent of the Certificate Insurer. The Mortgage Loan, as assumed,
shall  conform  in  all  respects  to  the  requirements,   representations  and
warranties  of this  Agreement.  The Servicer  shall notify the Trustee that any
such  assumption or  substitution  agreement has been completed by forwarding to
the Trustee the original  copy of such  assumption  or  substitution  agreement,
which copy shall be added by the  Trustee to the related  File and which  shall,
for all  purposes,  be  considered a part of such File to the same extent as all
other documents and instruments  constituting a part thereof. The Servicer shall
be responsible for recording any such assumption or substitution agreements.  In
connection  with any such  assumption or  substitution  agreement,  the required
monthly  payment on the  related  Mortgage  Loan shall not be changed  but shall
remain as in effect  immediately  prior to the assumption or  substitution,  the
stated maturity or outstanding  principal amount of such Mortgage Loan shall not
be changed nor shall any required  monthly  payments of principal or interest be
deferred or forgiven.  Any fee collected by the Servicer or the Sub-Servicer for
consenting to any such conveyance or entering into an assumption or substitution
agreement  shall be retained by or paid to the Servicer as additional  servicing
compensation.

                  Notwithstanding the foregoing paragraph or any other provision
of this Agreement,  the Servicer shall not be deemed to be in default, breach or
any other violation of its obligations  hereunder by reason of any assumption of
a Mortgage Loan by operation of law or any assumption  which the Servicer may be
restricted by law from preventing, for any reason whatsoever.

                  Section 8.13.  Realization Upon Defaulted  Mortgage Loans. (a)
The Servicer shall foreclose upon or otherwise  comparably  effect the ownership
on behalf of the Trust of Properties  relating to defaulted Mortgage Loans as to
which no  satisfactory  arrangements  can be made for  collection  of Delinquent
payments and which the Servicer has not  purchased  pursuant to Section 8.10. In
connection  with  such  foreclosure  or other  conversion,  the  Servicer  shall
exercise such of the rights and powers vested in it hereunder,  and use the same
degree of care and skill in its  exercise  or use as  prudent  mortgage  lenders
would  exercise  or use  under the  circumstances  in the  conduct  of their own
affairs,  including,  but not  limited  to,  advancing  funds for the payment of
taxes,  amounts due with respect to Senior  Liens and  insurance  premiums.  Any
amounts so advanced shall constitute  "Servicing Advances" within the meaning of
Section 8.9(c) hereof. The Servicer shall sell any REO Property within 23 months
of its acquisition by the Trust, unless the Servicer obtains for the Trustee and
the Certificate  Insurer an opinion of counsel experienced in federal income tax
matters and reasonably  acceptable to the Certificate Insurer,  addressed to the
Trustee,  the  Certificate  Insurer  and the  Servicer,  to the effect  that the
holding by the Trust of such REO Property for any greater period will not result
in the imposition of taxes on "Prohibited

                                       71
<PAGE>
Transactions"  of the Trust as defined in Section  860F of the Code or cause the
Trust to fail to qualify as a REMIC under the REMIC  Provisions at any time that
any Certificates are outstanding,  in which case the Servicer shall sell any REO
Property by the end of any extended period specified in any such opinion.

                  Notwithstanding  the  generality of the foregoing  provisions,
the Servicer shall manage,  conserve,  protect and operate each REO Property for
the Owners solely for the purpose of its prompt disposition and sale in a manner
which  does not cause  such REO  Property  to fail to  qualify  as  "foreclosure
property" within the meaning of Section  860G(a)(8) of the Code or result in the
receipt  by the Trust of any  "income  from  non-permitted  assets"  within  the
meaning of Section 860F(a)(2)(B) of the Code or any "net income from foreclosure
property" which is subject to taxation under the REMIC  Provisions.  Pursuant to
its efforts to sell such REO  Property,  the  Servicer  shall  either  itself or
through an agent selected by the Servicer protect and conserve such REO Property
in the same manner and to such extent as is customary in the locality where such
REO Property is located and may,  incident to its conservation and protection of
the interests of the Owners, rent the same, or any part thereof, as the Servicer
deems to be in the best  interest of the Owners for the period prior to the sale
of such REO Property.  The Servicer shall take into account the existence of any
hazardous  substances,  hazardous  wastes  or solid  wastes,  as such  terms are
defined in the Comprehensive  Environmental  Response Compensation and Liability
Act, the Resource Conservation and Recovery Act of 1976, or other federal, state
or local  environmental  legislation,  on a Property in  determining  whether to
foreclose upon or otherwise comparably convert the ownership of such Property.

                  (b)  The  Servicer  shall  determine,  with  respect  to  each
defaulted Mortgage Loan, when it has recovered,  whether through trustee's sale,
foreclosure  sale or  otherwise,  all  amounts it expects to recover  from or on
account of such  defaulted  Mortgage  Loan,  whereupon  such Mortgage Loan shall
become a "Liquidated Loan".

                  Section 8.14. Trustee to Cooperate; Release of Files. (a) Upon
the  payment in full of any  Mortgage  Loan  (including  the  repurchase  of any
Mortgage Loan or any  liquidation  of such Mortgage Loan through  foreclosure or
otherwise) or the receipt by the Servicer of a notification that payment in full
will be escrowed in a manner  customary for such  purposes,  the Servicer  shall
deliver to the Trustee a Request for  Release.  Upon receipt of such Request for
Release,  the Trustee shall  promptly  release the related File, in trust to (i)
the Servicer,  (ii) an escrow agent or (iii) any employee,  agent or attorney of
the Trustee, in each case pending its release by the Servicer, such escrow agent
or such employee, agent or attorney of the Trustee, as the case may be. Upon any
such  payment in full or the receipt of such  notification  that such funds have
been placed in escrow,  the Servicer is authorized to give, as  attorney-in-fact
for the Trustee and the mortgagee  under the Mortgage which secured the Note, an
instrument  of  satisfaction  (or  assignment  of  Mortgage  without   recourse)
regarding  the  Property   relating  to  such  Mortgage,   which  instrument  of
satisfaction or assignment, as the case may be, shall be delivered to the Person
or Persons  entitled  thereto  against  receipt  therefor of payment in full, it
being  understood  and agreed that no expense  incurred in connection  with such
instrument  of  satisfaction  or  assignment,  as the  case  may  be,  shall  be
chargeable to the Principal and Interest Account.  In lieu of executing any such
satisfaction  or  assignment,  as the case may be, the  Servicer may prepare and
submit  to the  Trustee a  satisfaction  (or  assignment  without  recourse,  if
requested by the Person or Persons  entitled  thereto) in form for  execution by
the Trustee with all requisite  information  completed by the Servicer;  in such
event,  the  Trustee  shall  execute  and  acknowledge   such   satisfaction  or
assignment,  as the case may be, and deliver the same with the related  File, as
aforesaid.

                  (b) From time to time and as  appropriate  in the servicing of
any  Mortgage  Loan,  including,   without  limitation,   foreclosure  or  other
comparable  conversion  of a Mortgage Loan or  collection  under any  applicable
Insurance Policy, the Trustee shall (except in the case of the payment

                                       72
<PAGE>
or liquidation pursuant to which the related File is released to an escrow agent
or an employee,  agent or attorney of the Trustee), upon request of the Servicer
and delivery to the Trustee of a Request for  Release,  release the related File
to the  Servicer and shall  execute such  documents as shall be necessary to the
prosecution  of  any  such  proceedings,   including,   without  limitation,  an
assignment  without recourse of the related  Mortgage to the Servicer;  provided
that there shall not be released and unreturned at any one time more than 10% of
the  entire  number of Files.  The  Trustee  shall  complete  in the name of the
Trustee any endorsement in blank on any Note prior to releasing such Note to the
Servicer.  Such  receipt  shall  obligate the Servicer to return the File to the
Trustee  when the need  therefor  by the  Servicer no longer  exists  unless the
Mortgage Loan shall be liquidated in which case, upon receipt of the liquidation
information,  in physical or electronic  form,  the Request for Release shall be
released by the Trustee to the Servicer.

                  (c) The Servicer shall have the right to approve  applications
of Mortgagors for consent to (i) partial releases of Mortgages, (ii) alterations
and (iii) removal, demolition or division of properties subject to Mortgages. No
application  for approval  shall be considered by the Servicer  unless:  (x) the
provisions  of the related Note and Mortgage have been  complied  with;  (y) the
Combined  Loan-to-Value Ratio (which may, for this purpose, be determined at the
time of any such action in a manner  reasonably  acceptable  to the  Certificate
Insurer) after any release does not exceed the Combined  Loan-to-Value  Ratio as
of the Cut-Off  Date or  Subsequent  Cut-Off  Date,  as the case may be, and the
Mortgagor's   debt-to-income  ratio  after  any  release  does  not  exceed  the
debt-to-income  ratio as of the CutOff Date or  Subsequent  Cut-Off Date, as the
case may be, and in no event  exceeds the maximum  debt-to-  income levels under
the related  Originator's  underwriting  guidelines  for a similar  credit grade
borrower  and (z) the lien  priority  of the related  Mortgage is not  adversely
affected.  Upon receipt by the Trustee of an Officer's  Certificate  executed on
behalf of the Servicer  setting forth the action proposed to be taken in respect
of a particular  Mortgage Loan and certifying that the criteria set forth in the
immediately  preceding  sentence have been satisfied,  the Trustee shall execute
and deliver to the Servicer  the consent or partial  release so requested by the
Servicer.  A proposed  form of consent or partial  release,  as the case may be,
shall accompany any Officer's  Certificate delivered by the Servicer pursuant to
this paragraph.

                  (d) No costs associated with the procedures  described in this
Section 8.14 shall be an expense of the Trust.

                  Section 8.15. Servicing Compensation.  As compensation for its
activities hereunder, the Servicer shall be entitled to retain the amount of the
Servicing  Fee  with  respect  to  each  Mortgage  Loan.   Additional  servicing
compensation in the form of prepayment charges, release fees, bad check charges,
assumption  fees,  late  payment  charges,   prepayment  penalties,   any  other
servicing-related fees, Net Liquidation Proceeds not required to be deposited in
the Principal and Interest  Account  pursuant to Section  8.8(c)(iv) and similar
items  shall,  to the extent  collected  from  Mortgagors,  be  retained  by the
Servicer.

                  Section  8.16.  Annual  Statement  as to  Compliance.  (a) The
Servicer,  at its own  expense,  will deliver to the  Trustee,  the  Certificate
Insurer, Standard & Poor's and Moody's, on or before the last day of December of
each year,  commencing in 1996,  an Officer's  Certificate  stating,  as to each
signer thereof,  that (i) a review of the activities of the Servicer during such
preceding  calendar year and of  performance  under this Agreement has been made
under  such  officers'  supervision  and  (ii) to the  best  of  such  officers'
knowledge,  based on such review, the Servicer has fulfilled all its obligations
under  this  Agreement  for such  year,  or, if there has been a default  in the
fulfillment of all such obligations,  specifying each such default known to such
officers and the nature and status  thereof  including  the steps being taken by
the Servicer to remedy such defaults.

                                       73
<PAGE>
                  (b) The Servicer shall deliver to the Trustee, the Certificate
Insurer,  the Owners and the Rating  Agencies,  promptly  after having  obtained
knowledge  thereof but in no event  later than five  Business  Days  thereafter,
written notice by means of an Officer's  Certificate of any event which with the
giving of notice or lapse of time,  or both,  would become an Event of Servicing
Termination.

                  Section 8.17. Annual Independent Certified Public Accountants'
Reports.  On or before the last day of March of each year,  commencing  in 1997,
the  Servicer,  at its own expense,  shall cause to be delivered to the Trustee,
the Certificate Insurer,  Standard & Poor's and Moody's a letter or letters of a
firm  of  independent,   nationally-  recognized  certified  public  accountants
reasonably  acceptable to the  Certificate  Insurer  stating that such firm has,
with respect to the Servicer's overall servicing operations during the preceding
calendar year,  examined such operations in accordance with the  requirements of
the Uniform  Single  Audit  Program  for  Mortgage  Bankers,  and in either case
stating such firm's conclusions relating thereto.

                  Section 8.18. Access to Certain  Documentation and Information
Regarding the Mortgage  Loans.  The Servicer  shall provide to the Trustee,  the
Certificate  Insurer,  the FDIC and the supervisory agents and examiners of each
of the  foregoing  access to the  documentation  regarding  the  Mortgage  Loans
required by applicable state and federal regulations, such access being afforded
without charge but only upon reasonable request and during normal business hours
at the offices of the Servicer designated by it.

                  Upon any change in the format of the computer tape  maintained
by the Servicer in respect of the Mortgage  Loans,  the Servicer shall deliver a
copy of such computer  tape to the Trustee and in addition  shall provide a copy
of such computer tape to the Trustee,  and the Certificate Insurer at such other
times as the Trustee or the Certificate Insurer may reasonably request.

                  Section 8.19.  Assignment  of Agreement.  The Servicer may not
assign its  obligations  under this  Agreement,  in whole or in part,  unless it
shall have first obtained the written consent of the Trustee and the Certificate
Insurer,  which  such  consent  shall not be  unreasonably  withheld;  provided,
however,  that any assignee must meet the eligibility  requirements set forth in
Section 8.21(f) hereof for a successor  servicer.  Notice of any such assignment
shall be given by the Servicer to the Trustee,  the Certificate  Insurer and the
Rating Agencies.

                  Section 8.20. Events of Servicing Termination. (a) The Trustee
or the  Certificate  Insurer (or the Owners pursuant to Section 6.11 hereof) may
remove the Servicer  (including  any successor  entity  serving as the Servicer)
upon the occurrence of any of the following events:

                           (i) The Servicer shall fail to deliver to the Trustee
         any proceeds or required payment,  which failure  continues  unremedied
         for five  Business  Days  following  written  notice  to an  Authorized
         Officer of the Servicer from the Trustee or from any Owner;

                           (ii) The  Servicer  shall (I) apply for or consent to
         the  appointment  of a receiver,  trustee,  liquidator  or custodian or
         similar  entity with respect to itself or its  property,  (II) admit in
         writing its  inability  to pay its debts  generally as they become due,
         (III) make a general  assignment for the benefit of creditors,  (IV) be
         adjudicated  a bankrupt or  insolvent,  (V)  commence a voluntary  case
         under the federal  bankruptcy  laws of the United  States of America or
         file  a  voluntary  petition  or  answer  seeking  reorganization,   an
         arrangement  with  creditors  or an order for relief or seeking to take
         advantage  of any  insolvency  law or  file  an  answer  admitting  the
         material  allegations of a petition filed against it in any bankruptcy,
         reorganization or

                                       74
<PAGE>
         insolvency  proceeding or (VI) take corporate action for the purpose of
         effecting any of the foregoing;

                           (iii) If without the application, approval or consent
         of the  Servicer,  a  proceeding  shall be  instituted  in any court of
         competent   jurisdiction,   under  any  law  relating  to   bankruptcy,
         insolvency,  reorganization or relief of debtors, seeking in respect of
         the  Servicer  an order for relief or an  adjudication  in  bankruptcy,
         reorganization,  dissolution, winding up, liquidation, a composition or
         arrangement with creditors, a readjustment of debts, the appointment of
         a trustee,  receiver,  liquidator,  custodian  or similar  entity  with
         respect  to the  Servicer  or of all or  any  substantial  part  of its
         assets, or other like relief in respect thereof under any bankruptcy or
         insolvency  law,  and, if such  proceeding  is being  contested  by the
         Servicer  in good  faith,  the same shall (A) result in the entry of an
         order  for  relief  or any  such  adjudication  or  appointment  or (B)
         continue  undismissed  or  pending  and  unstayed  for  any  period  of
         seventy-five (75) consecutive days;

                           (iv) The  Servicer  shall fail to perform  any one or
         more of its obligations  hereunder  (other than the obligations set out
         in (i) above) and shall  continue  in default  thereof  for a period of
         sixty (60) days after the  earlier of (x) notice by the  Trustee or the
         Certificate  Insurer  of said  failure or (y)  actual  knowledge  of an
         officer of the Servicer;  provided,  however,  that if the Servicer can
         demonstrate to the reasonable  satisfaction of the Certificate  Insurer
         that it is diligently  pursuing  remedial action,  then the cure period
         may be extended with the written  approval of the Certificate  Insurer;
         or

                           (v) The Servicer shall fail to cure any breach of any
         of its  representations  and  warranties set forth in Section 3.2 which
         materially  and  adversely  affects  the  interests  of the  Owners  or
         Certificate  Insurer  for  a  period  of  sixty  (60)  days  after  the
         Servicer's discovery or receipt of notice thereof;  provided,  however,
         that if the Servicer can demonstrate to the reasonable  satisfaction of
         the Certificate Insurer that it is diligently pursuing remedial action,
         then the cure period may be extended  with the written  approval of the
         Certificate Insurer.

                  (b) The  Certificate  Insurer may remove the Servicer upon the
occurrence of any of the following events:

                           (i) a Group I Total  Available  Funds  Shortfall or a
         Group II Total Available Funds Shortfall;  provided,  however, that the
         Certificate  Insurer  shall have no right to remove the Servicer  under
         this  clause (i) if the  Servicer  can  demonstrate  to the  reasonable
         satisfaction  of the  Certificate  Insurer  that such  event was due to
         circumstances beyond the control of the Servicer;

                           (ii) the failure by the Servicer to make any required
         Servicing Advance;

                           (iii) the failure by the  Servicer to perform any one
         or more of its  obligations  hereunder,  which failure  materially  and
         adversely  affects the interests of the  Certificate  Insurer,  and the
         continuance  of such  failure  for a period  of 30 days or such  longer
         period as agreed to in writing by the Certificate Insurer.

                           (iv) the failure by the Servicer to make any required
         Delinquency Advance or to pay any Compensating Interest;

                           (v) if on any  Payment  Date the Pool  Rolling  Three
         Month Delinquency Rate exceeds 7.0%;

                                       75
<PAGE>
                           (vi) if on any Payment Date  occurring in June of any
         year,  commencing in June 1997, the aggregate Pool Cumulative  Realized
         Losses over the prior twelve  month  period  exceed 2.0% of the average
         Pool  Principal  Balance as of the close of business on the last day of
         each of the twelve preceding Remittance Periods; or

                           (vii)  (a) if on any of the  first 60  Payment  Dates
         from the Startup Day the aggregate Pool Cumulative  Expected Losses for
         all prior Remittance Periods since the Startup Day exceed 6.625% of the
         Pool Principal Balance as of the Cut-Off Date and (b) if on any Payment
         Date thereafter the aggregate Pool  Cumulative  Expected Losses for all
         prior  Remittance  Periods  from the Startup Day exceed  9.9375% of the
         Pool Principal Balance as of the Cut-Off Date, provided,  however, with
         respect to clauses (v), (vi) and (vii), if the Servicer can demonstrate
         to the reasonable satisfaction of the Certificate Insurer that any such
         event was due to circumstances beyond the control of the Servicer, such
         event shall not be considered an event of termination of the Servicer.

Upon the Trustee's  determination that a required Delinquency Advance or payment
of Compensating Interest has not been made by the Servicer, the Trustee shall so
notify in writing an  Authorized  Officer of the  Servicer  and the  Certificate
Insurer as soon as is reasonably practical.

                  (c) In the case of clauses (i),  (ii),  (iii),  (iv) or (v) of
Subsection  (b) the Owners of  Certificates  evidencing not less than 33 1/3% of
the  aggregate  Class A Certificate  Principal  Balance (with the consent of the
Certificate Insurer) by notice then given in writing to the Servicer (and a copy
to the Trustee) may terminate all of the rights and  obligations of the Servicer
under this Agreement; provided, however, that the responsibilities and duties of
the initial  Servicer with respect to the  repurchase of Mortgage Loans pursuant
to Section 3.4 shall not terminate.  The Trustee shall mail a copy of any notice
given by it  hereunder  to the Rating  Agencies.  On or after the receipt by the
Servicer of such written  notice,  all authority and power of the Servicer under
this Agreement,  whether with respect to the  Certificates or the Mortgage Loans
or otherwise,  shall without further action pass to and be vested in the Trustee
(for this  purpose,  the term includes an affiliate  thereof) or such  successor
Servicer as may be appointed hereunder, and, without limitation,  the Trustee is
hereby  authorized and empowered  (which authority and power are coupled with an
interest  and  are  irrevocable)  to  execute  and  deliver,  on  behalf  of the
predecessor  Servicer,  as attorney-in-fact or otherwise,  any and all documents
and other instruments and to do or accomplish all other acts or things necessary
or appropriate to effect the purposes of such notice or termination,  whether to
complete  the  transfer  and  endorsement  of the  Mortgage  Loans  and  related
documents or  otherwise.  The  predecessor  Servicer  shall  cooperate  with the
successor   Servicer  or  the  Trustee  in  effecting  the  termination  of  the
responsibilities  and rights of the  predecessor  Servicer  under this Agreement
including  the  transfer  to  the  successor  Servicer  or to  the  Trustee  for
administration  by it of all cash accounts that shall at the time be held by the
predecessor Servicer for deposit or shall thereafter be received with respect to
a Mortgage Loan. All reasonable costs and expenses  (including  attorneys' fees)
incurred in connection with transferring the Files to the successor Servicer and
amending this Agreement to reflect such succession as Servicer  pursuant to this
Section 8.20 shall be paid by the  predecessor  Servicer  upon  presentation  of
reasonable documentation of such costs and expenses.

                  (d) If any event  described  in  subsections  (a) or (b) above
occurs and is continuing,  during the 30 day period following receipt of notice,
the Trustee  and the  Certificate  Insurer  shall  cooperate  with each other to
determine if the  occurrence of such event is more likely than not the result of
the acts or  omissions  of the  Servicer  or more  likely than not the result of
events  beyond the control of the Servicer.  If the Trustee and the  Certificate
Insurer  conclude  that the event is the result of the latter,  the Servicer may
not be terminated, unless and until some other event set forth in subsection (a)
or (b) has  occurred  and is  continuing.  If the  Trustee  and the  Certificate
Insurer conclude that the event

                                       76
<PAGE>
is the result of the former, the Certificate  Insurer may terminate the Servicer
in  accordance  with  this  Section,  and the  Trustee  shall  act as  successor
Servicer,  provided that the Trustee shall have until the 30th day following the
date of receipt of notice of the event to appoint a successor  Servicer pursuant
to this Section.

                  If the Trustee and the Certificate  Insurer cannot agree,  and
the basis for such  disagreement  is not  arbitrary or  unreasonable,  as to the
cause of the event,  the  decision of the  Certificate  Insurer  shall  control;
provided,  however,  that if the  Certificate  Insurer  decides to terminate the
Servicer,  the  Trustee  shall be  relieved  of its  obligation  to  assume  the
servicing or to appoint a successor,  which shall be the exclusive obligation of
the Certificate Insurer.

                  The  Certificate  Insurer  agrees to use its best  efforts  to
inform  the  Trustee  of  any  materially  adverse  information   regarding  the
Servicer's  servicing  activities that comes to the attention of the Certificate
Insurer from time to time.

                  Section  8.21.  Resignation  of Servicer  and  Appointment  of
Successor.  (a) Upon the Servicer's receipt of notice of termination pursuant to
Section 8.20 or the Servicer's  resignation in accordance with the terms of this
Section 8.21, the  predecessor  Servicer shall continue to perform its functions
as Servicer under this  Agreement,  in the case of  termination,  only until the
date specified in such termination  notice or, if no such date is specified in a
notice  of  termination,  until  receipt  of such  notice  and,  in the  case of
resignation,  until the earlier of (x) the date 45 days from the delivery to the
Certificate  Insurer and the Trustee of written notice of such  resignation  (or
written  confirmation  of such  notice)  in  accordance  with the  terms of this
Agreement  and (y) the date upon which the  predecessor  Servicer  shall  become
unable  to act as  Servicer,  as  specified  in the  notice of  resignation  and
accompanying  opinion  of  counsel.  All  collections  then  being  held  by the
predecessor  Servicer prior to its removal and any  collections  received by the
Servicer after removal or resignation shall be endorsed by it to the Trustee and
remitted directly and immediately to the Trustee or the successor  Servicer.  In
the event of the Servicer's  resignation or termination  hereunder,  the Trustee
shall appoint a successor  Servicer and the successor  Servicer shall accept its
appointment  by a written  assumption in form  acceptable to the Trustee and the
Certificate  Insurer,  with  copies to the  Certificate  Insurer  and the Rating
Agencies.

                  (b) The  Servicer  shall not resign from the  obligations  and
duties  hereby  imposed  on it,  except (i) upon  determination  that its duties
hereunder  are no longer  permissible  under  applicable  law or are in material
conflict by reason of applicable law with any other activities carried on by it,
the other  activities of the Servicer so causing such a conflict being of a type
and nature carried on by the Servicer at the date of this Agreement or (ii) upon
written  consent  of  the  Certificate   Insurer  and  the  Trustee.   Any  such
determination  permitting the  resignation of the Servicer shall be evidenced by
an opinion of counsel to such effect which shall be delivered to the Trustee and
the Certificate Insurer.

                  (c) No removal or  resignation  of the  Servicer  shall become
effective  until the  Trustee or a  successor  Servicer  shall have  assumed the
Servicer's responsibilities and obligations in accordance with this Section.

                  (d) Upon removal or resignation of the Servicer,  the Servicer
also shall promptly deliver or cause to be delivered to a successor  Servicer or
the Trustee all the books and records (including,  without  limitation,  records
kept in  electronic  form) that the  Servicer  has  maintained  for the Mortgage
Loans,  including all tax bills,  assessment notices,  insurance premium notices
and all other documents as well as all original documents then in the Servicer's
possession.

                                       77
<PAGE>
                  (e) Any collections  received by the Servicer after removal or
resignation  shall be endorsed by it to the Trustee and  remitted  directly  and
immediately to the Trustee, or the successor Servicer.

                  (f) Upon removal or resignation  of the Servicer,  the Trustee
(x) shall  solicit  bids for a  successor  Servicer as  described  below and (y)
pending the  appointment of a successor  Servicer as a result of soliciting such
bids,  shall serve as Servicer.  The Trustee shall,  if it is unable to obtain a
qualifying bid and is prevented by law from acting as Servicer,  (I) appoint, or
petition a court of  competent  jurisdiction  to  appoint,  any housing and home
finance  institution,  bank or  mortgage  servicing  institution  which has been
designated as an approved  seller-servicer  by FNMA or FHLMC for second mortgage
loans and having equity of not less than  $15,000,000 or such lower level as may
be acceptable  to the  Certificate  Insurer as  determined  in  accordance  with
generally  accepted  accounting  principles  as the  successor  to the  Servicer
hereunder in the assumption of all or any part of the  responsibilities,  duties
or  liabilities  of the Servicer  hereunder and (II) give notice  thereof to the
Certificate  Insurer and Rating  Agencies.  The  compensation  of any  successor
Servicer (including,  without limitation, the Trustee) so appointed shall be the
Servicing Fee,  together with the other  servicing  compensation  in the form of
assumption  fees,  late payment charges or otherwise as provided in Sections 8.8
and 8.15;  provided,  however,  that if the Trustee acts as successor  Servicer,
then the  former  Servicer  agrees to pay to the  Trustee  at such time that the
Trustee  becomes such  successor  Servicer a set-up fee of  twenty-five  dollars
($25.00) for each Mortgage  Loan then included in the Trust Estate.  The Trustee
shall be  obligated  to  serve  as  successor  Servicer  whether  or not the fee
described in the  preceding  sentence is paid by the  Company,  but shall in any
event be  entitled  to  receive,  and to enforce  payment  of, such fee from the
former Servicer.

                  (g) In the event the Trustee  solicits bids as provided above,
the Trustee shall solicit,  by public  announcement,  bids from housing and home
finance  institutions,  banks and mortgage  servicing  institutions  meeting the
qualifications set forth above. Such public  announcement shall specify that the
successor  Servicer  shall be  entitled  to the  full  amount  of the  aggregate
Servicing  Fees as servicing  compensation,  together  with the other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided in Sections 8.8 and 8.15.  Within  thirty days after any such public
announcement,  the Trustee  shall  negotiate  and effect the sale,  transfer and
assignment  of  the  servicing  rights  and  responsibilities  hereunder  to the
qualified  party  submitting the highest  satisfactory  bid as to the price they
will pay to  obtain  such  servicing.  The  Trustee  shall  deduct  from any sum
received by the Trustee  from the  successor  to the Servicer in respect of such
sale,  transfer and assignment all costs and expenses of any public announcement
and  of  any  sale,   transfer  and  assignment  of  the  servicing  rights  and
responsibilities  hereunder.  After such  deductions,  the remainder of such sum
shall be paid by the Trustee to the Servicer at the time of such sale.

                  (h) The  Trustee  and such  successor  shall take such  action
consistent  with this  Agreement as shall be necessary  to  effectuate  any such
succession,  including  the  notification  to all  Mortgagors of the transfer of
servicing  if such  notification  is not done by the  Servicer  as  required  by
subsection (j) below.  The Servicer agrees to cooperate with the Trustee and any
successor  Servicer in effecting the  termination  of the  Servicer's  servicing
responsibilities  and rights hereunder and shall promptly provide the Trustee or
such successor  Servicer,  as applicable,  all documents and records  reasonably
requested by it to enable it to assume the  Servicer's  functions  hereunder and
shall  promptly  also  transfer to the Trustee or such  successor  Servicer,  as
applicable,  all amounts  which then have been or should have been  deposited in
the  Principal  and  Interest  Account by the  Servicer or which are  thereafter
received with respect to the Mortgage  Loans.  Neither the Trustee nor any other
successor Servicer shall be held liable by reason of any failure to make, or any
delay in making, any distribution hereunder or any portion thereof caused by (i)
the failure of the Servicer to deliver, or any delay in

                                       78
<PAGE>
delivery,  cash,  documents or records to it or (ii) restrictions imposed by any
regulatory authority having jurisdiction over the Servicer.

                  (i) The Trustee or any other successor Servicer, upon assuming
the  duties  of  Servicer  hereunder,  shall  immediately  make all  Delinquency
Advances and pay all  Compensating  Interest which the Servicer has  theretofore
failed to remit with respect to the Mortgage Loans;  provided,  however, that if
the Trustee is acting as successor Servicer,  the Trustee shall only be required
to make Delinquency  Advances  (including the Delinquency  Advances described in
this clause  (i)) if, in the  Trustee's  reasonable  good faith  judgment,  such
Delinquency Advances will ultimately be recoverable from the Mortgage Loans.

                  (j) The Servicer which is being removed or is resigning  shall
give notice to the Mortgagors and to the Rating  Agencies of the transfer of the
servicing to the successor Servicer.

                  (k) Upon  appointment,  the  successor  Servicer  shall be the
successor  in all respects to the  predecessor  Servicer and shall be subject to
all the  responsibilities,  duties and liabilities of the  predecessor  Servicer
including,  but  not  limited  to,  the  maintenance  of  the  hazard  insurance
policy(ies),  the fidelity bond and an errors and omissions  policy  pursuant to
Section 8.23 and shall be entitled to the Monthly  Servicing  Fee and all of the
rights granted to the  predecessor  Servicer by the terms and provisions of this
Agreement.  The  appointment  of a  successor  Servicer  shall  not  affect  any
liability of the predecessor Servicer which may have arisen under this Agreement
prior  to its  termination  as  Servicer  (including,  without  limitation,  any
deductible under an insurance policy) nor shall any successor Servicer be liable
for any acts or omissions of the predecessor  Servicer or for any breach by such
Servicer of any of its representations or warranties  contained herein or in any
related document or agreement.

                  (l) The Trustee shall give notice to the Certificate  Insurer,
Moody's  and  Standard & Poor's and the  Owners of the  occurrence  of any event
specified  in Section  8.20 of which a  Responsible  Officer of the  Trustee has
actual knowledge.

                  Section 8.22. Waiver of Past Events of Servicing  Termination.
Subject to the rights of the  Certificate  Insurer  pursuant to Section  8.20 to
terminate  all  of  the  rights  and  obligations  of the  Servicer  under  this
Agreement,  the  Owners  of at least 51% of the  Class A  Certificate  Principal
Balance may, on behalf of all Owners of  Certificates,  waive any default by the
Servicer in the performance of its obligations  hereunder and its  consequences,
except a  default  in making  any  required  deposits  to or  payments  from the
Principal and Interest Account in accordance with this Agreement.  Upon any such
waiver of a past default,  such default  shall cease to exist,  and any Event of
Servicing  Termination  arising  therefrom shall be deemed to have been remedied
for  every  purpose  of this  Agreement.  No such  waiver  shall  extend  to any
subsequent or other default or impair any right consequent thereon.

                  Section 8.23.  Inspections by Certificate Insurer;  Errors and
Omissions  Insurance.  (a) At any  reasonable  time and from  time to time  upon
reasonable  notice,  the  Certificate  Insurer,  the  Trustee,  or any agents or
representatives  thereof may inspect the  Servicer's  servicing  operations  and
discuss the  servicing  operations  of the Servicer  with any of its officers or
directors.  The costs and  expenses  incurred  by the  Servicer or its agents or
representatives in connection with any such examinations or discussions shall be
paid by the Servicer.

                  (b) The  Servicer  agrees to  maintain  errors  and  omissions
coverage and a fidelity bond, each at least to the extent  generally  maintained
by prudent  mortgage loan  servicers  having  servicing  portfolios of a similar
size.

                                       79
<PAGE>
                  Section 8.24. Merger, Conversion,  Consolidation or Succession
to Business of Servicer.  Any corporation  into which the Servicer may be merged
or converted or with which it may be consolidated, or corporation resulting from
any merger,  conversion or  consolidation to which the Servicer shall be a party
or any corporation succeeding to all or substantially all of the business of the
Servicer shall be the successor of the Servicer hereunder, without the execution
or  filing  of any paper or any  further  act on the part of any of the  parties
hereto  provided that such  corporation  meets the  qualifications  set forth in
Section 8.21(f).

                  Section 8.25.  Notices of Material Events.  The Servicer shall
give prompt notice to the Certificate Insurer, the Trustee, Moody's and Standard
& Poor's of the occurrence of any of the following events:

                  (a) Any default or any fact or event which  results,  or which
with notice or the passage of time, or both, would result in the occurrence of a
default by the Company,  any  Originator or the Servicer  under any  Transaction
Document or would constitute a material breach of a representation,  warranty or
covenant under any Transaction Document;

                  (b) The submission of any claim or the initiation of any legal
process,  litigation or  administrative  or judicial  investigation  against the
Company  or the  Servicer  in any  federal,  state or local  court or before any
governmental  body or  agency  or  before  any  arbitration  board  or any  such
proceedings   threatened  by  any  governmental  agency,   which,  if  adversely
determined,  would have a material  adverse effect upon any the Company's or the
Servicer's ability to perform its obligations under any Transaction Document;

                  (c) The  commencement  of any  proceedings  by or against  the
Company  or  the  Servicer  under  any  applicable  bankruptcy,  reorganization,
liquidation,  insolvency  or other  similar law now or hereafter in effect or of
any  proceeding  in which a  receiver,  liquidator,  trustee  or  other  similar
official  shall have been, or may be,  appointed or requested for the Company or
the Servicer; and

                  (d) The receipt of notice from any agency or governmental body
having  authority  over the conduct of any of the  Company's  or the  Servicer's
business  that the  Company  or the  Servicer  is to  cease  and  desist,  or to
undertake any practice,  program, procedure or policy employed by the Company or
the Servicer in the conduct of the business of any of them,  and such  cessation
or undertaking will materially and adversely affect the conduct of the Company's
or the  Servicer's  business  or its  ability to perform  under the  Transaction
Documents  or  materially  and  adversely  affect the  financial  affairs of the
Company or the Servicer.

                  Section   8.26.   Monthly   Servicing   Report  and  Servicing
Certificate.  (a) The Servicer shall,  not later than the related  Determination
Date,  deliver to the Trustee and the  Certificate  Insurer a Monthly  Servicing
Report  relating to the Group I Mortgage  Loans and a Monthly  Servicing  Report
relating to the Group II Mortgage Loans in computer  readable format stating the
following:

                             (i) As to the  related  Due  Period,  the  Interest
         Remittance Amount (in both cases specifying the (a) scheduled  interest
         collected;   (b)  Delinquency   Advances  relating  to  interest;   (c)
         Compensating Interest paid; and (d) the Principal Remittance Amount (in
         both  cases  specifying  the (a)  scheduled  principal  collected;  (b)
         Delinquency  Advance relating to Mortgage  principal;  (c) Prepayments;
         (d) Loan Balance of Loans repurchased;  (e) Substitution  Amounts;  and
         (f) Net Liquidation Proceeds (related to principal);

                                       80
<PAGE>
                              (ii)      With  respect to the related  Remittance
         period, the Servicing Fee payable to the Servicer;

                              (iii)     With  respect to the related  Remittance
         period,  the net scheduled  principal and interest payments remitted by
         the Servicer to the Principal and Interest Account;

                              (iv)      The  scheduled  principal  and  interest
         payments  on the  Mortgage  Loans  that  were not  made by the  related
         Mortgagors as of the last day of the related Remittance Period;

                              (v)       The number and  aggregate  Loan Balances
         (computed in accordance  with the terms of the Mortgage  Loans) and the
         percentage  of the  total  number  of  Mortgage  Loans  and of the Loan
         Balance which they represent of Mortgage Loans Delinquent,  if any, (i)
         30-59 days, (ii) 60-89 days and (iii) 90 days or more, respectively, as
         of the last day of the related Remittance Period;

                              (vi)      The number and  aggregate  Loan Balances
         of Mortgage  Loans,  if any, in foreclosure  and the book value (within
         the  meaning of 12 Code of Federal  Regulations  Section  571.13 or any
         comparable  provision) of any real estate acquired through  foreclosure
         or deed in lieu of foreclosure, including REO Properties as of the last
         day of the related Remittance Period;

                              (vii)     The Loan Balances  (immediately prior to
         being classified as Liquidated  Mortgage Loans) of Liquidated  Mortgage
         Loans as of the last day of the related Remittance Period;

                              (viii)    Liquidation Proceeds received during the
         related Remittance Period;

                              (ix)      The amount of any  Liquidation  Expenses
         being deducted from Liquidation  Proceeds or otherwise being charged to
         the Principal and Interest  Account with respect to such  Determination
         Date;

                              (x)       Liquidation Expenses incurred during the
         related Remittance Period which are not being deducted from Liquidation
         Proceeds or  otherwise  being  charged to the  Principal  and  Interest
         Account with respect to such Determination Date;

                              (xi)      Net Liquidation  Proceeds as of the last
         day of the related Remittance Period;

                              (xii)     Insurance    payments    received   from
          Insurance Policies during the related Remittance Period;

                              (xiii)    The  number  of  Mortgage  Loans and the
         aggregate  scheduled Loan Balances as of the last day of the Due Period
         relating to the Payment Date;

                              (xiv)     The  Group I Total  Available  Funds and
         the Group II Total Available Funds for each Remittance Date;

                              (xv)      The number and  aggregate  Loan Balances
         and Loan Purchase  Prices of Mortgage  Loans required to be repurchased
         by the  Company or  purchased  by the  Servicer  as of the  Replacement
         Cut-Off Date  occurring  during the  Remittance  Period  preceding such
         Date;

                                       81
<PAGE>
                              (xvi)     The number and  aggregate  Loan Balances
         of Mortgage Loans (at the time they became  Defaulted  Mortgage  Loans)
         which are being carried as REO Properties;

                              (xvii)    The amount of any  Delinquency  Advances
         made by the  Servicer  during  the  related  Remittance  Period and any
         unreimbursed Delinquency Advances as of such Payment Date;

                              (xviii)   The weighted average Coupon Rates of the
         Group I and Group II Mortgage Loans, respectively;

                              (xix)     The Monthly Exception Report;

                              (xx)      The amount of any  Substitution  Amounts
         delivered by the Company;

                              (xxi)     The number and  aggregate  Loan Balances
         of Mortgage Loans, if any, in bankruptcy proceedings as of the last day
         of related Remittance Period;

                              (xxii)    The amount of  unreimbursed  Delinquency
         Advances made by the Servicer;

                              (xxiii)   The  amount  of  unreimbursed  Servicing
         Advances made by the Servicer;

                              (xxiv)    Unpaid Servicing Fees;

                              (xxv)     The amount of  Compensating  Interest to
         be paid by the Servicer during the related Remittance Period;

                              (xxvi)    The weighted  average net Coupon Rate of
         the Mortgage Loans;

                              (xxvii)   Any   other    information    reasonably
         requested by the Certificate Insurer; and


                              (xxviii)  The aggregate  actual Loan Balance as of
         the last day of the Due Period relating to the Payment Date.

                  (b) On each Payment  Date,  the Trustee  shall  provide to the
Certificate Insurer, the Underwriter, the Company, Standard & Poor's and Moody's
a written  report in  substantially  the form set forth as Exhibit J hereto (the
"Servicing  Certificate") with respect to each Mortgage Loan Group, as such form
may be revised by the Trustee, the Servicer,  Moody's and Standard & Poor's from
time to time,  but in every case setting forth the  information  required  under
Section  7.8  hereof,  based  solely on  information  contained  in the  Monthly
Servicing Report.

                                       82
<PAGE>
                  Section  8.27.  Indemnification  by the  Company.  The Company
agrees to indemnify  and hold the Trustee,  the  Certificate  Insurer,  and each
Owner  harmless  against  any  and  all  claims,   losses,   penalties,   fines,
forfeitures,  legal fees and related costs, judgments, and any other costs, fees
and expenses that the Trustee, the Certificate Insurer and any Owner may sustain
in any way related to the  failure of the  Company to perform  its duties  under
this Agreement. A party against whom a claim is brought shall immediately notify
the other  parties  and the Rating  Agencies if a claim is made by a third party
with respect to this  Agreement,  and the Company shall assume (with the consent
of the  Certificate  Insurer and the  Trustee) the defense of any such claim and
pay all expenses in connection therewith, including reasonable counsel fees, and
promptly pay,  discharge and satisfy any judgment or decree which may be entered
against the Certificate Insurer,  the Servicer,  the Company, the Trustee and/or
Owner in respect of such claim.

                  Section 8.28.  Indemnification  by the Servicer.  The Servicer
agrees to indemnify  and hold the Trustee,  the  Certificate  Insurer,  and each
Owner  harmless  against  any  and  all  claims,   losses,   penalties,   fines,
forfeitures,  legal fees and related costs, judgments, and any other costs, fees
and expenses that the Trustee, the Certificate Insurer and any Owner may sustain
in any way  related to the  failure of the  Servicer  to perform  its duties and
service the Mortgage  Loans in compliance  with the terms of this  Agreement.  A
party against whom a claim is brought shall immediately notify the other parties
and the Rating Agencies if a claim is made by a third party with respect to this
Agreement,  and the Servicer  shall assume (with the consent of the Trustee) the
defense  of any  such  claim  and  pay all  expenses  in  connection  therewith,
including  reasonable  counsel fees, and promptly pay, discharge and satisfy any
judgment or decree which may be entered  against the  Certificate  Insurer,  the
Servicer, the Trustee and/or Owner in respect of such claim.

                                       83
<PAGE>
                                   ARTICLE IX

                              TERMINATION OF TRUST

                  Section 9.1. Termination of Trust. The Trust created hereunder
and all  obligations  created by this Agreement will terminate upon the earliest
of (i) the payment to the Owners of all  Certificates  from  amounts  other than
those available under the Certificate  Insurance Policies of all amounts held by
the Trustee and  required to be paid to such Owners  pursuant to this  Agreement
upon the later to occur of (a) the final  payment or other  liquidation  (or any
advance made with respect thereto) of the last Mortgage Loan in the Trust Estate
or (b) the disposition of all property  acquired in respect of any Mortgage Loan
remaining in the Trust Estate, (ii) at any time when a Qualified  Liquidation of
both  Mortgage  Loan Groups  included  within the Trust is effected as described
below or (iii) as  described  in Section  9.2,  9.3 and 9.4 hereof.  To effect a
termination of this Agreement  pursuant to clause (ii) above,  the Owners of all
Certificates then Outstanding shall (x) unanimously direct the Trustee on behalf
of the Trust to adopt a plan of  complete  liquidation  for both  Mortgage  Loan
Groups, as contemplated by Section 860F(a)(4) of the Code and (y) provide to the
Trustee an opinion of counsel  experienced  in federal income tax matters to the
effect  that such  liquidation  constitutes  a  Qualified  Liquidation,  and the
Trustee  either shall sell the Mortgage Loans and distribute the proceeds of the
liquidation of the Trust Estate,  or shall  distribute  equitably in kind all of
the assets of the Trust Estate to the remaining Owners of the Certificates based
on their interests in the Trust,  each in accordance with such plan, so that the
liquidation  or  distribution  of the  Trust  Estate,  the  distribution  of any
proceeds of the liquidation and the termination of this Agreement occur no later
than  the  close  of the 90th day  after  the  date of  adoption  of the plan of
liquidation and such  liquidation  qualifies as a Qualified  Liquidation.  In no
event,  however,  will the Trust created by this Agreement  continue  beyond the
expiration of  twenty-one  (21) years from the death of the last survivor of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the United  Kingdom,  living on the date hereof.  The Trustee shall give written
notice of  termination of the Agreement to each Owner in the manner set forth in
Section 11.5 hereof.

                  Section 9.2.  Termination Upon Option of Servicer.  (a) On any
Remittance  Date on or after the Remittance  Date on which the  then-outstanding
aggregate  Loan Balances of the Mortgage  Loans in the Trust Estate is less than
or equal to ten percent of the Maximum  Collateral  Amount,  the Servicer acting
directly or through one or more  affiliates  may  determine  to purchase and may
cause the purchase from the Trust of all (but not fewer than all) Mortgage Loans
in the Trust Estate and all property theretofore acquired in respect of any such
Mortgage Loan by  foreclosure,  deed in lieu of  foreclosure,  or otherwise then
remaining  in the Trust Estate at a price equal to the sum of (w) the greater of
(i) 100% of the aggregate Loan Balances of the related  Mortgage Loans as of the
Due Date which immediately follows the last day of the related Remittance Period
immediately  preceding the day of purchase minus the amount actually remitted by
the Servicer representing  collections of principal on the Mortgage Loans during
the  related  Remittance  Period and Due Period and (ii) the  greater of (A) the
fair market value of such Mortgage Loans (disregarding accrued interest) and (B)
the  aggregate  outstanding  Certificate  Principal  Balance,  (x)  one  month's
interest on the purchase  price  computed at the weighted  average  Pass-Through
Rate for the Class A Certificates, (y) the related Reimbursement Amount, if any,
as of such  Remittance  Date and (z) the  aggregate  amount  of any  Delinquency
Advances  and  Servicing  Advances  remaining  unreimbursed,  together  with any
accrued and unpaid Servicing Fees, as of such Remittance Date (such amount,  the
"Termination Price"). In connection with such purchase, the Servicer shall remit
to the Trustee all amounts then on deposit in the Principal and Interest Account
for deposit to the  Certificate  Account,  which deposit shall be deemed to have
occurred immediately preceding such purchase.

                                       84
<PAGE>
                  (b) In connection  with any such purchase,  the Servicer shall
provide to the Trustee an opinion of counsel  experienced  in federal income tax
matters and reasonably  acceptable to the Certificate Insurer to the effect that
such purchase constitutes a Qualified Liquidation of the Trust Estate.

                  (c) Promptly  following  any such  purchase,  the Trustee will
release the Files to the Servicer,  or otherwise  upon their order,  in a manner
similar to that described in Section 8.14 hereof.

                  (d) If the Servicer  does not exercise its option  pursuant to
this Section 9.2 with respect to the Trust Estate,  then the Certificate Insurer
may do so on the same terms.

                  Section  9.3.  Termination  Upon  Loss of  REMIC  Status.  (a)
Following a final  determination by the Internal Revenue Service,  or by a court
of competent  jurisdiction,  in either case from which no appeal is taken within
the permitted time for such appeal, or if any appeal is taken, following a final
determination  of such appeal from which no further appeal can be taken,  to the
effect that the Trust does not and will no longer qualify as a "REMIC"  pursuant
to Section 860D of the Code (the "Final Determination"), at any time on or after
the date which is 30 calendar days following such Final  Determination,  (i) the
Certificate  Insurer  or  the  Owners  of  a  majority  in  Percentage  Interest
represented by the Class A Certificates then Outstanding with the consent of the
Certificate  Insurer  (which  consent  shall not be  unreasonably  withheld) may
direct  the  Trustee  on  behalf  of the  Trust  to  adopt  a plan  of  complete
liquidation,  as  contemplated  by Section  860F(a)(4)  of the Code and (ii) the
Certificate  Insurer  may  notify  the  Trustee  of  the  Certificate  Insurer's
determination  to purchase  from the Trust all (but not fewer than all) Mortgage
Loans in the Trust Estate and all property  theretofore acquired by foreclosure,
deed in lieu of  foreclosure,  or otherwise in respect of any Mortgage Loan then
remaining  in the Trust  Estate at a price equal to the  Termination  Price.  In
connection  with such  purchase,  the  Servicer  shall  remit to the Trustee all
amounts then on deposit in the Principal and Interest Account for deposit in the
Certificate Account,  which deposit shall be deemed to have occurred immediately
preceding such purchase.

                  (b)  Upon  receipt  of such  direction  from  the  Certificate
Insurer,  the Trustee  shall notify the holders of the Class R  Certificates  of
such election to liquidate or such determination to purchase, as the case may be
(the "Termination  Notice").  The Owner of a majority of the Percentage Interest
of the Class R Certificates then Outstanding may, on any Remittance Date, within
60 days from the date of receipt of the Termination Notice (the "Purchase Option
Period"), at their option,  purchase from the Trust all (but not fewer than all)
Mortgage  Loans in the Trust Estate,  and all property  theretofore  acquired by
foreclosure,  deed  in lieu of  foreclosure,  or  otherwise  in  respect  of any
Mortgage  Loan then  remaining in the Trust Estate at a purchase  price equal to
the Termination Price.

                  (c) If, during the Purchase  Option Period,  the Owners of the
Class R Certificates  have not exercised the option described in the immediately
preceding paragraph,  then upon the expiration of the Purchase Option Period (i)
in the  event  that  the  Certificate  Insurer  or the  Owners  of the  Class  A
Certificates, with the consent of the Certificate Insurer have given the Trustee
the  direction  described in clause  (a)(i)  above,  the Trustee  shall sell the
Mortgage  Loans and  distribute  the  proceeds of the  liquidation  of the Trust
Estate, each in accordance with the plan of complete liquidation,  such that, if
so directed,  the  liquidation  of the Trust  Estate,  the  distribution  of the
proceeds of such  liquidation  and the  termination of this  Agreement  occur no
later  than the close of the 60th  day,  or such  later  day as the  Certificate
Insurer  or the  Owners of the Class A  Certificates,  with the  consent  of the
Certificate  Insurer shall permit or direct in writing,  after the expiration of
the Purchase  Option Period and (ii) in the event that the  Certificate  Insurer
has given the  Trustee  notice of the  Certificate  Insurer's  determination  to
purchase the  Mortgage  Loans in the Trust  Estate  described in clause  (a)(ii)
preceding, the Certificate Insurer shall, on any Remittance Date within 60 days,
purchase all (but not fewer than all) Mortgage

                                       85
<PAGE>
Loans in the Trust Estate, and all property theretofore acquired by foreclosure,
deed in lieu of  foreclosure  or otherwise in respect of any Mortgage  Loan then
remaining in the Trust Estate.  In connection  with such purchase,  the Servicer
shall  remit to the Trustee all  amounts  then on deposit in the  Principal  and
Interest Account for deposit to the Certificate Account,  which deposit shall be
deemed to have occurred immediately preceding such purchase.

                  (d) Following a Final Determination,  the Owners of a majority
of the Percentage  Interest of the Class R Certificates then Outstanding may, at
their option on any Remittance Date and upon delivery to the Owners of the Class
A Certificates and the Certificate  Insurer of an opinion of counsel experienced
in federal income tax matters acceptable to the Certificate  Insurer selected by
the  Owners of such  Class R  Certificates  which  opinion  shall be  reasonably
satisfactory  in form and substance to the  Certificate  Insurer,  to the effect
that the effect of the Final  Determination  is to  increase  substantially  the
probability  that the gross  income  of the Trust  will be  subject  to  federal
taxation, purchase from the Trust all (but not fewer than all) Mortgage Loans in
the Trust Estate, and all property theretofore acquired by foreclosure,  deed in
lieu of foreclosure, or otherwise in respect of any Mortgage Loan then remaining
in the Trust  Estate at a purchase  price  equal to the  Termination  Price.  In
connection  with such  purchase,  the  Servicer  shall  remit to the Trustee all
amounts then on deposit in the Principal and Interest Account for deposit to the
Certificate Account,  which deposit shall be deemed to have occurred immediately
preceding  such  purchase.  The foregoing  opinion shall be deemed  satisfactory
unless the Certificate  Insurer gives the Owners of a majority of the Percentage
Interest  of  the  Class  R  Certificates   notice  that  such  opinion  is  not
satisfactory within thirty days after receipt of such opinion.

                  In connection with any such purchase, such Owners shall direct
the Trustee to adopt a plan of complete  liquidation as  contemplated by Section
860F(a)(4)  of the Code and shall  provide to the  Trustee an opinion of counsel
experienced  in federal  income tax  matters  to the effect  that such  purchase
constitutes a Qualified Liquidation.

                  Section 9.4. Disposition of Proceeds.  The Trustee shall, upon
receipt  thereof,  deposit the proceeds of any  liquidation  of the Trust Estate
pursuant to this Article IX to the Certificate Account; provided,  however, that
any amounts representing  Servicing Fees,  unreimbursed  Delinquency Advances or
unreimbursed  Servicing  Advances  theretofore  funded by the Servicer  from the
Servicer's  own funds  shall be paid by the  Trustee  to the  Servicer  from the
proceeds of the Trust Estate.

                  Section  9.5.  Netting of  Amounts.  If any Person  paying the
Termination Price would receive a portion of the amount so paid, such Person may
net any such amount against the Termination Price otherwise payable.

                                    ARTICLE X

                                   THE TRUSTEE

                  Section 10.1.  Certain  Duties and  Responsibilities.  (a) The
Trustee  (i)  undertakes  to perform  such  duties  and only such  duties as are
specifically  set  forth  in  this  Agreement,   and  no  implied  covenants  or
obligations  shall be read into this  Agreement  against the Trustee and (ii) in
the absence of bad faith on its part, may conclusively  rely, as to the truth of
the  statements  and the  correctness of the opinions  expressed  therein,  upon
certificates   or  opinions   furnished   pursuant  to  and  conforming  to  the
requirements  of this  Agreement;  but in the case of any such  certificates  or
opinions which by any provision hereof are specifically required to be furnished
to the Trustee,  shall be under a duty to examine the same to determine  whether
or not they conform to the requirements of this Agreement.

                                       86
<PAGE>
                  (b) Following the  termination  of the Servicer  hereunder and
pending the appointment of any other Person as successor  Servicer,  the Trustee
(for this purpose,  the term includes an affiliate  thereof) is hereby empowered
to perform the duties of the Servicer hereunder and shall, for such period, have
all of the rights of the Servicer;  it being expressly  understood,  however, by
all parties  hereto,  and the Owners,  agree,  prior to any  termination  of the
Servicer  pursuant to Section  8.21,  the  Servicer  shall  perform such duties.
Specifically,  and not in  limitation of the  foregoing,  the Trustee shall upon
termination or resignation of the Servicer,  and pending the  appointment of any
other  Person  as  successor  Servicer,  have  the  power  and duty  during  its
performance as successor Servicer:

                  (i)       to collect Mortgage payments;

                  (ii)      to foreclose on defaulted Mortgage Loans;

                  (iii)     to enforce due-on-sale clauses and to enter into
                            assumption and substitution  agreements as permitted
                            by Section 8.12 hereof;

                  (iv)      to deliver  instruments of satisfaction  pursuant to
                            Section 8.14 hereof;

                  (v)       to make Delinquency  Advances and Servicing Advances
                            and to pay Compensating Interest, and

                  (vi)      to enforce the Mortgage Loans.

                  (c) No  provision  of this  Agreement  shall be  construed  to
relieve  the  Trustee  from  liability  for its own  negligent  action,  its own
negligent failure to act or its own willful misconduct, except that:

                  (i)       this subsection  shall not be construed to limit the
                            effect of subsection (a) of this Section;

                  (ii)      the  Trustee  shall not be  liable  for any error of
                            judgment   made  in  good  faith  by  an  Authorized
                            Officer,  unless it shall be proved that the Trustee
                            was negligent in ascertaining the pertinent facts;

                  (iii)     the Trustee  shall not be liable with respect to any
                            action  taken or  omitted  to be taken by it in good
                            faith  in  accordance  with  the  direction  of  the
                            Certificate  Insurer  or of the Owners of a majority
                            in Percentage  Interest of the  Certificates  of the
                            affected  Class  or  Classes  and  the   Certificate
                            Insurer  relating  to the time,  method and place of
                            conducting any  proceeding for any remedy  available
                            to the  Trustee,  or  exercising  any trust or power
                            conferred  upon the  Trustee,  under this  Agreement
                            relating to such Certificates;

                  (iv)      The Trustee  shall not be required to expend or risk
                            its own funds or otherwise incur financial liability
                            for the  performance of any of its duties  hereunder
                            or the  exercise  of any of its  rights or powers if
                            there is reasonable  ground for  believing  that the
                            repayment  of  such  funds  or  adequate   indemnity
                            against  such risk or  liability  is not  reasonably
                            assured to it, and none of the provisions  contained
                            in this  Agreement  shall in any event  require  the
                            Trustee to perform, or be responsible for the manner
                            of  performance  of, any of the  obligations  of the
                            Servicer  under this  Agreement  except  during such
                            time, if any, as the Trustee

                                       87
<PAGE>
                            shall be the  successor  to, and be vested  with the
                            rights,   duties,  powers  and  privileges  of,  the
                            Servicer  in  accordance  with  the  terms  of  this
                            Agreement;

                  (v)       Subject to the other  provisions  of this  Agreement
                            and without  limiting the generality of this Section
                            10.1,  the Trustee shall have no duty (A) to see any
                            recording,  filing,  or depositing of this Agreement
                            or any agreement referred to herein or any financing
                            statement  or  continuation  statement  evidencing a
                            security  interest,  or to see to the maintenance of
                            any such recording or filing or depositing or to any
                            rerecording,   refiling  or   redepositing   of  any
                            thereof,  (B) to see to any  insurance (C) to see to
                            the payment or discharge of any tax, assessment,  or
                            other governmental charge or any lien or encumbrance
                            of any kind  owing  with  respect  to,  assessed  or
                            levied  against,  any part of the Trust  Estate from
                            funds available in the Certificate  Account,  (D) to
                            confirm or verify  the  contents  of any  reports or
                            certificates  of  the  Servicer   delivered  to  the
                            Trustee  pursuant to this Agreement  believed by the
                            Trustee  to be  genuine  and to have been  signed or
                            presented by the proper party or parties;

                  (vi)      The Trustee shall not be accountable  for the use or
                            application  of any funds paid to the Company or the
                            Servicer  in  respect  of  the  Mortgage   Loans  or
                            withdrawn from the Principal and Interest Account or
                            the  Certificate  Account  by  the  Company  or  the
                            Servicer; and

                  (vii)     The Trustee  shall not be required to take notice or
                            be deemed to have notice or knowledge of any default
                            or any of  the  events  described  in  Section  8.20
                            unless a  Responsible  Officer of the Trustee  shall
                            have   received   written   notice   thereof   or  a
                            Responsible Officer has actual knowledge thereof. In
                            the absence of receipt of such  notice,  the Trustee
                            may  conclusively  assume  that no  default or event
                            described in Section 8.20 has occurred.

                  (d)  Whether  or not  therein  expressly  so  provided,  every
provision of this  Agreement  relating to the conduct or affecting the liability
of or affording  protection to the Trustee shall be subject to the provisions of
this Section.

                  (e) No provision of this  Agreement  shall require the Trustee
to expend or risk its own funds or otherwise  incur any  financial  liability in
the performance of any of its duties hereunder, or in the exercise of any of its
rights or  powers,  if it shall  have  reasonable  grounds  for  believing  that
repayment of such funds or adequate  indemnity against such risk or liability is
not reasonably assured to it.

                  (f) The  permissive  right  of the  Trustee  to  take  actions
enumerated  in this  Agreement  shall not be construed as a duty and the Trustee
shall not be answerable for other than its own negligence or willful misconduct.

                  (g) The Trustee  shall be under no obligation to institute any
suit, or to take any remedial  proceeding  under this Agreement,  or to take any
steps in the execution of the trusts hereby created or in the enforcement of any
rights and powers  hereunder  until it shall be indemnified to its  satisfaction
against  any and all  costs  and  expenses,  outlays,  counsel  fees  and  other
reasonable  disbursements  and against all liability,  except liability which is
adjudicated  to have resulted  from its  negligence  or willful  misconduct,  in
connection with any action so taken.

                                       88
<PAGE>
                  Section  10.2.  Removal of Trustee for Cause.  (a) The Trustee
may be removed  pursuant to paragraph  (b) hereof upon the  occurrence of any of
the following events (whatever the reason for such event and whether it shall be
voluntary or  involuntary  or be effected by operation of law or pursuant to any
judgment,  decree or order of any court or any order,  rule or regulation of any
administrative or governmental body):

         (1)      the Trustee shall fail to  distribute  to the Owners  entitled
                  thereto on any Payment Date amounts available for distribution
                  in accordance with the terms hereof; or

         (2)      the Trustee shall fail in the performance  of, or breach,  any
                  covenant or agreement of the Trustee in this Agreement,  or if
                  any  representation  or warranty  of the Trustee  made in this
                  Agreement or in any  certificate  or other  writing  delivered
                  pursuant  hereto or in connection  herewith  shall prove to be
                  incorrect in any material respect as of the time when the same
                  shall  have  been  made,  and such  failure  or  breach  shall
                  continue  or not be cured for a period of 30 days after  there
                  shall have been given, by registered or certified mail, to the
                  Trustee  by the  Company,  the  Certificate  Insurer or by the
                  Owners of at least 25% of the aggregate  Percentage  Interests
                  represented by the Class A Certificates then Outstanding,  or,
                  if there are no Class A Certificates then Outstanding, by such
                  Percentage Interests  represented by the Class R Certificates,
                  a  written  notice  specifying  such  failure  or  breach  and
                  requiring it to be remedied; or

         (3)      a  decree  or  order  of a  court  or  agency  or  supervisory
                  authority  having   jurisdiction  for  the  appointment  of  a
                  conservator  or  receiver  or  liquidator  in any  insolvency,
                  readjustment of debt, marshalling of assets and liabilities or
                  similar  proceedings,  or for the winding-up or liquidation of
                  its affairs,  shall have been entered against the Trustee, and
                  such decree or order shall have remained in force undischarged
                  or unstayed for a period of 75 days; or

         (4)      a conservator  or receiver or liquidator  or  sequestrator  or
                  custodian  of the  property of the Trustee is appointed in any
                  insolvency,  readjustment  of debt,  marshalling of assets and
                  liabilities  or  similar  proceedings  of or  relating  to the
                  Trustee  or  relating  to  all  or  substantially  all  of its
                  property; or

         (5)      the Trustee  shall become  insolvent  (however  insolvency  is
                  evidenced),  generally fail to pay its debts as they come due,
                  file or consent to the filing of a petition to take  advantage
                  of any applicable  insolvency or reorganization  statute, make
                  an assignment  for the benefit of its  creditors,  voluntarily
                  suspend  payment of its  obligations or take corporate  action
                  for the purpose of any of the foregoing.

                  The Company shall give to Moody's and Standard & Poor's notice
of the occurrence of any such event of which the Company is aware.

                  (b) If any event  described  in  Paragraph  (a)  occurs and is
continuing, then and in every such case (i) the Certificate Insurer or (ii) with
the prior  written  consent  (which shall not be  unreasonably  withheld) of the
Certificate  Insurer  (x) the  Company or (y) the  Owners of a  majority  of the
Percentage Interests represented by the Class A Certificates may, whether or not
the Trustee resigns pursuant to Section 10.9 hereof,  immediately,  concurrently
with the  giving of notice to the  Trustee,  and  without  delaying  the 30 days
required for notice therein,  appoint a successor  Trustee pursuant to the terms
of Section 10.9 hereof.

                                       89
<PAGE>
                  Section  10.3.  Certain  Rights  of  the  Trustee.  Except  as
otherwise provided in Section 10.1 hereof:

                  (a) the Trustee may rely and shall be  protected  in acting or
         refraining  from acting upon any  resolution,  certificate,  statement,
         instrument,  opinion,  report,  notice,  request,  direction,  consent,
         order,  bond,  note or other  paper or  document  believed  by it to be
         genuine and to have been  signed or  presented  by the proper  party or
         parties;

                  (b) any request or direction of the Company,  the  Certificate
         Insurer or the  Owners of any Class of  Certificates  mentioned  herein
         shall be sufficiently evidenced in writing;

                  (c)  whenever  in the  administration  of this  Agreement  the
         Trustee shall deem it desirable  that a matter be proved or established
         prior to  taking,  suffering  or  omitting  any action  hereunder,  the
         Trustee (unless other evidence be herein specifically  prescribed) may,
         in the  absence  of bad  faith  on its  part,  rely  upon an  Officer's
         Certificate;

                  (d) the  Trustee  may consult  with  counsel,  and the written
         advice of such  counsel  shall be full and complete  authorization  and
         protection  in respect of any action  taken,  suffered or omitted by it
         hereunder in good faith and in reasonable reliance thereon;

                  (e) the Trustee  shall be under no  obligation to exercise any
         of the rights or powers  vested in it by this  Agreement at the request
         or direction of any of the Owners  pursuant to this  Agreement,  unless
         such Owners  shall have offered to the Trustee  reasonable  security or
         indemnity  against the costs,  expenses and liabilities  which might be
         incurred by it in compliance with such request or direction;

                  (f) the Trustee  shall not be bound to make any  investigation
         into the  facts  or  matters  stated  in any  resolution,  certificate,
         statement,  instrument,  opinion,  report, notice, request,  direction,
         consent,  order, bond, note or other paper or document, but the Trustee
         in its discretion may make such further inquiry or  investigation  into
         such facts or matters as it may see fit; provided, however, that if the
         payment within a reasonable time to the Trustee of the costs,  expenses
         or  liabilities  likely  to be  incurred  by it in the  making  of such
         investigation is, in the opinion of the Trustee, not reasonably assured
         to the  Trustee  by the  security  afforded  to it by the terms of this
         Agreement,  the Trustee may require  reasonable  indemnity against such
         cost,  expense or  liability  as a condition to taking any such action.
         The reasonable  expense of every such examination  shall be paid by the
         Servicer  or, if paid by the  Trustee,  shall be repaid by the Servicer
         upon demand by the Trustee from the Servicer's own funds;

                  (g) the  Trustee  may  execute  any of the  trusts  or  powers
         hereunder  or perform  any duties  hereunder  either  directly or by or
         through  agents or attorneys,  and the Trustee shall not be responsible
         for any  misconduct  or negligence on the part of any agent or attorney
         appointed and supervised with due care by it hereunder;

                  (h) the Trustee shall not be personally  liable for any action
         it takes or omits to take in good faith which it reasonably believes to
         be  authorized  by the  Authorized  Officer of any Person or within its
         rights or powers under this Agreement;

                  (i) the right of the Trustee to perform any  discretionary act
         enumerated in this Agreement  shall not be construed as a duty, and the
         Trustee  shall not be  answerable  for  other  than its  negligence  or
         willful misconduct in the performance of such act;

                                       90
<PAGE>
                  (j) the  Trustee  shall  not be  required  to give any bond or
         surety in respect of the execution of the Trust Estate  created  hereby
         or the powers granted hereunder; and

                  Section  10.4.  Not  Responsible  for  Recitals or Issuance of
Certificates.  The  recitals  and  representations  contained  herein and in the
Certificates,  except any such recitals relating to the Trustee,  shall be taken
as the statements of the Company,  and the Trustee assumes no responsibility for
their  correctness.  The Trustee makes no  representation  as to the validity or
sufficiency of this Agreement, of the Certificates, of the Mortgage Loans or any
document  relating  thereto  other than as to validity  and  sufficiency  of its
authentication of the Certificates.

                  Section 10.5. May Hold Certificates.  The Trustee or any agent
of the Trust,  in its individual or any other  capacity,  may become an Owner or
pledgee  of  Certificates  and may  otherwise  deal with the Trust with the same
rights it would have if it were not Trustee or such agent.

                  Section 10.6.  Money Held in Trust.  Money held by the Trustee
in trust  hereunder need not be segregated  from other trust funds except to the
extent  required  herein  or  required  by law.  The  Trustee  shall be under no
liability for interest on any money received by it hereunder except as otherwise
agreed  with the  Company  and  except to the  extent of income or other gain on
investments  which are deposits in or  certificates of deposit of the Trustee in
its  commercial  capacity  and income or other  gain  actually  received  by the
Trustee on Eligible Investments.

                  Section 10.7. No Lien for Fees. The Trustee shall have no lien
on the Trust Estate for the payment of any fees and expenses.

                  Section 10.8. Corporate Trustee Required;  Eligibility.  There
shall at all  times be a  Trustee  hereunder  which  shall be a  corporation  or
association  organized and doing business under the laws of the United States of
America or of any State authorized  under such laws to exercise  corporate trust
powers, having a combined capital and surplus of at least $100,000,000,  subject
to  supervision or examination by the United States of America or any such State
having a rating or ratings  acceptable to the  Certificate  Insurer and having a
long-term  deposit  rating of at least BBB from Standard & Poor's (or such lower
rating as may be acceptable to Standard & Poor's) and at least Baa2 from Moody's
(or  such  lower  rating  as may be  acceptable  to  Moody's).  If such  Trustee
publishes  reports of  condition  at least  annually,  pursuant to law or to the
requirements of the aforesaid  supervising or examining authority,  then for the
purposes of this Section,  the combined  capital and surplus of such corporation
or  association  shall be deemed to be its  combined  capital and surplus as set
forth in its most recent  report of condition so  published.  If at any time the
Trustee  shall cease to be eligible in  accordance  with the  provisions of this
Section,  it shall,  upon the  request of the  Company  with the  consent of the
Certificate Insurer (which consent shall not be unreasonably withheld) or of the
Certificate  Insurer,  resign  immediately  in the  manner  and with the  effect
hereinafter specified in this Article X.

                  Section  10.9.   Resignation   and  Removal;   Appointment  of
Successor.  (a) No resignation or removal of the Trustee and no appointment of a
successor  trustee  pursuant to this Article X shall become  effective until the
acceptance of appointment by the successor trustee under Section 10.10 hereof.

                  (b)  The  Trustee,   or  any  trustee  or  trustees  hereafter
appointed, may resign at any time by giving written notice of resignation to the
Company  and by  mailing  notice of  resignation  by  registered  mail,  postage
prepaid,  to the Certificate Insurer and the Owners at their addresses appearing
on the Register. A copy of such notice shall be sent by the resigning Trustee to
Moody's and Standard & Poor's. Upon receiving notice of resignation, the Company
shall promptly appoint a successor trustee or trustees reasonably  acceptable to
the Certificate Insurer evidenced by its written consent by written

                                       91
<PAGE>
instrument,  in  duplicate,  executed  on behalf  of the Trust by an  Authorized
Officer of the Company,  one copy of which  instrument shall be delivered to the
Trustee so resigning  and one copy to the successor  trustee or trustees.  If no
successor  trustee  shall have been  appointed by the Company and have  accepted
appointment  within 30 days after the giving of such notice of resignation,  the
Trustee  shall give notice to the  Certificate  Insurer of such  failure and the
Certificate  Insurer  shall have an  additional  30 days to appoint a  successor
trustee.  If after such time no successor  has been  appointed and accepted then
the resigning  trustee may petition any court of competent  jurisdiction for the
appointment of a successor  trustee,  or any Owner may, on behalf of himself and
all others similarly situated,  petition any such court for the appointment of a
successor  trustee.  Such court may thereupon,  after such notice, if any, as it
may deem proper and prescribe, appoint a successor trustee.

                  (c) If at any  time the  Trustee  shall  cease to be  eligible
under  Section  10.8  hereof  and shall  fail to resign  after  written  request
therefor by the Company or by the Certificate  Insurer,  the Certificate Insurer
or the Company with the written  consent of the  Certificate  Insurer may remove
the Trustee and appoint a successor trustee by written instrument, in duplicate,
executed on behalf of the Trust by an  Authorized  Officer of the  Company,  one
copy of which  instrument  shall be  delivered to the Trustee so removed and one
copy to the successor trustee.

                  (d) The  Owners  of a  majority  of the  Percentage  Interests
represented  by  the  Class  A  Certificates,  or,  if  there  are  no  Class  A
Certificates  then  Outstanding,  by such majority of the  Percentage  Interests
represented by the Class R Certificates,  may at any time remove the Trustee and
appoint a successor  trustee by delivering to the Trustee to be removed,  to the
successor trustee so appointed,  to the Company and to the Certificate  Insurer,
copies of the record of the act taken by the Owners,  as provided for in Section
11.3 hereof.

                  (e) If the Trustee  fails to perform its duties in  accordance
with the terms of this Agreement or becomes ineligible to serve as Trustee,  the
Certificate  Insurer may remove the  Trustee and appoint a successor  trustee by
written  instrument,  in  triplicate,  signed by the  Certificate  Insurer  duly
authorized,  one  complete  set of which  instruments  shall be delivered to the
Company,  one complete set to the Trustee so removed and one complete set to the
successor Trustee so appointed.

                  (f)  If  the  Trustee  shall  resign,  be  removed  or  become
incapable  of acting,  or if a vacancy  shall occur in the office of the Trustee
for any cause, the Company shall promptly appoint a successor Trustee. If within
one year after such  resignation,  removal or  incapability or the occurrence of
such vacancy,  a successor  Trustee shall be appointed by act of the Owners of a
majority of the  Percentage  Interests  represented  by the Class A Certificates
then Outstanding or, if there are no Class A Certificates then  Outstanding,  by
such majority of the Percentage  Interest of the Class R Certificates  delivered
to the Company and the  retiring  Trustee,  the  successor  Trustee so appointed
shall  forthwith  upon its acceptance of such  appointment  become the successor
Trustee and  supersede  the successor  Trustee  appointed by the Company.  If no
successor  Trustee shall have been so appointed by the Company or the Owners and
shall have accepted  appointment in the manner hereinafter  provided,  any Owner
may, on behalf of himself and all others similarly situated,  petition any court
of competent jurisdiction for the appointment of a successor Trustee. Such court
may thereupon,  after such notice,  if any, as it may deem proper and prescribe,
appoint a successor Trustee.

                  (g) The  Company  shall  give  notice  of any  removal  of the
Trustee by mailing notice of such event by registered mail, postage prepaid,  to
the Certificate Insurer and to the Owners as their names and addresses appear in
the Register.  Each notice shall  include the name of the successor  Trustee and
the address of its corporate trust office.

                                       92
<PAGE>
                  Section 10.10. Acceptance of Appointment by Successor Trustee.
Every  successor  Trustee  appointed  hereunder  shall execute,  acknowledge and
deliver to the Company on behalf of the Trust, to the Certificate Insurer and to
its predecessor Trustee an instrument  accepting such appointment  hereunder and
stating  its  eligibility  to serve as  Trustee  hereunder,  and  thereupon  the
resignation  or removal of the  predecessor  Trustee shall become  effective and
such  successor  Trustee,  without any further act,  deed or  conveyance,  shall
become vested with all the rights, powers, trusts, duties and obligations of its
predecessor  hereunder;  but, on request of the Company, the Certificate Insurer
or the successor  Trustee,  such predecessor  Trustee shall, upon payment of its
charges  then unpaid,  execute and deliver an  instrument  transferring  to such
successor Trustee all of the rights, powers and trusts of the Trustee so ceasing
to act, and shall duly assign,  transfer and deliver to such  successor  Trustee
all property and money held by such  Trustee so ceasing to act  hereunder.  Upon
request of any such successor Trustee,  the Company on behalf of the Trust shall
execute  any and all  instruments  for more fully and  certainly  vesting in and
confirming to such successor Trustee all such rights, powers and trusts.

                  Upon  acceptance  of  appointment  by a  successor  Trustee as
provided in this Section,  the Company shall mail notice  thereof by first-class
mail, postage prepaid,  to the Owners at their last addresses appearing upon the
Register and to the Certificate  Insurer.  The Company shall send a copy of such
notice to Moody's  and  Standard  & Poor's.  If the  Company  fails to mail such
notice within ten days after acceptance of appointment by the successor Trustee,
the successor Trustee shall cause such notice to be mailed at the expense of the
Trust.

                  No successor  Trustee shall accept its  appointment  unless at
the time of such acceptance such successor shall be qualified and eligible under
this Article X.

                  Section 10.11. Merger, Conversion, Consolidation or Succession
to  Business of the  Trustee.  Any  corporation  or  association  into which the
Trustee may be merged or  converted  or with which it may be  consolidated,  any
corporation   or   association   resulting   from  any  merger,   conversion  or
consolidation  to which  the  Trustee  shall be a party  or any  corporation  or
association  succeeding  to all or  substantially  all  of the  corporate  trust
business of the Trustee shall be the successor of the Trustee hereunder, without
the  execution  or filing of any paper or any  further act on the part of any of
the parties  hereto;  provided,  however,  that such  corporation or association
shall be  otherwise  qualified  and  eligible  under this Article X. In case any
Certificates  have been  executed,  but not  delivered,  by the Trustee  then in
office, any successor by merger, conversion or consolidation to such Trustee may
adopt such  execution  and deliver the  Certificates  so executed  with the same
effect as if such successor Trustee had itself executed such Certificates.

                  Section  10.12.  Reporting;  Withholding.  The  Trustee  shall
timely  provide to the Owners the Internal  Revenue  Service's Form 1099 and any
other statement required by applicable Treasury regulations as determined by the
Company and shall  withhold,  as required by applicable law,  federal,  state or
local taxes, if any,  applicable to distributions  to the Owners,  including but
not  limited  to  backup  withholding  under  Section  3406 of the  Code and the
withholding tax on  distributions  to foreign  investors under Sections 1441 and
1442 of the Code.

                  Section 10.13.  Liability of the Trustee. The Trustee shall be
liable in accordance herewith only to the extent of the obligations specifically
imposed upon and undertaken by the Trustee  herein.  Neither the Trustee nor any
of the  directors,  officers,  employees or agents of the Trustee shall be under
any liability on any Certificate or otherwise to any Account,  the Company,  the
Servicer or any Owner for any action taken or for refraining  from the taking of
any action in good faith pursuant to this Agreement,  or for errors in judgment;
provided, however, that this provision shall not protect the Trustee or any such
Person  against  any  liability  which would  otherwise  be imposed by reason of
negligent action,

                                       93
<PAGE>
negligent  failure to act or bad faith in the performance of duties or by reason
of  reckless  disregard  of  obligations  and duties  hereunder.  Subject to the
foregoing sentence, the Trustee shall not be liable for losses on investments of
amounts in any Account  (except for any losses on  obligations on which the bank
serving as Trustee is the  obligor).  In  addition,  the  Company  and  Servicer
covenant and agree to indemnify  the Trustee and the  Certificate  Insurer,  and
when the Trustee is acting as Servicer, the Servicer, from, and hold it harmless
against, any and all losses, liabilities, damages, claims or expenses (including
legal fees and expenses)  other than those  resulting from the negligence or bad
faith of the Trustee.  The Trustee and the Certificate Insurer and any director,
officer,  employee or agent thereof may rely and shall be protected in acting or
refraining  from  acting  in good  faith  on any  certificate,  notice  or other
document  of any  kind  prima  facie  properly  executed  and  submitted  by the
Authorized  Officer of any Person  respecting  any  matters  arising  hereunder.
Provisions  of  this  Section  10.13  shall  survive  the  termination  of  this
Agreement.

                  Section 10.14.  Appointment of Co-Trustee or Separate Trustee.
Notwithstanding  any other  provisions of this  Agreement,  at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Estate or Property may at the time be located, the Servicer and the
Trustee  acting  jointly  shall have the power and shall execute and deliver all
instruments  to appoint  one or more  Persons  approved  by the  Trustee and the
Certificate  Insurer to act as  co-Trustee  or co-  Trustees,  jointly  with the
Trustee,  of all or any part of the Trust Estate or separate Trustee or separate
Trustees of any part of the Trust  Estate and to vest in such Person or Persons,
in such  capacity  and for the  benefit of the  Owners,  such title to the Trust
Estate,  or any part  thereof,  and,  subject  to the other  provisions  of this
Section  10.14,  such  powers,  duties,  obligations,  rights  and trusts as the
Servicer and the Trustee may consider  necessary or  desirable.  If the Servicer
shall not have joined in such appointment within 15 days after the receipt by it
of a request so to do, or in the case any event indicated in Sections 8.20(a) or
8.20(b) shall have occurred and be continuing,  the Trustee alone shall have the
power to make such  appointment  (with the  written  consent of the  Certificate
Insurer).  No co-Trustee or separate Trustee hereunder shall be required to meet
the terms of eligibility as a successor Trustee under Section 10.8 and no notice
to Owner of the  appointment  of any  co-Trustee  or separate  Trustee  shall be
required under Section 10.8.

                  Every  separate  Trustee and co-Trustee  shall,  to the extent
permitted,  be  appointed  and  act  subject  to the  following  provisions  and
conditions:

                     (i) All rights, powers, duties and obligations conferred or
         imposed  upon  the  Trustee  shall be  conferred  or  imposed  upon and
         exercised  or  performed  by the Trustee and such  separate  Trustee or
         co-Trustee  jointly (it being  understood that such separate Trustee or
         co-Trustee  is not  authorized  to act  separately  without the Trustee
         joining  in such act),  except to the extent  that under any law of any
         jurisdiction  in which any  particular  act or acts are to be performed
         (whether  as  Trustee   hereunder  or  as  successor  to  the  Servicer
         hereunder),  the Trustee shall be incompetent or unqualified to perform
         such act or acts,  in which  event  such  rights,  powers,  duties  and
         obligations  (including the holding of title to the Trust Estate or any
         portion  thereof  in any  such  jurisdiction)  shall be  exercised  and
         performed singly by such separate Trustee or co-Trustee,  but solely at
         the direction of the Trustee;

                     (ii) No  co-Trustee  hereunder  shall  be  held  personally
         liable  by  reason  of any  act or  omission  of any  other  co-Trustee
         hereunder; and

                     (iii) The  Servicer and the Trustee  acting  jointly may at
         any time accept the  resignation  of or remove any separate  Trustee or
         co-Trustee.

                                       94
<PAGE>
                  Any  notice,  request or other  writing  given to the  Trustee
shall be deemed to have been  given to each of the then  separate  Trustees  and
co-Trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate  Trustee or co-Trustee shall refer to this Agreement and
the conditions of this Section 10.14. Each separate Trustee and co-Trustee, upon
its  acceptance  of the trusts  conferred,  shall be vested  with the estates or
property  specified in its  instrument of  appointment,  either jointly with the
Trustee or separately, as may be provided therein, subject to all the provisions
of this  Agreement,  specifically  including  every  provision of this Agreement
relating to the conduct of,  affecting the liability of or affording  protection
to the Trustee. Every such instrument shall be filed with the Trustee and a copy
thereof given to the Servicer.

                  Any  separate   Trustee  or  co-Trustee   may,  at  any  time,
constitute  the  Trustee,  its agent or  attorney-in-fact,  with full  power and
authority, to the extent not prohibited by law, to do any lawful act under or in
respect of this Agreement on its behalf and in its name. If any separate Trustee
or co- Trustee shall die, become incapable of acting,  resign or be removed, all
of its  estates,  properties,  rights,  remedies and trusts shall vest in and be
exercised  by  the  Trustee,  to  the  extent  permitted  by  law,  without  the
appointment of a new or successor Trustee.

                  The  Trustee  shall  give  to  Moody's,  the  Company  and the
Certificate  Insurer  notice of the  appointment  of any  Co-Trustee or separate
Trustee.

                                   ARTICLE XI

                                  MISCELLANEOUS

                  Section 11.1. Compliance  Certificates and Opinions.  Upon any
application or request by the Company,  the Certificate Insurer or the Owners to
the  Trustee to take any  action  under any  provision  of this  Agreement,  the
Company,  the  Certificate  Insurer  or the  Owners,  as the case may be,  shall
furnish to the Trustee a certificate stating that all conditions  precedent,  if
any,  provided for in this Agreement  relating to the proposed  action have been
complied with,  except that in the case of any such application or request as to
which the furnishing of any documents is specifically  required by any provision
of this  Agreement  relating  to such  particular  application  or  request,  no
additional certificate need be furnished.

                  Except  as  otherwise   specifically   provided  herein,  each
certificate  or opinion with respect to compliance  with a condition or covenant
provided for in this Agreement shall include:

                  (a)  a statement that each individual signing such certificate
               or  opinion  has  read  such   covenant  or  condition   and  the
               definitions herein relating thereto;

                  (b)  a brief  statement  as to the  nature  and  scope  of the
               examination  or  investigation   upon  which  the  statements  or
               opinions contained in such certificate or opinion are based; and

                  (c)  a statement  as to  whether,  in the opinion of each such
               individual, such condition or covenant has been complied with.

                  Section 11.2. Form of Documents  Delivered to the Trustee.  In
any case where several matters are required to be certified by, or covered by an
opinion of, any specified  Person,  it is not necessary that all such matters be
certified by, or covered by the opinion of, only one such Person or that they be
so certified or covered by only one document, but one such Person may certify or
give an opinion

                                       95
<PAGE>
with  respect to some  matters  and one or more  other such  Persons as to other
matters,  and any such Person may certify or give an opinion as to such  matters
in one or several documents.

                  Any certificate of an Authorized Officer of the Trustee may be
based,  insofar  as it  relates to legal  matters,  upon an opinion of  counsel,
unless such  Authorized  Officer  knows,  or in the exercise of reasonable  care
should  know,  that  the  opinion  is  erroneous.  Any  such  certificate  of an
Authorized  Officer  of the  Trustee or any  opinion  of  counsel  may be based,
insofar as it relates to factual  matter  upon a  certificate  or opinion of, or
representations  by, one or more  Authorized  Officers  of the Company or of the
Servicer,  stating that the information  with respect to such factual matters is
in the  possession  of the Company or of the  Servicer,  unless such  Authorized
Officer or counsel  knows,  or in the exercise of  reasonable  care should know,
that the certificate or opinion or representations  with respect to such matters
are erroneous.  Any opinion of counsel may also be based,  insofar as it relates
to factual matters,  upon a certificate or opinion of, or representations by, an
Authorized Officer of the Trustee,  stating that the information with respect to
such matters is in the possession of the Trustee,  unless such counsel knows, or
in the exercise of reasonable  care should know, that the certificate or opinion
or  representations  with respect to such matters are erroneous.  Any opinion of
counsel may be based on the  written  opinion of other  counsel,  in which event
such opinion of counsel shall be accompanied  by a copy of such other  counsel's
opinion and shall  include a statement to the effect that such counsel  believes
that such counsel and the Trustee may  reasonably  rely upon the opinion of such
other counsel.

                  Where any Person is required  to make,  give or execute two or
more applications,  requests, consents,  certificates,  statements,  opinions or
other instruments under this Agreement,  they may, but need not, be consolidated
and form one instrument.

                  Section  11.3.  Acts  of  Owners.  (a)  Any  request,  demand,
authorization,  direction,  notice,  consent, waiver or other action provided by
this  Agreement  to be  given  or taken by the  Owners  may be  embodied  in and
evidenced by one or more  instruments of  substantially  similar tenor signed by
such Owners in person or by an agent duly appointed in writing;  and,  except as
herein  otherwise  expressly  provided,  such action shall become effective when
such  instrument or instruments  are delivered to the Trustee,  and, where it is
hereby expressly required,  to the Company.  Such instrument or instruments (and
the action embodied therein and evidenced thereby) are herein sometimes referred
to as the "act" of the Owners signing such instrument or  instruments.  Proof of
execution of any such instrument or of a writing appointing any such agent shall
be sufficient  for any purpose of this  Agreement and conclusive in favor of the
Trustee and the Trust, if made in the manner provided in this Section.

                  (b) The fact and date of the  execution  by any  Person of any
such  instrument  or writing may be proved by the affidavit of a witness of such
execution or by the certificate of any notary public or other officer authorized
by law to take acknowledgments of deeds,  certifying that the individual signing
such instrument or writing  acknowledged to him the execution thereof.  Whenever
such execution is by an officer of a corporation or a member of a partnership on
behalf of such  corporation or partnership,  such certificate or affidavit shall
also constitute sufficient proof of his authority.

                  (c) The  ownership  of  Certificates  shall be  proved  by the
Register.

                  (d) Any request,  demand,  authorization,  direction,  notice,
consent,  waiver or other action by the Owner of any Certificate  shall bind the
Owner of every  Certificate  issued upon the registration of transfer thereof or
in exchange therefor or in lieu thereof, in respect of anything done, omitted or
suffered to be done by the Trustee or the Trust in reliance thereon,  whether or
not notation of such action is made upon such Certificates.

                                       96
<PAGE>
                  Section 11.4. Notices,  etc. to Trustee. Any request,  demand,
authorization,  direction, notice, consent, waiver or act of the Owners or other
documents  provided or  permitted by this  Agreement  to be made upon,  given or
furnished to or filed with the Trustee by any Owner, the Certificate  Insurer or
by the Company shall be sufficient for every purpose  hereunder if made,  given,
furnished  or filed in writing  to or with and  received  by the  Trustee at its
corporate trust office as set forth in Section 2.2 hereof.

                  Section  11.5.  Notices  and  Reports  to  Owners;  Waiver  of
Notices.  Where this Agreement provides for notice to Owners of any event or the
mailing of any report to Owners,  such  notice or report  shall be  sufficiently
given  (unless  otherwise  herein  expressly  provided)  if mailed,  first-class
postage prepaid,  to each Owner affected by such event or to whom such report is
required  to be  mailed,  at the  address  of such  Owner as it  appears  on the
Register,  not later than the latest  date,  and not earlier  than the  earliest
date, prescribed for the giving of such notice or the mailing of such report. In
any case  where a notice or report  to Owners is mailed in the  manner  provided
above,  neither  the failure to mail such notice or report nor any defect in any
notice or report so mailed to any particular  Owner shall affect the sufficiency
of such notice or report with respect to other Owners,  and any notice or report
which is mailed in the manner herein provided shall be conclusively  presumed to
have been duly given or provided.

                  Where this Agreement  provides for notice in any manner,  such
notice may be waived in writing by any Person  entitled to receive  such notice,
either  before or after the event,  and such waiver shall be the  equivalent  of
such notice.  Waivers of notice by Owners  shall be filed with the Trustee,  but
such filing  shall not be a condition  precedent  to the  validity of any action
taken in reliance upon such waiver.

                  In case,  by reason of the  suspension of regular mail service
as a  result  of a  strike,  work  stoppage  or  similar  activity,  it shall be
impractical  to mail  notice of any event to Owners when such notice is required
to be given  pursuant to any  provision  of this  Agreement,  then any manner of
giving such notice as shall be satisfactory to the Trustee shall be deemed to be
a sufficient giving of such notice.

                  Where this Agreement  provides for notice to any rating agency
that rated any  Certificates,  failure to give such notice  shall not affect any
other rights or obligations created hereunder.

                  Section  11.6.  Rules by Trustee and the Company.  The Trustee
may make  reasonable  rules for any  meeting of  Owners.  The  Company  may make
reasonable rules and set reasonable requirements for its functions.

                  Section  11.7.  Successors  and  Assigns.  All  covenants  and
agreements in this  Agreement by any party hereto shall bind its  successors and
assigns, whether so expressed or not.

                  Section  11.8.  Severability.  In case any  provision  in this
Agreement or in the Certificates shall be invalid, illegal or unenforceable, the
validity,  legality and enforceability of the remaining  provisions shall not in
any way be affected or impaired thereby.

                  Section 11.9. Benefits of Agreement. Nothing in this Agreement
or in the Certificates,  expressed or implied,  shall give to any Person,  other
than the  Owners,  the  Certificate  Insurer  and the  parties  hereto and their
successors  hereunder,  any benefit or any legal or equitable  right,  remedy or
claim under this Agreement.

                                       97
<PAGE>
                  Section 11.10.  Legal Holidays.  In any case where the date of
any Remittance  Date, any Payment Date, any other date on which any distribution
to any Owner is proposed to be paid or any date on which a notice is required to
be sent to any Person  pursuant  to the terms of this  Agreement  shall not be a
Business Day, then  (notwithstanding  any other provision of the Certificates or
this Agreement) payment or mailing need not be made on such date but may be made
on the next succeeding Business Day with the same force and effect as if made or
mailed on the nominal  date of any such  Remittance  Date,  such Payment Date or
such other date for the payment of any  distribution to any Owner or the mailing
of such notice,  as the case may be, and no interest shall accrue for the period
from and after any such nominal  date,  provided such payment is made in full on
such next succeeding Business Day.

                  Section 11.11.  Governing Law. In view of the fact that Owners
are  expected to reside in many  states and  outside  the United  States and the
desire to establish  with  certainty that this Agreement will be governed by and
construed  and  interpreted  in  accordance  with  the law of a state  having  a
well-developed  body of commercial and financial law relevant to transactions of
the type  contemplated  herein,  this  Agreement and each  Certificate  shall be
construed in  accordance  with and governed by the laws of the State of New York
applicable to agreements made and to be performed therein.

                  Section 11.12.  Counterparts.  This instrument 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.

                  Section 11.13.  Usury.  The amount of interest payable or paid
on any  Certificate  under the terms of this  Agreement  shall be  limited to an
amount which shall not exceed the maximum  nonusurious  rate of interest allowed
by the  applicable  laws of the State of New York or any  applicable  law of the
United States  permitting a higher maximum  nonusurious  rate that preempts such
applicable  New York laws,  which could lawfully be contracted  for,  charged or
received (the "Highest  Lawful  Rate").  In the event any payment of interest on
any Certificate  exceeds the Highest Lawful Rate, the Trust stipulates that such
excess amount will be deemed to have been paid to the Owner of such  Certificate
as a result of an error on the part of the Trustee acting on behalf of the Trust
and the Owner  receiving such excess payment shall  promptly,  upon discovery of
such  error or upon  notice  thereof  from the  Trustee  on behalf of the Trust,
refund the amount of such  excess  or, at the  option of such  Owner,  apply the
excess to the  payment  of  principal  of such  Certificate,  if any,  remaining
unpaid.  In addition,  all sums paid or agreed to be paid to the Trustee for the
benefit of Owners of Certificates for the use, forbearance or detention of money
shall,  to the extent  permitted  by  applicable  law, be  amortized,  prorated,
allocated and spread throughout the full term of such Certificates.

                  Section 11.14. Amendment. (a) The Trustee, the Company and the
Servicer,  may at any time and from time to time, with the prior approval of the
Certificate  Insurer  but  without the giving of notice to or the receipt of the
consent of the Owners, amend this Agreement for the purposes of (i) removing the
restriction  against the  transfer of a Class R  Certificate  to a  Disqualified
Organization  (as such term is defined in the Code) if accompanied by an opinion
of  counsel   experienced  in  federal  income  tax  matters  addressed  to  the
Certificate  Insurer and the Trustee that there is or will be no adverse  effect
as a result of such amendment,  (ii) complying with the requirements of the Code
including any amendments necessary to maintain REMIC status of the assets of the
Trust  treated  as a REMIC  hereunder,  (iii)  curing  any  ambiguity  and  (iv)
correcting  or  supplementing   any  provisions  of  this  Agreement  which  are
inconsistent  with any other provisions of this Agreement;  or (v) for any other
purpose, provided that in the case of clause (v), (A) prior to the effectiveness
of such amendment,  the Company delivers an opinion of counsel acceptable to the
Trustee and the  Certificate  Insurer  that such  amendment  will not  adversely
affect in any material  respect the  interest of the Owners and the  Certificate
Insurer  and (B)  delivers a letter from each Rating  Agency  stating  that such
amendment will not result in

                                       98
<PAGE>
a  withdrawal  or reduction  of the rating of the Class A  Certificates  without
regard to the  Certificate  Insurance  Policy.  Notwithstanding  anything to the
contrary,  no such  amendment  shall (a)  change in any manner the amount of, or
delay the timing of,  payments which are required to be distributed to any Owner
without the consent of the Owner of such Certificate, (b) change the percentages
of  Percentage  Interest  which are required to consent to any such  amendments,
without  the consent of the Owners of all  Certificates  of the Class or Classes
affected  then  outstanding  or (c) which  affects  in any  manner  the terms or
provisions of the Certificate Insurance Policy.

                  (b) This  Agreement  may be  amended  from time to time by the
Servicer,  the  Company,  and the Trustee  with the  consent of the  Certificate
Insurer  (which  consent  shall not be  withheld  if, in an  opinion  of counsel
addressed  to the Trustee and the  Certificate  Insurer,  failure to amend would
adversely  affect the  interests of the Owners) and the Owners of 66 2/3% of the
Class A Certificates  for the purpose of adding any provisions to or changing in
any  manner  or  eliminating  any of the  provisions  of  this  Agreement  or of
modifying  in any manner the rights of the Owners;  provided,  however,  that no
such amendment  shall be made that no such amendment  shall reduce in any manner
the amount of, or delay the timing of, payments received on Mortgage Loans which
are required to be  distributed  on any  Certificate  without the consent of the
Owner of such  Certificate or reduce the percentage for each Class the Owners of
which are required to consent to any such  amendment  without the consent of the
Owners of 100% of each Class of Certificates affected thereby.

                  (c)  Each  proposed  amendment  to  this  Agreement  shall  be
accompanied by an opinion of counsel nationally recognized in federal income tax
matters and reasonably  acceptable to the Certificate  Insurer  addressed to the
Trustee and to the  Certificate  Insurer to the effect that such amendment would
not adversely affect the status of the Trust (other than the Pre-Funding Account
or the Capitalized Interest Account) as a REMIC.

                  (d) The Certificate Insurer, the Owners,  Moody's and Standard
& Poor's  shall be provided  with copies of any  amendments  to this  Agreement,
together with copies of any opinions or other documents or instruments  executed
in connection therewith.

                  Section 11.15. REMIC Status; Taxes. (a) The Tax Matters Person
shall  prepare and file or cause to be filed with the Internal  Revenue  Service
federal  tax  or  information   returns  with  respect  to  the  Trust  and  the
Certificates  containing such information and at the times and in such manner as
may be required by the Code or applicable Treasury regulations and shall furnish
to Owners such  statements or information at the times and in such manner as may
be required thereby. For this purpose, the Tax Matters Person may, but need not,
rely  on  any  proposed  regulations  of the  United  States  Department  of the
Treasury.  The Tax Matters Person shall indicate the election to treat the Trust
as a REMIC (which election shall apply to the taxable period ending December 31,
1996 and each calendar year thereafter) in such manner as the Code or applicable
Treasury regulations may prescribe. The Company, as Tax Matters Person appointed
pursuant to Section 11.17 hereof,  shall sign all tax information  returns filed
pursuant to this Section 11.15. The Tax Matters Person shall provide information
necessary  for the  computation  of tax  imposed  on the  transfer  of a Class R
Certificate  to  a  Disqualified  Organization,   an  agent  of  a  Disqualified
Organization  or a pass-through  entity in which a Disqualified  Organization is
the record  holder of an  interest.  The Tax Matters  Person  shall  provide the
Trustee with copies of any Federal tax or information  returns filed,  or caused
to be  filed,  by the Tax  Matters  Person  with  respect  to the  Trust  or the
Certificates.

                  (b) The Tax  Matters  Person  shall  timely  file all  reports
required to be filed by the Trust with any federal,  state or local governmental
authority having jurisdiction over the Trust,  including other reports that must
be filed with the Owners, such as the Internal Revenue Service's Form 1066 and

                                       99
<PAGE>
Schedule Q and the form required  under Section 6050K of the Code, if applicable
to REMICs.  Furthermore,  the Tax  Matters  Person  shall  report to Owners,  if
required,  with respect to the allocation of expenses pursuant to Section 212 of
the Code in accordance with the specific  instructions to the Tax Matters Person
by the Company with  respect to such  allocation  of  expenses.  The Tax Matters
Person  shall  collect any forms or reports  from the Owners  determined  by the
Company to be required under applicable federal, state and local tax laws.

                  (c) The Tax  Matters  Person  shall  provide  to the  Internal
Revenue  Service and to persons  described in Section  860E(e)(3) and (6) of the
Code  the  information   described  in  Proposed  Treasury   Regulation  Section
1.860D-1(b)(5)(ii),  or any successor regulation thereto.  Such information will
be provided in the manner  described  in Proposed  Treasury  Regulation  Section
1.860E(2)(a)(5), or any successor regulation thereto.

                  (d) The Company  covenants and agrees that within ten Business
Days  after the  Startup  Day it shall  provide  to the Tax  Matters  Person any
information  necessary to enable the Tax Matters Person to meet its  obligations
under subsections (b) and (c) above.

                  (e) The Trustee,  the Company and the Servicer each  covenants
and agrees for the benefit of the Owners and the Certificate Insurer (i) to take
no action which would result in the  termination of "REMIC" status for the Trust
(other than the Pre-Funding  Account or the Capitalized  Interest  Account) (ii)
not to engage  in any  "prohibited  transaction",  as such  term is  defined  in
Section 860F(a)(2) of the Code and (iii) not to engage in any other action which
may result in the imposition on the Trust of any other taxes under the Code.

                  (f) The Trust shall, for federal income tax purposes, maintain
books on a calendar year basis and report income on an accrual basis.

                  (g) Except as otherwise permitted by Section 7.6(b) hereof, no
Eligible  Investment  shall be sold prior to its stated  maturity  (unless  sold
pursuant to a plan of liquidation in accordance with Article IX hereof).

                  (h) Neither  the Company nor the Trustee  shall enter into any
arrangement  by which the Trustee will receive a fee or other  compensation  for
services rendered pursuant to this Agreement, which fee or other compensation is
paid  from the  Trust  Estate,  other  than as  expressly  contemplated  by this
Agreement.

                  (i)  Notwithstanding  the  foregoing  clauses (g) and (h), the
Trustee or the Company may engage in any of the transactions  prohibited by such
clauses,  provided  that the Trustee  shall have  received an opinion of counsel
experienced  in federal  income tax matters  and  reasonably  acceptable  to the
Certificate  Insurer,  which opinion shall not be at the expense of the Trustee,
to the effect  that such  transaction  does not  result in a tax  imposed on the
Trustee or cause a termination of REMIC status for the Trust; provided, however,
that such transaction is otherwise permitted under this Agreement.

                  Section 11.16.  Additional Limitation on Action and Imposition
of Tax. (a) Any provision of this Agreement to the contrary notwithstanding, the
Trustee shall not, without having obtained an opinion of counsel  experienced in
federal income tax matters and reasonably acceptable to the Certificate Insurer,
which  opinion  shall not be at the expense of the  Trustee,  to the effect that
such  transaction  does not  result  in a tax  imposed  on the  Trust or cause a
termination  of REMIC  status  for the  Trust,  (i) sell any assets in the Trust
Estate,  (ii) accept any  contribution  of assets after the Startup Day or (iii)
agree to any modification of this Agreement.

                                       100
<PAGE>
                  (b) In the  event  that  any  tax is  imposed  on  "prohibited
transactions" of the Trust as defined in Section  860F(a)(2) of the Code, on the
"net  income from  foreclosure  property"  as defined in Section  860G(c) of the
Code, on any contribution to the Trust after the Startup Day pursuant to Section
860G(d)  of the Code or any other tax (other  than any  minimum  tax  imposed by
Sections  23151(a) or 23153(a) of the  California  Revenue and Taxation Code) is
imposed, such tax shall be paid by (i) the Trustee, if such tax arises out of or
results  from a breach  by the  Trustee  of any of its  obligations  under  this
Agreement, (ii) the Servicer, if such tax arises out of or results from a breach
by the  Servicer of any of its  obligations  under this  Agreement  or (iii) the
Owners of the Class R Certificates in proportion to their Percentage  Interests.
To the  extent  such  tax is  chargeable  against  the  Owners  of the  Class  R
Certificates,  notwithstanding  anything to the contrary  contained herein,  the
Trustee is hereby authorized to retain from amounts  otherwise  distributable to
the Owners of the Class R Certificates on any Payment Date  sufficient  funds to
reimburse  the  Trustee  for the  payment  of such tax (to the  extent  that the
Trustee has not been previously reimbursed or indemnified therefor). The Trustee
agrees  to  first  seek  indemnification  for any  such  tax  payment  from  any
indemnifying   parties  before   reimbursing   itself  from  amounts   otherwise
distributable to the Owners of the Class R Certificates.

                  Section  11.17.  Appointment  of  Tax  Matters  Person.  A Tax
Matters Person will be appointed for the Trust for all purposes of the Code, and
such Tax Matters Person will perform,  or cause to be performed  through agents,
such duties and take,  or cause to be taken,  such actions as are required to be
performed  or taken by the Tax Matters  Person  under the Code.  The Tax Matters
Person  for  the  Trust  shall  be the  Company  as  long  as it  owns a Class R
Certificate  or, if the Company does not own a Class R  Certificate,  may be any
other entity selected by the Company that owns a Class R Certificate.

                  Section  11.18.  The  Certificate   Insurer.  The  Certificate
Insurer is a third-party  beneficiary of this Agreement.  Any right conferred to
the  Certificate  Insurer  shall be  suspended  during  any  period in which the
Certificate  Insurer  is  in  default  in  its  payment  obligations  under  the
Certificate Insurance Policies.  During any period of suspension the Certificate
Insurer's  rights hereunder shall vest in the Owners of the Class A Certificates
and shall be  exercisable  by the  Owners of at least a majority  in  Percentage
Interest of the Class A Certificates then Outstanding. At such time as the Class
A Certificates are no longer Outstanding  hereunder and the Certificate  Insurer
has been reimbursed for all Insured Payments to which it is entitled  hereunder,
the Certificate Insurer's rights hereunder shall terminate.

                  Section 11.19. Maintenance of Records. Each Owner of a Class R
Certificate shall each  continuously  keep an original  executed  counterpart of
this Agreement in its official records.

                  Section 11.20.  Notices.  All notices hereunder shall be given
as follows,  until any superseding  instructions  are given to all other Persons
listed below:

The Trustee:         Bankers Trust Company of California, N.A.
                     3 Park Plaza, 16th Floor
                     Irvine, California  92714
                     Attention:  First Alliance Mortgage
                            Loan Trust, Series 1996-2
                     Tel:  (714) 253-7575
                     Fax:  (714) 253-7577

                                       101
<PAGE>

The Company:         First Alliance Mortgage Company
                     17305 Von Karman Avenue
                     Irvine, California  92714-6203
                     Attention:  Director, Secondary Marketing
                     Tel:  (714) 224-8357
                     Fax:  (714) 224-8366

The Servicer:        First Alliance Mortgage Company
                     17305 Von Karman Avenue
                     Irvine, California  92714-6203
                     Attention: Manager, Investor Reporting
                     Tel:  (714) 224-8357
                     Fax:  (714) 224-8366

The Certificate
Insurer        :     MBIA Insurance Corporation
                     113 King Street
                     Armonk, New York  10504
                     Attention:  Insured Portfolio
                        Management - SF (First Alliance 96-2)
                     Tel:  (914) 765-3111
                     Fax:  (914) 765-3919

Moody's:             Moody's Investors Service
                     99 Church Street
                     New York, New York  10007
                     Attention: The Home Equity Monitoring Department

Standard & Poor's:   Standard & Poor's, A Division of The McGraw-Hill Companies
                     26 Broadway
                     15th Floor
                     New York, New York  10004
                     Attention: Residential Mortgage
                        Surveillance Dept.

Underwriter:         Prudential Securities Incorporated
                     One New York Plaza, 15th Floor
                     New York, New York  10292-2015
                     Attention:  Director, Mortgage Finance Group
                     Tel:  (212) 778-1000
                     Fax:  (212) 778-5099

                                       102
<PAGE>
                  IN WITNESS WHEREOF,  the Company, the Servicer and the Trustee
have caused this  Agreement  to be duly  executed by their  respective  officers
thereunto duly authorized, all as of the day and year first above written.


                                    FIRST ALLIANCE MORTGAGE COMPANY


                                    By:
                                       ----------------------------------------
                                       Name:
                                            -----------------------------------
                                       Title:
                                            -----------------------------------


                                    FIRST ALLIANCE MORTGAGE COMPANY,
                                      as Servicer


                                    By:
                                       ----------------------------------------
                                       Name:
                                            -----------------------------------
                                       Title:
                                            -----------------------------------


                                    BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
                                      as Trustee


                                    By:
                                       ----------------------------------------
                                       Name:
                                            -----------------------------------
                                       Title:
                                            -----------------------------------
<PAGE>



                          CERTIFICATE OF ACKNOWLEDGMENT


STATE OF CALIFORNIA                    )
                                                              )  ss.:
COUNTY OF ORANGE                       )



                  On the ___ day of June,  1996,  before  me,  a Notary  Public,
personally appeared  ____________________,  personally known to me (or proved to
me on the  basis  of  satisfactory  evidence)  to be the  person  whose  name is
subscribed to the within  instrument and acknowledged to me that he executed the
same in his authorized capacity, and that by his signature on the instrument the
person,  or the entity  upon  behalf of which the  person  acted,  executed  the
instrument.


                  WITNESS my hand and official seal.



                                                             [NOTARIAL SEAL]

- --------------------------------
         Notary Public
<PAGE>
STATE OF CALIFORNIA                 )
                                    )  ss.:
COUNTY OF ORANGE                    )



                  On the ____ day of June,  1996,  before  me, a Notary  Public,
personally appeared  ____________________,  personally known to me (or proved to
me on the  basis  of  satisfactory  evidence)  to be the  person  whose  name is
subscribed to the within instrument and acknowledged to me that she executed the
same in her authorized capacity, and that by her signature on the instrument the
person,  or the entity  upon  behalf of which the  person  acted,  executed  the
instrument.


                  WITNESS my hand and official seal.


                                                            [NOTARIAL SEAL]



- --------------------------------
         Notary Public


<PAGE>

                                                                     EXHIBIT A-1


                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-2
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                              CLASS A-1 CERTIFICATE
                         (_____% Class A-1 Certificate)

              Representing Certain Interests Relating to a Pool of
               Mortgage Loans in Group I formed by First Alliance
                        Mortgage Company, and Serviced by

                         FIRST ALLIANCE MORTGAGE COMPANY
                                   as Servicer


                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to  Issuer  ("First  Alliance  Mortgage  Loan  Trust  1996-2")  or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

                  This  certificate  does not  represent  an interest  in, or an
obligation of, nor are the  underlying  Mortgage Loans insured or guaranteed by,
First Alliance Mortgage Company, any Originator or any of their subsidiaries and
affiliates. This certificate represents a fractional ownership interest in Group
I described  herein,  moneys in certain Accounts created pursuant to the Pooling
and Servicing Agreement and certain other rights relating thereto and is payable
only from amounts  received by the Trustee (i) relating to the Mortgage Loans in
Group I held by the  Trust  and (ii)  pursuant  to the  Fixed  Rate  Certificate
Insurance Policy.


No.:  A-1-1                       June __, 1996
                               __________________        ______________________
                                      Date                        CUSIP

     _____________$______________                         _____________________
     Certificate Principal Amount                            Final Scheduled
                                                              Payment Date

                                   Cede & Co.
                                ________________
                                Registered Owner

                                      A-1-1
<PAGE>
         The  registered  Owner  named  above  is  the  registered  Owner  of  a
fractional  interest in (i) a pool of fixed rate mortgage  loans (the  "Mortgage
Loans")  secured by first or second  mortgages  or deeds of trust  assigned to a
particular  mortgage  loan  group  ("Group  I")  which  will be  formed by First
Alliance  Mortgage  Company (the "Company" or, in its capacity as servicer,  the
"Servicer"), a California corporation,  and sold by the Company to Bankers Trust
Company of California,  N.A., a national  banking  association,  as trustee (the
"Trustee") on behalf of First Alliance  Mortgage Loan Trust 1996-2 (the "Trust")
pursuant to that certain  Pooling and  Servicing  Agreement  dated as of June 1,
1996 (the  "Pooling and  Servicing  Agreement")  by and among the  Company,  the
Servicer and the Trustee, (ii) such amounts,  including Eligible Investments and
the proceeds of payments under the Fixed Rate Certificate  Insurance  Policy, as
from  time to time may be held in the  related  Accounts  (except  as  otherwise
provided in the Pooling and Servicing  Agreement),  each created pursuant to the
Pooling and  Servicing  Agreement,  (iii) any Property  relating to the Mortgage
Loans in Group I, the  ownership  of which has been  effected in the name of the
Servicer on behalf of the Trust as a result of  foreclosure or acceptance by the
Servicer of a deed in lieu of  foreclosure  and that has not been withdrawn from
the Trust Estate,  (iv) any Insurance Policies relating to the Mortgage Loans in
Group I and any rights of the Company in any Insurance  Policies relating to the
Mortgage Loans in Group I, (v) Net Liquidation Proceeds relating to the Mortgage
Loans in Group I, (vi) the related  Certificate  Insurance Policy, and (vii) the
rights of the Company  against  any  Originator  pursuant to the related  Master
Transfer  Agreement and the proceeds of any of the above. Such Mortgage Loans in
Group I and other amounts and property enumerated above are hereinafter referred
to as "Group I."

                  The Certificate  Principal  Amount set forth above is equal to
the product of (i) the Percentage  Interest  represented by this Certificate and
(ii) the  aggregate  Original  Certificate  Principal  Balance  of the Class A-1
Certificates on June 14, 1996 (the "Startup Date"),  which was $29,614,000.  The
Owner hereof may receive principal payments on each Payment Date, as hereinafter
described,  which will fully amortize such Certificate Principal Amount over the
period from the date of initial delivery hereof to the final Payment Date of the
Class A-1 Certificates.  Therefore,  the actual outstanding  principal amount of
this Class A-1  Certificate,  on any date subsequent to July 22, 1996 (the first
Payment  Date)  will be less than the  Certificate  Principal  Amount  set forth
above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement provides that, in any event, upon the making of the final distribution
due on this  Certificate,  this  Certificate  shall be deemed  cancelled for all
purposes under the Pooling and Servicing Agreement.

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS  AN  INTEREST  IN A CLASS OF "REGULAR  INTERESTS"  IN A "REAL  ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY,
IN SECTION 860G AND 860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                  THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND,
NOTWITHSTANDING REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF
ANY PERSON IS REPRESENTED HEREBY.

                  NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED  OR  GUARANTEED  BY  THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                                      A-1-2
<PAGE>
                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as First Alliance Mortgage Loan Trust 1996-2,  Mortgage
Loan  Asset  Backed  Certificates,   Class  A-1  Certificates  (the  "Class  A-1
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing Agreement the Owner of this Certificate by virtue of acceptance hereof
assents  and by which such Owner is bound.  Also  issued  under the  Pooling and
Servicing  Agreement are Class A-2 Certificates,  Class A-3 Certificates,  Class
A-4   Certificates  and  Class  R  Certificates;   all  such   Certificates  are
collectively referred to herein as the "Certificates."

                  Terms  capitalized  herein and not  otherwise  defined  herein
shall  have the  respective  meanings  set forth in the  Pooling  and  Servicing
Agreement.

                  On the  20th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  22,  1996,  the  Owners  of  the  Class  A-1
Certificates  as of the  close  of  business  on the  last  business  day of the
calendar  month  immediately  preceding the calendar month in which such Payment
Date  occurs  (the  "Record  Date")  will be  entitled  to receive the Class A-1
Distribution Amount relating to such Payment Date. Distributions will be made in
immediately  available funds to such Owners,  by wire transfer or otherwise,  to
the account of such Owner at a domestic bank or other entity having  appropriate
facilities  therefor,  if such  Owner has so  notified  the  Trustee  at least 5
business  days  prior to the  related  record  date,  or by check  mailed to the
address of the person entitled thereto as it appears on the Register.

                  Each  Owner  of  record  of a Class  A-1  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment Date to the Owners of the Class A-1 Certificates.

                  Upon  receipt  of  amounts  under the Fixed  Rate  Certificate
Insurance  Policy on behalf of the  Owners of the Fixed Rate  Certificates,  the
Trustee shall distribute in accordance with the Pooling and Servicing  Agreement
such amounts to the Owners of the Fixed Rate Certificates.

                  The   Trustee  is  required   to  duly  and   punctually   pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code or  applicable  to any Owner shall be considered as having been paid by
the  Trustee  to such  Owner  for all  purposes  of the  Pooling  and  Servicing
Agreement.

                  The Mortgage  Loans will be serviced by the Servicer  pursuant
to the Pooling and  Servicing  Agreement.  The Pooling and  Servicing  Agreement
permits  the  Servicer  to enter into Sub-  Servicing  Agreements  with  certain
institutions  eligible for  appointment as  Sub-Servicers  for the servicing and
administration  of certain  Mortgage Loans.  No appointment of any  Sub-Servicer
shall  release the Servicer  from any of its  obligations  under the Pooling and
Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation of, or an interest in, nor are the underlying  Mortgage Loans insured
or guaranteed  by, First  Alliance  Mortgage  Company,  any Originator or any of
their  subsidiaries  and  affiliates  and are not insured or  guaranteed  by the
Federal  Deposit  Insurance   Corporation,   the  Government  National  Mortgage
Association,  or any other governmental  agency.  This Certificate is limited in
right of payment to certain  collections and recoveries relating to the Mortgage
Loans in Group I and  amounts on deposit in the  Accounts  (except as  otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee pursuant to the Fixed Rate  Certificate  Insurance  Policy,  all as more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

                                      A-1-3
<PAGE>
                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms hereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be impaired without the consent of such Owner.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the  Certificate  Insurance  Policies  of all  amounts  held by the  Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance  made with  respect  thereto) of the last  Mortgage  Loan in the
Trust Estate or (b) the  disposition of all property  acquired in respect of any
Mortgage Loan remaining in the Trust Estate or (ii) at any time when a Qualified
Liquidation  of the  Trust  Estate  is  effected  pursuant  to the  Pooling  and
Servicing Agreement.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Servicer or the  Certificate  Insurer may, at its option,  purchase from
the Trust  all (but not  fewer  than  all)  remaining  Mortgage  Loans and other
property then constituting the Trust Estate, and thereby effect early retirement
of the  Class  A-1  Certificates,  on any  Remittance  Date  when the  aggregate
outstanding  Loan  Balances of the Mortgage  Loans in the Trust Estate is 10% or
less of the  Maximum  Collateral  Amount  and (ii) under  certain  circumstances
relating  to the  qualification  of the  Trust  as a REMIC  under  the  Code the
Mortgage Loans may be sold,  thereby affecting the early retirement of the Class
A-1 Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Owners  of  a  majority  of  the   Percentage   Interests
represented by the Class A Certificates,  upon compliance with the  requirements
set forth in the  Pooling  and  Servicing  Agreement,  have the right,  with the
consent of the Certificate  Insurer, to exercise any trust or power set forth in
the Pooling and  Servicing  Agreement  with respect to the  Certificates  or the
Trust Estate.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location of the Register,  and thereupon  one or more new  Certificates  of like
Class,  tenor and a like  Percentage  Interest will be issued to the  designated
transferee or transferees.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-1  Certificates  are issuable  only as  registered
Certificates  in  denominations  of  $1,000  certificate  principal  amount  and
integral multiples of $1,000. As provided in the Pooling and Servicing Agreement
and subject to certain limitations therein set forth, Class A-1 Certificates are
exchangeable  for  new  Class  A-1  Certificates  of  authorized   denominations
evidencing the same aggregate principal amount.

                                      A-1-4
<PAGE>
                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary.

                                      A-1-5
<PAGE>
                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed on behalf of the Trust.



BANKERS TRUST COMPANY OF                Trustee Authentication              
CALIFORNIA, N.A., as Trustee            BANKERS TRUST COMPANY OF            
                                        CALIFORNIA, N.A., as Trustee        
By:______________________________                                           
Name:____________________________       By:______________________________   
Title:___________________________       Name:____________________________   
                                        Title:___________________________   
                                        









                                      A-1-6
<PAGE>
                             STATEMENT OF INSURANCE

                  MBIA Insurance Corporation (the "Insurer") has issued a policy
containing the following provisions,  such Policy being on file at Bankers Trust
Company of California, N.A., Irvine, California, as trustee (the "Trustee").

                  The Insurer,  in  consideration  of the payment of the premium
and  subject to the terms of the  Certificate  Guaranty  Insurance  Policy  (the
"Policy"),  thereby  unconditionally and irrevocably guarantees to any Owner (as
defined  below) that an amount equal to each full and  complete  Group I Insured
Payment will be received by the Trustee,  or its  successor,  as trustee for the
Owners on behalf of the Owners from the Insurer, for distribution by the Trustee
to each  Owner  of each  Owner's  proportionate  share  of the  Group I  Insured
Payment.  The Insurer's obligation under the Policy with respect to a particular
Group I Insured  Payment  shall be  discharged  to the extent funds equal to the
Group I Insured  Payment are received by the Trustee,  whether or not such funds
are properly applied by the Trustee. Group I Insured Payments shall be made only
at the time set forth in the Policy, and no accelerated Group I Insured Payments
shall be made  regardless of any  acceleration of the  Obligations,  unless such
acceleration is at the sole option of the Insurer. "Obligations" shall mean:

                                   $29,614,000
                    First Alliance Mortgage Loan Trust 1996-2
                     Mortgage Loan Asset Backed Certificates
                                    Class A-1

                  Notwithstanding the foregoing  paragraph,  the Policy does not
cover shortfalls,  if any, attributable to the liability of the Trust, the REMIC
or the Trustee for withholding  taxes, if any (including  interest and penalties
in respect of any such liability).

                  The  Insurer  will pay any Group I Insured  Payment  that is a
Group I Preference  Amount on the Business Day  following  receipt on a Business
Day by the Fiscal  Agent (as  described  below) of (i) a  certified  copy of the
order requiring the return of such Group I Preference Amount, (ii) an opinion of
counsel  satisfactory to the Insurer that such order is final and not subject to
appeal,  (iii) an  assignment  in such  form as is  reasonably  required  by the
Insurer, irrevocably assigning to the Insurer all rights and claims of the Owner
relating to or arising under the Obligations  against the debtor which made such
preference payment or otherwise with respect to such preference payment and (iv)
appropriate  instruments  to effect the  appointment of the Insurer as agent for
such Owner in any legal  proceeding  related to such  preference  payment,  such
instruments being in a form  satisfactory to the Insurer,  provided that if such
documents are received after 12:00 noon New York City time on such Business Day,
they will be deemed to be received on the following  Business Day. Such payments
shall be disbursed to the receiver or trustee in  bankruptcy  named in the final
order of the court exercising jurisdiction on behalf of the Owner and not to any
Owner directly unless such Owner has returned  principal or interest paid on the
Obligations  to such  receiver  or  trustee  in  bankruptcy,  in which case such
payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the related  Group I  Distribution  Amount is due or the  Business  Day
following  receipt in New York,  New York on a Business Day by State Street Bank
and Trust Company, N.A. as Fiscal Agent for the Insurer, or any successor fiscal
agent  appointed by the Insurer (the "Fiscal  Agent") of a Notice (as  described
below); provided that, if such Notice is received after 12:00 noon New York City
time on such  Business  Day, it will be deemed to be  received on the  following
Business  Day. If any such Notice  received by the Fiscal Agent is not in proper
form

                                      A-1-7
<PAGE>
or is otherwise insufficient for the purpose of making a claim under the Policy,
it shall be deemed not to have been received by the Fiscal Agent for purposes of
this  paragraph,  and the Insurer or the Fiscal Agent, as the case may be, shall
promptly so advise the Trustee and the Trustee may submit an amended Notice.

                  Group  I  Insured  Payments  due  under  the  Policy,   unless
otherwise  stated in the Policy,  will be  disbursed  by the Fiscal Agent to the
Trustee on behalf of the Owners by wire transfer of immediately  available funds
in the amount of the Group I Insured Payment less, in respect of Group I Insured
Payments related to Group I Preference  Amounts,  any amount held by the Trustee
for the payment of such Group I Insured Payment and legally available therefor.

                  The Fiscal  Agent is the agent of the  Insurer  only,  and the
Fiscal  Agent  shall in no event be  liable  to the  Owners  for any acts of the
Fiscal Agent or any failure of the Insurer to deposit, or cause to be deposited,
sufficient funds to make payments due under the Policy.

                  As used in the  Policy,  the  following  terms  shall have the
following meanings:

                  "Agreement" means the Pooling and Servicing Agreement dated as
of June 1, 1996  among  First  Alliance  Mortgage  Company,  as  Company,  First
Alliance Mortgage Company,  as Servicer and Bankers Trust Company of California,
N.A., as Trustee,  without regard to any amendment or supplement  thereto unless
the Insurer shall have consented in writing thereto.

                  "Business  Day" means any day other than a Saturday,  a Sunday
or a day on which banking  institutions in New York City or in the city in which
the  corporate  trust office of the Trustee  under the  Agreement is located are
authorized or obligated by law or executive order to close.

                  "Group I  Distribution  Amount" means the sum of the Class A-1
Distribution  Amount,  the  Class  A-2  Distribution  Amount  and the  Class A-3
Distribution Amount.

                  "Group I Insured  Payment,"  with  respect  to the Fixed  Rate
Certificates  and as to any Payment Date,  will equal the sum of (i) the excess,
if any, of (a) the sum of the Fixed Rate  Certificate  Current  Interest and the
Group I  Subordination  Deficit,  if any,  over (b) the Group I Total  Available
Funds  (after  applying  the  cross  collateralization   provisions  of  Section
7.5(d)(ii)(A)  and (B) of the  Agreement,  after any  deduction  for the Group I
Premium  Amount and the Group I Trustee Fee and after  taking  into  account the
portion of the Group I Principal  Distribution Amount to be actually distributed
on such Payment Date  without  regard to any Group I Insured  Payment to be made
with respect to such Payment Date), plus (ii) the Group I Preference Amount.

                  "Group  I  Preference  Amount"  means  any  amount  previously
distributed  to  an  Owner  on  the  Class  A-1  Certificates,   the  Class  A-2
Certificates or the Class A-3 Certificates  that is recoverable and sought to be
recovered as a voidable  preference by a trustee in  bankruptcy  pursuant to the
United  States  Bankruptcy  Code (11 U.S.C.),  as amended from time to time,  in
accordance  with  a  final  nonappealable  order  of a  court  having  competent
jurisdiction.

                  "Notice" means the telephonic or telegraphic notice,  promptly
confirmed in writing by telecopy substantially in the form of Exhibit A attached
to the Policy, the original of which is subsequently  delivered by registered or
certified  mail,  from the Trustee  specifying the Group I Insured Payment which
shall be due and owing on the applicable Payment Date.

                                      A-1-8
<PAGE>
                  "Owner" means each Owner of a Class A-1 Certificate as defined
in the Agreement  who, on the  applicable  Payment  Date, is entitled  under the
terms of the applicable Class A-1 Certificate to payment thereunder.

                  Capitalized terms used herein and not otherwise defined in the
Policy shall have the  respective  meanings set forth in the Agreement as of the
date of  execution  of the  Policy,  without  giving  effect  to any  subsequent
amendment or modification to the Agreement unless such amendment or modification
has been approved in writing by the Insurer.

                  Any  notice  under the  Policy or  service  of  process on the
Fiscal Agent may be made at the address listed below for the Fiscal Agent of the
Insurer or such other  address as the  Insurer  shall  specify in writing to the
Trustee.

                  The notice  address of the Fiscal Agent is 61  Broadway,  15th
Floor,  New York,  New York 10006,  Attention:  Municipal  Registrar  and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

                  The Policy is being issued under and pursuant to, and shall be
construed under, the laws of the State of New York, without giving effect to the
conflict of laws principles thereof.

                  The  insurance  provided  by the Policy is not  covered by the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION

                                      A-1-9
<PAGE>
                                                                    EXHIBIT A-2


                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-2
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                              CLASS A-2 CERTIFICATE
                         (_____% Class A-2 Certificate)

              Representing Certain Interests Relating to a Pool of
               Mortgage Loans in Group I formed by First Alliance
                        Mortgage Company, and Serviced by

                         FIRST ALLIANCE MORTGAGE COMPANY
                                   as Servicer


                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to  Issuer  ("First  Alliance  Mortgage  Loan  Trust  1996-2")  or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

                  This  certificate  does not  represent  an interest  in, or an
obligation of, nor are the  underlying  Mortgage Loans insured or guaranteed by,
First Alliance Mortgage Company, any Originator or any of their subsidiaries and
affiliates. This certificate represents a fractional ownership interest in Group
I described  herein,  moneys in certain Accounts created pursuant to the Pooling
and Servicing Agreement and certain other rights relating thereto and is payable
only from amounts  received by the Trustee (i) relating to the Mortgage Loans in
Group I held by the  Trust  and (ii)  pursuant  to the  Fixed  Rate  Certificate
Insurance Policy.


No.: A-2-1                        June __, 1996
                                  _____________            _____________________
                                      Date                          CUSIP

     _________$__________________                             _______________
     Certificate Principal Amount                             Final Scheduled
                                                               Payment Date

                                   Cede & Co.
                                ________________
                                Registered Owner

                                      A-2-1
<PAGE>
         The  registered  Owner  named  above  is  the  registered  Owner  of  a
fractional  interest in (i) a pool of fixed rate mortgage  loans (the  "Mortgage
Loans")  secured by first or second  mortgages  or deeds of trust  assigned to a
particular  mortgage  loan  group  ("Group  I")  which  will be  formed by First
Alliance  Mortgage  Company (the "Company" or, in its capacity as servicer,  the
"Servicer"), a California corporation,  and sold by the Company to Bankers Trust
Company of California,  N.A., a national  banking  association,  as trustee (the
"Trustee") on behalf of First Alliance  Mortgage Loan Trust 1996-2 (the "Trust")
pursuant to that certain  Pooling and  Servicing  Agreement  dated as of June 1,
1996 (the  "Pooling and  Servicing  Agreement")  by and among the  Company,  the
Servicer and the Trustee, (ii) such amounts,  including Eligible Investments and
the proceeds of payments under the Fixed Rate Certificate  Insurance  Policy, as
from  time to time may be held in the  related  Accounts  (except  as  otherwise
provided in the Pooling and Servicing  Agreement),  each created pursuant to the
Pooling and  Servicing  Agreement,  (iii) any Property  relating to the Mortgage
Loans in Group I, the  ownership  of which has been  effected in the name of the
Servicer on behalf of the Trust as a result of  foreclosure or acceptance by the
Servicer of a deed in lieu of  foreclosure  and that has not been withdrawn from
the Trust Estate,  (iv) any Insurance Policies relating to the Mortgage Loans in
Group I and any rights of the Company in any Insurance  Policies relating to the
Mortgage Loans in Group I, (v) Net Liquidation Proceeds relating to the Mortgage
Loans in Group I, (vi) the related  Certificate  Insurance Policy, and (vii) the
rights of the Company  against  any  Originator  pursuant to the related  Master
Transfer  Agreement and the proceeds of any of the above. Such Mortgage Loans in
Group I and other amounts and property enumerated above are hereinafter referred
to as "Group I."

                  The Certificate  Principal  Amount set forth above is equal to
the product of (i) the Percentage  Interest  represented by this Certificate and
(ii) the  aggregate  Original  Certificate  Principal  Balance  of the Class A-2
Certificates on June 14, 1996 (the "Startup Date"),  which was $10,000,000.  The
Owner hereof may recee principal payments on each Payment Date, as hereinafter
described,  which will fully amortize such Certificate Principal Amount over the
period from the date of initial delivery hereof to the final Payment Date of the
Class A-2 Certificates.  Therefore,  the actual outstanding  principal amount of
this Class A-2  Certificate,  on any date subsequent to July 22, 1996 (the first
Payment  Date)  will be less than the  Certificate  Principal  Amount  set forth
above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement provides that, in any event, upon the making of the final distribution
due on this  Certificate,  this  Certificate  shall be deemed  cancelled for all
purposes under the Pooling and Servicing Agreement.

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS  AN  INTEREST  IN A CLASS OF "REGULAR  INTERESTS"  IN A "REAL  ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY,
IN SECTION 860G AND 860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                  THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND,
NOTWITHSTANDING REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF
ANY PERSON IS REPRESENTED HEREBY.

                  NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED  OR  GUARANTEED  BY  THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                                      A-2-2
<PAGE>
                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as First Alliance Mortgage Loan Trust 1996-2,  Mortgage
Loan  Asset  Backed  Certificates,   Class  A-2  Certificates  (the  "Class  A-2
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing Agreement the Owner of this Certificate by virtue of acceptance hereof
assents  and by which such Owner is bound.  Also  issued  under the  Pooling and
Servicing  Agreement are Class A-1 Certificates,  Class A-3 Certificates,  Class
A-4   Certificates  and  Class  R  Certificates;   all  such   Certificates  are
collectively referred to herein as the "Certificates."

                  Terms  capitalized  herein and not  otherwise  defined  herein
shall  have the  respective  meanings  set forth in the  Pooling  and  Servicing
Agreement.

                  On the  20th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  22,  1996,  the  Owners  of  the  Class  A-2
Certificates  as of the  close  of  business  on the  last  business  day of the
calendar  month  immediately  preceding the calendar month in which such Payment
Date  occurs  (the  "Record  Date")  will be  entitled  to receive the Class A-2
Distribution Amount relating to such Payment Date. Distributions will be made in
immediately  available funds to such Owners,  by wire transfer or otherwise,  to
the account of such Owner at a domestic bank or other entity having  appropriate
facilities  therefor,  if such  Owner has so  notified  the  Trustee  at least 5
business  days  prior to the  related  record  date,  or by check  mailed to the
address of the person entitled thereto as it appears on the Register.

                  Each  Owner  of  record  of a Class  A-2  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment Date to the Owners of the Class A-2 Certificates.

                  Upon  receipt  of  amounts  under the Fixed  Rate  Certificate
Insurance  Policy on behalf of the  Owners of the Fixed Rate  Certificates,  the
Trustee shall distribute in accordance with the Pooling and Servicing  Agreement
such amounts to the Owners of the Fixed Rate Certificates.

                  The   Trustee  is  required   to  duly  and   punctually   pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code or  applicable  to any Owner shall be considered as having been paid by
the  Trustee  to such  Owner  for all  purposes  of the  Pooling  and  Servicing
Agreement.

                  The Mortgage  Loans will be serviced by the Servicer  pursuant
to the Pooling and  Servicing  Agreement.  The Pooling and  Servicing  Agreement
permits  the  Servicer  to enter into Sub-  Servicing  Agreements  with  certain
institutions  eligible for  appointment as  Sub-Servicers  for the servicing and
administration  of certain  Mortgage Loans.  No appointment of any  Sub-Servicer
shall  release the Servicer  from any of its  obligations  under the Pooling and
Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation of, or an interest in, nor are the underlying  Mortgage Loans insured
or guaranteed  by, First  Alliance  Mortgage  Company,  any Originator or any of
their  subsidiaries  and  affiliates  and are not insured or  guaranteed  by the
Federal  Deposit  Insurance   Corporation,   the  Government  National  Mortgage
Association,  or any other governmental  agency.  This Certificate is limited in
right of payment to certain  collections and recoveries relating to the Mortgage
Loans in Group I and  amounts on deposit in the  Accounts  (except as  otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee pursuant to the Fixed Rate  Certificate  Insurance  Policy,  all as more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

                                      A-2-3
<PAGE>
                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms hereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be impaired without the consent of such Owner.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the  Certificate  Insurance  Policies  of all  amounts  held by the  Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance  made with  respect  thereto) of the last  Mortgage  Loan in the
Trust Estate or (b) the  disposition of all property  acquired in respect of any
Mortgage Loan remaining in the Trust Estate or (ii) at any time when a Qualified
Liquidation  of the  Trust  Estate  is  effected  pursuant  to the  Pooling  and
Servicing Agreement.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Servicer or the  Certificate  Insurer may, at its option,  purchase from
the Trust  all (but not  fewer  than  all)  remaining  Mortgage  Loans and other
property then constituting the Trust Estate, and thereby effect early retirement
of the  Class  A-2  Certificates,  on any  Remittance  Date  when the  aggregate
outstanding  Loan  Balances of the Mortgage  Loans in the Trust Estate is 10% or
less of the  Maximum  Collateral  Amount  and (ii) under  certain  circumstances
relating  to the  qualification  of the  Trust  as a REMIC  under  the  Code the
Mortgage Loans may be sold,  thereby affecting the early retirement of the Class
A-2 Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Owners  of  a  majority  of  the   Percentage   Interests
represented by the Class A Certificates,  upon compliance with the  requirements
set forth in the  Pooling  and  Servicing  Agreement,  have the right,  with the
consent of the Certificate  Insurer, to exercise any trust or power set forth in
the Pooling and  Servicing  Agreement  with respect to the  Certificates  or the
Trust Estate.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location of the Register,  and thereupon  one or more new  Certificates  of like
Class,  tenor and a like  Percentage  Interest will be issued to the  designated
transferee or transferees.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-2  Certificates  are issuable  only as  registered
Certificates  in  denominations  of  $1,000  certificate  principal  amount  and
integral multiples of $1,000. As provided in the Pooling and Servicing Agreement
and subject to certain limitations therein set forth, Class A-2 Certificates are
exchangeable  for  new  Class  A-2  Certificates  of  authorized   denominations
evidencing the same aggregate principal amount.

                                      A-2-4
<PAGE>
                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary.

                                      A-2-5
<PAGE>
                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed on behalf of the Trust.

                                 BANKERS TRUST COMPANY OF CALIFORNIA, N.A., as
                                 Trustee

                                 By:___________________________________________
                                    Name:______________________________________
                                    Title:_____________________________________

Trustee Authentication
BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
  as Trustee

By:_______________________________________
   Name:__________________________________
   Title:_________________________________

                                      A-2-6
<PAGE>
                             STATEMENT OF INSURANCE

                  MBIA Insurance Corporation (the "Insurer") has issued a policy
containing the following provisions,  such Policy being on file at Bankers Trust
Company of California, N.A., Irvine, California, as trustee (the "Trustee").

                  The Insurer,  in  consideration  of the payment of the premium
and  subject to the terms of the  Certificate  Guaranty  Insurance  Policy  (the
"Policy"),  thereby  unconditionally and irrevocably guarantees to any Owner (as
defined  below) that an amount equal to each full and  complete  Group I Insured
Payment  will be received by the  Trustee or its  successor,  as trustee for the
Owners,  on behalf of the  Owners  from the  Insurer,  for  distribution  by the
Trustee to each Owner of each Owner's proportionate share of the Group I Insured
Payment.  The Insurer's obligation under the Policy with respect to a particular
Group I Insured  Payment  shall be  discharged  to the extent funds equal to the
Group I Insured  Payment are received by the Trustee,  whether or not such funds
are properly applied by the Trustee. Group I Insured Payments shall be made only
at the time set forth in the Policy, and no accelerated Group I Insured Payments
shall be made  regardless of any  acceleration of the  Obligations,  unless such
acceleration is at the sole option of the Insurer. "Obligations" shall mean:

                                   $______________
                    First Alliance Mortgage Loan Trust 1996-2
                     Mortgage Loan Asset Backed Certificates
                                    Class A-2

                  Notwithstanding the foregoing  paragraph,  the Policy does not
cover shortfalls,  if any, attributable to the liability of the Trust, the REMIC
or the Trustee for withholding  taxes, if any (including  interest and penalties
in respect of any such liability).

                  The  Insurer  will pay any Group I Insured  Payment  that is a
Group I Preference  Amount on the Business Day  following  receipt on a Business
Day by the Fiscal  Agent (as  described  below) of (i) a  certified  copy of the
order requiring the return of such Group I Preference Amount, (ii) an opinion of
counsel  satisfactory to the Insurer that such order is final and not subject to
appeal,  (iii) an  assignment  in such  form as is  reasonably  required  by the
Insurer, irrevocably assigning to the Insurer all rights and claims of the Owner
relating to or arising under the Obligations  against the debtor which made such
preference payment or otherwise with respect to such preference payment and (iv)
appropriate  instruments  to effect the  appointment of the Insurer as agent for
such Owner in any legal  proceeding  related to such  preference  payment,  such
instruments being in a form  satisfactory to the Insurer,  provided that if such
documents are received after 12:00 noon New York City time on such Business Day,
they will be deemed to be received on the following  Business Day. Such payments
shall be disbursed to the receiver or trustee in  bankruptcy  named in the final
order of the court exercising jurisdiction on behalf of the Owner and not to any
Owner directly unless such Owner has returned  principal or interest paid on the
Obligations  to such  receiver  or  trustee  in  bankruptcy,  in which case such
payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the related  Group I  Distribution  Amount is due or the  Business  Day
following  receipt in New York,  New York on a Business Day by State Street Bank
and Trust Company, N.A. as Fiscal Agent for the Insurer, or any successor fiscal
agent  appointed by the Insurer (the "Fiscal  Agent") of a Notice (as  described
below); provided that, if such Notice is received after 12:00 noon New York City
time on such Business Day, it will be deemed to be received

                                      A-2-7
<PAGE>
on the following  Business Day. If any such Notice  received by the Fiscal Agent
is not in proper form or is otherwise  insufficient  for the purpose of making a
claim  under the  Policy,  it shall be deemed not to have been  received  by the
Fiscal  Agent for  purposes  of this  paragraph,  and the  Insurer or the Fiscal
Agent,  as the case may be, shall promptly so advise the Trustee and the Trustee
may submit an amended Notice.

                  Group  I  Insured  Payments  due  under  the  Policy,   unless
otherwise  stated in the Policy,  will be  disbursed  by the Fiscal Agent to the
Trustee on behalf of the Owners by wire transfer of immediately  available funds
in the amount of the Group I Insured Payment less, in respect of Group I Insured
Payments related to Group II Preference Amounts,  any amount held by the Trustee
for the payment of such Group I Insured Payment and legally available therefor.

                  The Fiscal  Agent is the agent of the  Insurer  only,  and the
Fiscal  Agent  shall in no event be  liable  to the  Owners  for any acts of the
Fiscal Agent or any failure of the Insurer to deposit, or cause to be deposited,
sufficient funds to make payments due under the Policy.

                  As used in the  Policy,  the  following  terms  shall have the
following meanings:

                  "Agreement" means the Pooling and Servicing Agreement dated as
of June 1, 1996  among  First  Alliance  Mortgage  Company,  as  Company,  First
Alliance Mortgage Company,  as Servicer and Bankers Trust Company of California,
N.A., as Trustee,  without regard to any amendment or supplement  thereto unless
the Insurer shall have consented in writing thereto.

                  "Business  Day" means any day other than a Saturday,  a Sunday
or a day on which banking  institutions in New York City or in the city in which
the  corporate  trust office of the Trustee  under the  Agreement is located are
authorized or obligated by law or executive order to close.

                  "Group I  Distribution  Amount" means the sum of the Class A-1
Distribution  Amount,  the  Class  A-2  Distribution  Amount  and the  Class A-3
Distribution Amount.

                  "Group I Insured  Payment,"  with  respect  to the Fixed  Rate
Certificates  and as to any Payment Date,  will equal the sum of (i) the excess,
if any, of (a) the sum of the Fixed Rate  Certificate  Current  Interest and the
Group I  Subordination  Deficit,  if any,  over (b) the Group I Total  Available
Funds  (after  applying  the  cross  collateralization   provisions  of  Section
7.5(d)(ii)(A)  and (B) of the  Agreement,  after any  deduction  for the Group I
Premium  Amount and the Group I Trustee Fee and after  taking  into  account the
portion of the Group I Principal  Distribution Amount to be actually distributed
on such Payment Date  without  regard to any Group I Insured  Payment to be made
with respect to such Payment Date), plus (ii) the Group I Preference Amount.

                  "Group  I  Preference  Amount"  means  any  amount  previously
distributed  to  an  Owner  on  the  Class  A-1  Certificates,   the  Class  A-2
Certificates or the Class A-3 Certificates  that is recoverable and sought to be
recovered as a voidable  preference by a trustee in  bankruptcy  pursuant to the
United  States  Bankruptcy  Code (11 U.S.C.),  as amended from time to time,  in
accordance  with  a  final  nonappealable  order  of a  court  having  competent
jurisdiction.

                  "Notice" means the telephonic or telegraphic notice,  promptly
confirmed in writing by telecopy substantially in the form of Exhibit A attached
to the Policy, the original of which is subsequently  delivered by registered or
certified  mail,  from the Trustee  specifying the Group I Insured Payment which
shall be due and owing on the applicable Payment Date.

                                      A-2-8
<PAGE>
                  "Owner" means each Owner of a Class A-2 Certificate as defined
in the Agreement  who, on the  applicable  Payment  Date, is entitled  under the
terms of the applicable Class A-2 Certificate to payment thereunder.

                  Capitalized terms used herein and not otherwise defined in the
Policy shall have the  respective  meanings set forth in the Agreement as of the
date of  execution  of the  Policy,  without  giving  effect  to any  subsequent
amendment or modification to the Agreement unless such amendment or modification
has been approved in writing by the Insurer.

                  Any  notice  under the  Policy or  service  of  process on the
Fiscal Agent may be made at the address listed below for the Fiscal Agent of the
Insurer or such other  address as the  Insurer  shall  specify in writing to the
Trustee.

                  The notice  address of the Fiscal Agent is 61  Broadway,  15th
Floor,  New York,  New York 10006,  Attention:  Municipal  Registrar  and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

                  The Policy is being issued under and pursuant to, and shall be
construed under, the laws of the State of New York, without giving effect to the
conflict of laws principles thereof.

                  The  insurance  provided  by the Policy is not  covered by the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION

                                      A-2-9
<PAGE>
                                                    EXHIBIT A-3


                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-2
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                              CLASS A-3 CERTIFICATE
                         (_____% Class A-3 Certificate)

              Representing Certain Interests Relating to a Pool of
               Mortgage Loans in Group I formed by First Alliance
                        Mortgage Company, and Serviced by

                         FIRST ALLIANCE MORTGAGE COMPANY
                                   as Servicer


                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to  Issuer  ("First  Alliance  Mortgage  Loan  Trust  1996-2")  or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

                  This  certificate  does not  represent  an interest  in, or an
obligation of, nor are the  underlying  Mortgage Loans insured or guaranteed by,
First Alliance Mortgage Company, any Originator or any of their subsidiaries and
affiliates. This certificate represents a fractional ownership interest in Group
I described  herein,  moneys in certain Accounts created pursuant to the Pooling
and Servicing Agreement and certain other rights relating thereto and is payable
only from amounts  received by the Trustee (i) relating to the Mortgage Loans in
Group I held by the  Trust  and (ii)  pursuant  to the  Fixed  Rate  Certificate
Insurance Policy.


No.: A-3-1                        June __, 1996
                                  _____________           _____________________
                                       Date                      CUSIP

     _________$__________________                     _______________
     Certificate Principal Amount                     Final Scheduled
                                                       Payment Date

                                   Cede & Co.
                                ________________
                                Registered Owner

                                                                               
                                      A-3-1
<PAGE>
         The  registered  Owner  named  above  is  the  registered  Owner  of  a
fractional  interest in (i) a pool of fixed rate mortgage  loans (the  "Mortgage
Loans")  secured by first or second  mortgages  or deeds of trust  assigned to a
particular  mortgage  loan  group  ("Group  I")  which  will be  formed by First
Alliance  Mortgage  Company (the "Company" or, in its capacity as servicer,  the
"Servicer"), a California corporation,  and sold by the Company to Bankers Trust
Company of California,  N.A., a national  banking  association,  as trustee (the
"Trustee") on behalf of First Alliance  Mortgage Loan Trust 1996-2 (the "Trust")
pursuant to that certain  Pooling and  Servicing  Agreement  dated as of June 1,
1996 (the  "Pooling and  Servicing  Agreement")  by and among the  Company,  the
Servicer and the Trustee, (ii) such amounts,  including Eligible Investments and
the proceeds of payments under the Fixed Rate Certificate  Insurance  Policy, as
from  time to time may be held in the  related  Accounts  (except  as  otherwise
provided in the Pooling and Servicing  Agreement),  each created pursuant to the
Pooling and  Servicing  Agreement,  (iii) any Property  relating to the Mortgage
Loans in Group I, the  ownership  of which has been  effected in the name of the
Servicer on behalf of the Trust as a result of  foreclosure or acceptance by the
Servicer of a deed in lieu of  foreclosure  and that has not been withdrawn from
the Trust Estate,  (iv) any Insurance Policies relating to the Mortgage Loans in
Group I and any rights of the Company in any Insurance  Policies relating to the
Mortgage Loans in Group I, (v) Net Liquidation Proceeds relating to the Mortgage
Loans in Group I, (vi) the related  Certificate  Insurance  Policy and (vii) the
rights of the Company  against  any  Originator  pursuant to the related  Master
Transfer  Agreement and the proceeds of any of the above. Such Mortgage Loans in
Group I and other amounts and property enumerated above are hereinafter referred
to as "Group I."

                  The Certificate  Principal  Amount set forth above is equal to
the product of (i) the Percentage  Interest  represented by this Certificate and
(ii) the  aggregate  Original  Certificate  Principal  Balance  of the Class A-3
Certificates on June 14, 1996 (the "Startup Date"),  which was $10,386,000.  The
Owner hereof may receive principal payments on each Payment Date, as hereinafter
described,  which will fully amortize such Certificate Principal Amount over the
period from the date of initial delivery hereof to the final Payment Date of the
Class A-3 Certificates.  Therefore,  the actual outstanding  principal amount of
this Class A-3  Certificate,  on any date subsequent to July 22, 1996 (the first
Payment  Date)  will be less than the  Certificate  Principal  Amount  set forth
above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement provides that, in any event, upon the making of the final distribution
due on this  Certificate,  this  Certificate  shall be deemed  cancelled for all
purposes under the Pooling and Servicing Agreement.

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS  AN  INTEREST  IN A CLASS OF "REGULAR  INTERESTS"  IN A "REAL  ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY,
IN SECTION 860G AND 860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                  THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND,
NOTWITHSTANDING REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF
ANY PERSON IS REPRESENTED HEREBY.

                  NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED  OR  GUARANTEED  BY  THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                                      A-3-2
<PAGE>
                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as First Alliance Mortgage Loan Trust 1996-2,  Mortgage
Loan  Asset  Backed  Certificates,   Class  A-3  Certificates  (the  "Class  A-3
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing Agreement the Owner of this Certificate by virtue of acceptance hereof
assents  and by which such Owner is bound.  Also  issued  under the  Pooling and
Servicing  Agreement are Class A-1 Certificates,  Class A-2 Certificates,  Class
A-4   Certificates  and  Class  R  Certificates;   all  such   Certificates  are
collectively referred to herein as the "Certificates."

                  Terms  capitalized  herein and not  otherwise  defined  herein
shall  have the  respective  meanings  set forth in the  Pooling  and  Servicing
Agreement.

                  On the  20th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  22,  1996,  the  Owners  of  the  Class  A-3
Certificates  as of the  close  of  business  on the  last  business  day of the
calendar  month  immediately  preceding the calendar month in which such Payment
Date  occurs  (the  "Record  Date")  will be  entitled  to receive the Class A-3
Distribution Amount relating to such Payment Date. Distributions will be made in
immediately  available funds to such Owners,  by wire transfer or otherwise,  to
the account of such Owner at a domestic bank or other entity having  appropriate
facilities  therefor,  if such  Owner has so  notified  the  Trustee  at least 5
business  days  prior to the  related  record  date,  or by check  mailed to the
address of the person entitled thereto as it appears on the Register.

                  Each  Owner  of  record  of a Class  A-3  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment Date to the Owners of the Class A-3 Certificates.

                  Upon  receipt  of  amounts  under the Fixed  Rate  Certificate
Insurance  Policy on behalf of the  Owners of the Fixed Rate  Certificates,  the
Trustee shall distribute in accordance with the Pooling and Servicing  Agreement
such amounts to the Owners of the Fixed Rate Certificates.

                  The   Trustee  is  required   to  duly  and   punctually   pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code or  applicable  to any Owner shall be considered as having been paid by
the  Trustee  to such  Owner  for all  purposes  of the  Pooling  and  Servicing
Agreement.

                  The Mortgage  Loans will be serviced by the Servicer  pursuant
to the Pooling and  Servicing  Agreement.  The Pooling and  Servicing  Agreement
permits  the  Servicer  to enter into Sub-  Servicing  Agreements  with  certain
institutions  eligible for  appointment as  Sub-Servicers  for the servicing and
administration  of certain  Mortgage Loans.  No appointment of any  Sub-Servicer
shall  release the Servicer  from any of its  obligations  under the Pooling and
Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation of, or an interest in, nor are the underlying  Mortgage Loans insured
or guaranteed  by, First  Alliance  Mortgage  Company,  any Originator or any of
their  subsidiaries  and  affiliates  and are not insured or  guaranteed  by the
Federal  Deposit  Insurance   Corporation,   the  Government  National  Mortgage
Association,  or any other governmental  agency.  This Certificate is limited in
right of payment to certain  collections and recoveries relating to the Mortgage
Loans in Group I and  amounts on deposit in the  Accounts  (except as  otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee pursuant to the Fixed Rate  Certificate  Insurance  Policy,  all as more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

                                      A-3-3
<PAGE>
                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms hereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be impaired without the consent of such Owner.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the  Certificate  Insurance  Policies  of all  amounts  held by the  Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance  made with  respect  thereto) of the last  Mortgage  Loan in the
Trust Estate or (b) the  disposition of all property  acquired in respect of any
Mortgage Loan remaining in the Trust Estate or (ii) at any time when a Qualified
Liquidation  of the  Trust  Estate  is  effected  pursuant  to the  Pooling  and
Servicing Agreement.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Servicer or the  Certificate  Insurer may, at its option,  purchase from
the Trust  all (but not  fewer  than  all)  remaining  Mortgage  Loans and other
property then constituting the Trust Estate, and thereby effect early retirement
of the  Class  A-3  Certificates,  on any  Remittance  Date  when the  aggregate
outstanding  Loan  Balances of the Mortgage  Loans in the Trust Estate is 10% or
less of the  Maximum  Collateral  Amount  and (ii) under  certain  circumstances
relating  to the  qualification  of the  Trust  as a REMIC  under  the  Code the
Mortgage Loans may be sold,  thereby affecting the early retirement of the Class
A-3 Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  The  Owners  of  a  majority  of  the   Percentage   Interests
represented by the Class A Certificates,  upon compliance with the  requirements
set forth in the  Pooling  and  Servicing  Agreement,  have the right,  with the
consent of the Certificate  Insurer, to exercise any trust or power set forth in
the Pooling and  Servicing  Agreement  with respect to the  Certificates  or the
Trust Estate.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location of the Register,  and thereupon  one or more new  Certificates  of like
Class,  tenor and a like  Percentage  Interest will be issued to the  designated
transferee or transferees.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-3  Certificates  are issuable  only as  registered
Certificates  in  denominations  of  $1,000  certificate  principal  amount  and
integral multiples of $1,000. As provided in the Pooling and Servicing Agreement
and subject to certain limitations therein set forth, Class A-3 Certificates are
exchangeable  for  new  Class  A-3  Certificates  of  authorized   denominations
evidencing the same aggregate principal amount.

                                      A-3-4
<PAGE>
                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary.

                                      A-3-5
<PAGE>
                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed on behalf of the Trust.

                                   BANKERS TRUST COMPANY OF CALIFORNIA, N.A., as
                                   Trustee

                                   By:_________________________________
                                      Name:____________________________
                                      Title:___________________________

Trustee Authentication
BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
  as Trustee

By:__________________________________
   Name:_____________________________
   Title:____________________________

                                      A-3-6
<PAGE>
                             STATEMENT OF INSURANCE

                  MBIA Insurance Corporation (the "Insurer") has issued a policy
containing the following provisions,  such Policy being on file at Bankers Trust
Company of California, N.A., Irvine, California, as trustee (the "Trustee").

                  The Insurer,  in  consideration  of the payment of the premium
and  subject to the terms of the  Certificate  Guaranty  Insurance  Policy  (the
"Policy"),  thereby  unconditionally and irrevocably guarantees to any Owner (as
defined  below) that an amount equal to each full and  complete  Group I Insured
Payment  will be received by the  Trustee or its  successor,  as trustee for the
Owners,  on behalf of the  Owners  from the  Insurer,  for  distribution  by the
Trustee to each Owner of each Owner's proportionate share of the Group I Insured
Payment.  The Insurer's obligation under the Policy with respect to a particular
Group I Insured  Payment  shall be  discharged  to the extent funds equal to the
Group I Insured  Payment are received by the Trustee,  whether or not such funds
are properly applied by the Trustee. Group I Insured Payments shall be made only
at the time set forth in the Policy, and no accelerated Group I Insured Payments
shall be made  regardless of any  acceleration of the  Obligations,  unless such
acceleration is at the sole option of the Insurer. "Obligations" shall mean:

                                   $10,386,000
                    First Alliance Mortgage Loan Trust 1996-2
                     Mortgage Loan Asset Backed Certificates
                                    Class A-3

                  Notwithstanding the foregoing  paragraph,  the Policy does not
cover shortfalls,  if any, attributable to the liability of the Trust, the REMIC
or the Trustee for withholding  taxes, if any (including  interest and penalties
in respect of any such liability).

                  The  Insurer  will pay any Group I Insured  Payment  that is a
Group I Preference  Amount on the Business Day  following  receipt on a Business
Day by the Fiscal  Agent (as  described  below) of (i) a  certified  copy of the
order requiring the return of such Group I Preference Amount, (ii) an opinion of
counsel  satisfactory to the Insurer that such order is final and not subject to
appeal,  (iii) an  assignment  in such  form as is  reasonably  required  by the
Insurer, irrevocably assigning to the Insurer all rights and claims of the Owner
relating to or arising under the Obligations  against the debtor which made such
preference payment or otherwise with respect to such preference payment and (iv)
appropriate  instruments  to effect the  appointment of the Insurer as agent for
such Owner in any legal  proceeding  related to such  preference  payment,  such
instruments being in a form  satisfactory to the Insurer,  provided that if such
documents are received after 12:00 noon New York City time on such Business Day,
they will be deemed to be received on the following  Business Day. Such payments
shall be disbursed to the receiver or trustee in  bankruptcy  named in the final
order of the court exercising jurisdiction on behalf of the Owner and not to any
Owner directly unless such Owner has returned  principal or interest paid on the
Obligations  to such  receiver  or  trustee  in  bankruptcy,  in which case such
payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the related  Group I  Distribution  Amount is due or the  Business  Day
following  receipt in New York,  New York on a Business Day by State Street Bank
and Trust Company, N.A. as Fiscal Agent for the Insurer, or any successor fiscal
agent  appointed by the Insurer (the "Fiscal  Agent") of a Notice (as  described
below); provided that, if such Notice is received after 12:00 noon New York City
time on such Business Day, it will be deemed to be received

                                      A-3-7
<PAGE>
on the following  Business Day. If any such Notice  received by the Fiscal Agent
is not in proper form or is otherwise  insufficient  for the purpose of making a
claim  under the  Policy,  it shall be deemed not to have been  received  by the
Fiscal  Agent for  purposes  of this  paragraph,  and the  Insurer or the Fiscal
Agent,  as the case may be, shall promptly so advise the Trustee and the Trustee
may submit an amended Notice.

                  Group  I  Insured  Payments  due  under  the  Policy,   unless
otherwise  stated in the Policy,  will be  disbursed  by the Fiscal Agent to the
Trustee on behalf of the Owners by wire transfer of immediately  available funds
in the amount of the Group I Insured Payment less, in respect of Group I Insured
Payments related to Group I Preference  Amounts,  any amount held by the Trustee
for the payment of such Group I Insured Payment and legally available therefor.

                  The Fiscal  Agent is the agent of the  Insurer  only,  and the
Fiscal  Agent  shall in no event be  liable  to the  Owners  for any acts of the
Fiscal Agent or any failure of the Insurer to deposit, or cause to be deposited,
sufficient funds to make payments due under the Policy.

                  As used in the  Policy,  the  following  terms  shall have the
following meanings:

                  "Agreement" means the Pooling and Servicing Agreement dated as
of June 1, 1996  among  First  Alliance  Mortgage  Company,  as  Company,  First
Alliance Mortgage Company,  as Servicer and Bankers Trust Company of California,
N.A., as Trustee,  without regard to any amendment or supplement  thereto unless
the Insurer shall have consented in writing thereto.

                  "Business  Day" means any day other than a Saturday,  a Sunday
or a day on which banking  institutions in New York City or in the city in which
the  corporate  trust office of the Trustee  under the  Agreement is located are
authorized or obligated by law or executive order to close.

                  "Group I  Distribution  Amount" means the sum of the Class A-1
Distribution  Amount,  the  Class  A-2  Distribution  Amount  and the  Class A-3
Distribution Amount.

                  "Group I Insured  Payment,"  with  respect  to the Fixed  Rate
Certificates  and as to any Payment Date,  will equal the sum of (i) the excess,
if any, of (a) the sum of the Fixed Rate  Certificate  Current  Interest and the
Group I  Subordination  Deficit,  if any,  over (b) the Group I Total  Available
Funds  (after  applying  the  cross  collateralization   provisions  of  Section
7.5(d)(ii)(A)  and (B) of the  Agreement,  after any  deduction  for the Group I
Premium  Amount and the Group I Trustee Fee and after  taking  into  account the
portion of the Group I Principal  Distribution Amount to be actually distributed
on such Payment Date  without  regard to any Group I Insured  Payment to be made
with respect to such Payment Date), plus (ii) the Group I Preference Amount.

                  "Group  I  Preference  Amount"  means  any  amount  previously
distributed  to  an  Owner  on  the  Class  A-1  Certificates,   the  Class  A-2
Certificates or the Class A-3 Certificates  that is recoverable and sought to be
recovered as a voidable  preference by a trustee in  bankruptcy  pursuant to the
United  States  Bankruptcy  Code (11 U.S.C.),  as amended from time to time,  in
accordance  with  a  final  nonappealable  order  of a  court  having  competent
jurisdiction.

                  "Notice" means the telephonic or telegraphic notice,  promptly
confirmed in writing by telecopy substantially in the form of Exhibit A attached
to the Policy, the original of which is subsequently  delivered by registered or
certified  mail,  from the Trustee  specifying the Group I Insured Payment which
shall be due and owing on the applicable Payment Date.

                                      A-3-8
<PAGE>
                  "Owner" means each Owner of a Class A-3 Certificate as defined
in the Agreement  who, on the  applicable  Payment  Date, is entitled  under the
terms of the applicable Class A-3 Certificate to payment thereunder.

                  Capitalized terms used herein and not otherwise defined in the
Policy shall have the  respective  meanings set forth in the Agreement as of the
date of  execution  of the  Policy,  without  giving  effect  to any  subsequent
amendment or modification to the Agreement unless such amendment or modification
has been approved in writing by the Insurer.

                  Any  notice  under the  Policy or  service  of  process on the
Fiscal Agent may be made at the address listed below for the Fiscal Agent of the
Insurer or such other  address as the  Insurer  shall  specify in writing to the
Trustee.

                  The notice  address of the Fiscal Agent is 61  Broadway,  15th
Floor,  New York,  New York 10006,  Attention:  Municipal  Registrar  and Paying
Agency or such other address as the Fiscal Agent shall specify to the Trustee in
writing.

                  The Policy is being issued under and pursuant to, and shall be
construed under, the laws of the State of New York, without giving effect to the
conflict of laws principles thereof.

                  The  insurance  provided  by the Policy is not  covered by the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not refundable  for any reason,  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION

                                      A-3-9
<PAGE>
                                                                     EXHIBIT A-4


                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-2
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                              CLASS A-4 CERTIFICATE
                      (Variable Rate Class A-4 Certificate)


              Representing Certain Interests Relating to a Pool of
          Mortgage Loans in Group II formed by First Alliance Mortgage
                            Company, and Serviced by

                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Servicer

                  Unless  this   certificate   is  presented  by  an  authorized
representative of The Depository Trust Company, a New York corporation  ("DTC"),
to  Issuer  ("First  Alliance  Mortgage  Loan  Trust  1996-2")  or its agent for
registration of transfer,  exchange,  or payment,  and any certificate issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

                  This  certificate  does not  represent  an interest  in, or an
obligation of, nor are the  underlying  Mortgage Loans insured or guaranteed by,
First Alliance Mortgage Company, any Originator or any of their subsidiaries and
affiliates. This certificate represents a fractional ownership interest in Group
II described herein,  moneys in certain Accounts created pursuant to the Pooling
and Servicing Agreement and certain other rights relating thereto and is payable
only from amounts  received by the Trustee (i) relating to the Mortgage Loans in
Group II held by the Trust and (ii)  pursuant to the Variable  Rate  Certificate
Insurance Policy.


No.: A-4-1                        June __, 1996
                                  _____________           _____________________
                                       Date                      CUSIP

     _________$__________________                           _______________
     Certificate Principal Amount                           Final Scheduled
                                                             Payment Date

                                   Cede & Co.
                                ________________
                                Registered Owner

                                      A-4-1

<PAGE>
                  The registered  Owner named above is the registered Owner of a
fractional interest in (i) a pool of variable rate mortgage loans (the "Mortgage
Loans") assigned to a particular  mortgage loan group ("Group II") which will be
formed by First Alliance  Mortgage Company (the "Company" or, in its capacity as
servicer, the "Servicer"), a California corporation,  and sold by the Company to
Bankers Trust Company of California,  N.A., a national banking  association,  as
trustee (the  "Trustee") on behalf of First Alliance  Mortgage Loan Trust 1996-2
(the "Trust") pursuant to that certain Pooling and Servicing  Agreement dated as
of June 1,  1996  (the  "Pooling  and  Servicing  Agreement")  by and  among the
Company,  the Servicer and the Trustee,  (ii) such amounts,  including  Eligible
Investments  and the proceeds of payments  under the Variable  Rate  Certificate
Insurance  Policy,  as from  time to time  may be held in the  related  Accounts
(except as  otherwise  provided in the Pooling and  Servicing  Agreement),  each
created  pursuant to the Pooling and  Servicing  Agreement,  (iii) any  Property
relating  to the  Mortgage  Loans in Group II, the  ownership  of which has been
effected  in the name of the  Servicer  on  behalf  of the  Trust as a result of
foreclosure or acceptance by the Servicer of a deed in lieu of  foreclosure  and
that has not been withdrawn from the Trust Estate,  (iv) any Insurance  Policies
relating to the Mortgage  Loans in Group II and any rights of the Company in any
Insurance  Policies  relating  to the  Mortgage  Loans  in  Group  II,  (v)  Net
Liquidation  Proceeds  relating  to the  Mortgage  Loans in Group  II,  (vi) the
related  Certificate  Insurance  Policy,  and  (vii) the  rights of the  Company
against any Originator pursuant to the related Master Transfer Agreement and the
proceeds of any of the above.  Such Mortgage Loans in Group II and other amounts
and property enumerated above are hereinafter referred to as "Group II."

                  The Certificate  Principal  Amount set forth above is equal to
the product of (i) the Percentage  Interest  represented by this Certificate and
(ii) the  aggregate  Original  Certificate  Principal  Balance  of the Class A-4
Certificates on June 14, 1996 (the "Startup Date"),  which was $25,000,000.  The
Owner hereof may receive principal payments on each Payment Date, as hereinafter
described,  which will fully amortize such Certificate Principal Amount over the
period from the date of initial delivery hereof to the final Payment Date of the
Class A-4 Certificates.  Therefore,  the actual outstanding  principal amount of
this Class A-4  Certificate,  on any date subsequent to July 22, 1996 (the first
Payment  Date)  will be less than the  Certificate  Principal  Amount  set forth
above.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement provides that, in any event, upon the making of the final distribution
due on this  Certificate,  this  Certificate  shall be deemed  cancelled for all
purposes under the Pooling and Servicing Agreement.

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS  AN  INTEREST  IN A CLASS OF "REGULAR  INTERESTS"  IN A "REAL  ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY,
IN SECTION 860G AND 860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

                  THIS CERTIFICATE IS A PASS-THROUGH CERTIFICATE ONLY AND,
NOTWITHSTANDING REFERENCES HEREIN TO PRINCIPAL AND INTEREST, NO DEBT OF
ANY PERSON IS REPRESENTED HEREBY.

                  NEITHER THIS CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED  OR  GUARANTEED  BY  THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

                                      A-4-2
<PAGE>
                  This  Certificate  is  one  of  a  Class  of   duly-authorized
Certificates  designated as First Alliance Mortgage Loan Trust 1996-2,  Mortgage
Loan  Asset  Backed  Certificates,   Class  A-4  Certificates  (the  "Class  A-4
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing Agreement the Owner of this Certificate by virtue of acceptance hereof
assents  and by which such Owner is bound.  Also  issued  under the  Pooling and
Servicing  Agreement are Class A-1 Certificates,  Class A-2 Certificates,  Class
A-3   Certificates  and  Class  R  Certificates;   all  such   Certificates  are
collectively referred to herein as the "Certificates."

                  Terms  capitalized  herein and not  otherwise  defined  herein
shall  have the  respective  meanings  set forth in the  Pooling  and  Servicing
Agreement.

                  On the  20th  day of each  month,  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date")  commencing  July  22,  1996,  the  Owners  of  the  Class  A-2
Certificates  as of the  close  of  business  on the  last  business  day of the
calendar  month  immediately  preceding the calendar month in which such Payment
Date  occurs  (the  "Record  Date")  will be  entitled  to receive the Class A-4
Distribution Amount relating to such Payment Date. Distributions will be made in
immediately  available funds to such Owners,  by wire transfer or otherwise,  to
the account of an Owner at a domestic  bank or other entity  having  appropriate
facilities  therefor,  if such  Owner has so  notified  the  Trustee  at least 5
business  days  prior to the  related  record  date,  or by check  mailed to the
address of the person entitled thereto as it appears on the Register.

                  Each  Owner  of  record  of a Class  A-4  Certificate  will be
entitled to receive such Owner's Percentage  Interest in the amounts due on such
Payment Date to the Owners of the Class A-4 Certificates.

                  Upon receipt of amounts under the Adjustable Rate  Certificate
Insurance  Policy on behalf  of the  Owner of the  Class  A-4  Certificate,  the
Trustee shall distribute in accordance with the Pooling and Servicing  Agreement
such amounts to the Owners of the Class A-4 Certificates.

                  The   Trustee  is  required   to  duly  and   punctually   pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code or  applicable  to any Owner shall be considered as having been paid by
the  Trustee  to such  Owner  for all  purposes  of the  Pooling  and  Servicing
Agreement.

                  The Mortgage  Loans will be serviced by the Servicer  pursuant
to the Pooling and  Servicing  Agreement.  The Pooling and  Servicing  Agreement
permits  the  Servicer  to enter into Sub-  Servicing  Agreements  with  certain
institutions  eligible for  appointment as  Sub-Servicers  for the servicing and
administration  of certain  Mortgage Loans.  No appointment of any  Sub-Servicer
shall  release the Servicer  from any of its  obligations  under the Pooling and
Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation of, or an interest in, nor are the underlying  Mortgage Loans insured
or guaranteed  by, First  Alliance  Mortgage  Company,  any Originator or any of
their  subsidiaries  and  affiliates  and are not insured or  guaranteed  by the
Federal  Deposit  Insurance   Corporation,   the  Government  National  Mortgage
Association,  or any other governmental  agency.  This Certificate is limited in
right of payment to certain  collections and recoveries relating to the Mortgage
Loans in Group II and amounts on deposit in the  Accounts  (except as  otherwise
provided in the Pooling and Servicing  Agreement)  and payments  received by the
Trustee pursuant to the Adjustable Rate  Certificate  Insurance  Policy,  all as
more  specifically  set  forth  hereinabove  and in the  Pooling  and  Servicing
Agreement.

                                      A-4-3
<PAGE>
                  No Owner  shall have any right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee,  or for any other remedy under the
Pooling and Servicing Agreement except in compliance with the terms hereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be impaired without the consent of such Owner.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the  Certificate  Insurance  Policies  of all  amounts  held by the  Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance  made with  respect  thereto) of the last  Mortgage  Loan in the
Trust Estate or (b) the  disposition of all property  acquired in respect of any
Mortgage Loan remaining in the Trust Estate or (ii) at any time when a Qualified
Liquidation  of the  Trust  Estate  is  effected  pursuant  to the  Pooling  and
Servicing Agreement.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Servicer or the  Certificate  Insurer may, at its option,  purchase from
the Trust  all (but not  fewer  than  all)  remaining  Mortgage  Loans and other
property then constituting the Trust Estate, and thereby effect early retirement
of the  Class  A-4  Certificates,  on any  Remittance  Date  when the  aggregate
outstanding  Loan  Balances of the Mortgage  Loans in the Trust Estate is 10% or
less of the  Maximum  Collateral  Amount  and (ii) under  certain  circumstances
relating  to the  qualification  of the  Trust  as a REMIC  under  the  Code the
Mortgage Loans may be sold,  thereby affecting the early retirement of the Class
A-4 Certificates.

         The Trustee shall give written notice of termination of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

                  The  Owners  of  a  majority  of  the   Percentage   Interests
represented by the Class A Certificates,  upon compliance with the  requirements
set forth in the  Pooling  and  Servicing  Agreement,  have the right,  with the
consent of the Certificate  Insurer, to exercise any trust or power set forth in
the Pooling and  Servicing  Agreement  with respect to the  Certificates  or the
Trust Estate.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location of the Register,  and thereupon  one or more new  Certificates  of like
Class,  tenor and a like  Percentage  Interest will be issued to the  designated
transferee or transferees.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The Class A-4  Certificates  are issuable  only as  registered
Certificates  in  denominations  of  $1,000  certificate  principal  amount  and
integral multiples of $1,000. As provided in the Pooling and Servicing Agreement
and subject to certain limitations therein set forth, Class A-4 Certificates are
exchangeable  for  new  Class  A-4  Certificates  of  authorized   denominations
evidencing the same aggregate principal amount.

                                      A-4-4
<PAGE>
                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary.

                                      A-4-5
<PAGE>
                 IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed on behalf of the Trust.

                                BANKERS TRUST COMPANY OF CALIFORNIA,
                                N.A., as Trustee



                                By:_________________________________
                                     Name:__________________________
                                     Title:_________________________



Trustee Authentication

BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
  As Trustee


By:________________________________
   Name:___________________________
   Title:__________________________

                                      A-4-6
<PAGE>
                             STATEMENT OF INSURANCE

                  MBIA Insurance Corporation (the "Insurer") has issued a policy
containing the following provisions,  such policy being on file at Bankers Trust
Company of California, N.A., as trustee (the "Trustee"), Irvine, California.

                  The Insurer,  in  consideration  of the payment of the premium
and  subject to the terms of the  Certificate  Guaranty  Insurance  Policy  (the
"Policy"),  thereby  unconditionally and irrevocably guarantees to any Owner (as
defined  below) that an amount equal to each full and complete  Group II Insured
Payment  will be received by the  Trustee or its  successor,  as trustee for the
Owners,  on behalf of the  Owners  from the  Insurer,  for  distribution  by the
Trustee  to each  Owner of each  Owner's  proportionate  share  of the  Group II
Insured  Payment.  The Insurer's  obligation  under the Policy with respect to a
particular  Group II Insured  Payment  shall be  discharged  to the extent funds
equal to the Group II Insured  Payment are received by the  Trustee,  whether or
not such funds are properly  applied by the Trustee.  Group II Insured  Payments
shall be made only at the time set forth in the Policy, and no accelerated Group
II  Insured  Payments  shall  be  made  regardless  of any  acceleration  of the
Obligations,  unless such  acceleration  is at the sole  option of the  Insurer.
"Obligations" shall mean:


                                   $25,000,000
                    First Alliance Mortgage Loan Trust 1996-2
                     Mortgage Loan Asset Backed Certificates
                                    Class A-4

                  Notwithstanding the foregoing  paragraph,  the Policy does not
cover shortfalls,  if any, attributable to the liability of the Trust, the REMIC
or the Trustee for withholding  taxes, if any (including  interest and penalties
in respect of any such liability).

                  The Insurer  will pay any Group II Insured  Payment  that is a
Group II Preference  Amount on the Business Day following  receipt on a Business
Day by the Fiscal  Agent (as  described  below) of (i) a  certified  copy of the
order requiring the return of such Group II Preference  Amount,  (ii) an opinion
of counsel  satisfactory to the Insurer that such order is final and not subject
to appeal,  (iii) an assignment  in such form as is  reasonably  required by the
Insurer, irrevocably assigning to the Insurer all rights and claims of the Owner
relating to or arising under the Obligations  against the debtor which made such
preference payment or otherwise with respect to such preference payment and (iv)
appropriate  instruments  to effect the  appointment of the Insurer as agent for
such Owner in any legal  proceeding  related to such  preference  payment,  such
instruments being in a form  satisfactory to the Insurer,  provided that if such
documents are received after 12:00 noon New York City time on such Business Day,
they will be deemed to be received on the following  Business Day. Such payments
shall be disbursed to the receiver or trustee in  bankruptcy  named in the final
order of the court exercising jurisdiction on behalf of the Owner and not to any
Owner directly unless such Owner has returned  principal or interest paid on the
Obligations  to such  receiver  or  trustee  in  bankruptcy,  in which case such
payment shall be disbursed to such Owner.

                  The Insurer will pay any other amount payable under the Policy
no later than 12:00 noon,  New York City time,  on the later of the Payment Date
on which the related  Group II  Distribution  Amount is due or the  Business Day
following  receipt in New York,  New York on a Business Day by State Street Bank
and Trust Company, N.A. as Fiscal Agent for the Insurer, or any successor fiscal
agent  appointed by the Insurer (the "Fiscal  Agent") of a Notice (as  described
below);  provided  that, if such Notice is received  after 12:00 noon,  New York
City  time on  such  Business  Day,  it will be  deemed  to be  received  on the
following  Business Day. If any such Notice  received by the Fiscal Agent is not
in proper

                                      A-4-7
<PAGE>
form or is  otherwise  insufficient  for the purpose of making a claim under the
Policy,  it shall be deemed not to have been  received  by the Fiscal  Agent for
purposes of this paragraph, and the Insurer or the Fiscal Agent, as the case may
be,  shall  promptly so advise the Trustee and the Trustee may submit an amended
Notice.

                  Group  II  Insured  Payments  due  under  the  Policy,  unless
otherwise  stated in the Policy,  will be  disbursed  by the Fiscal Agent to the
Trustee on behalf of the Owners by wire transfer of immediately  available funds
in the  amount of the Group II  Insured  Payment  less,  in  respect of Group II
Insured Payments related to Group II Preference Amounts,  any amount held by the
Trustee for the payment of such Group II Insured  Payment and legally  available
therefor.

                  The  Fiscal  Agent is the  agent of the  Insurer  only and the
Fiscal  Agent  shall in no event be  liable  to the  Owners  for any acts of the
Fiscal Agent or any failure of the Insurer to deposit, or cause to be deposited,
sufficient funds to make payments due under the policy.

                  As used in the  Policy,  the  following  terms  shall have the
following meanings:

                  "Agreement" means the Pooling and Servicing Agreement dated as
of June 1, 1996  among  First  Alliance  Mortgage  Company,  as  Company,  First
Alliance Mortgage Company,  as Servicer and Bankers Trust Company of California,
N.A., as Trustee  without  regard to any amendment or supplement  thereto unless
the Insurer shall have consented in writing thereto.

                  "Business  Day" means any day other than a Saturday,  a Sunday
or a day on which banking  institutions in New York City or in the city in which
the  corporate  trust office of the Trustee  under the  Agreement is located are
authorized or obligated by law or executive order to close.

                  "Group   II   Distribution   Amount"   means   the  Class  A-4
Distribution Amount.

                  "Group II  Insured  Payment,"  with  respect  to the Class A-4
Certificates  and as to any Payment Date,  will equal the sum of (i) the excess,
if any,  of (a) the sum of the  Class  A-4  Current  Interest  and the  Group II
Subordination  Deficit,  if any,  over (b) the  Group II Total  Available  Funds
(after applying the cross collateralization  provisions of Section 7.5(d)(ii)(A)
and (B) of the  Agreement,  after any deduction for the Group II Premium  Amount
and the Group II Trustee Fee and after  taking  into  account the portion of the
Group II  Principal  Distribution  Amount  to be  actually  distributed  on such
Payment  Date  without  regard to any Group II  Insured  Payment to be made with
respect to such Payment Date), plus (ii) the Group II Preference Amount.

                  "Group  II  Preference  Amount"  means any  amount  previously
distributed to an Owner on the Class A-4  Certificates  that is recoverable  and
sought to be  recovered  as a voidable  preference  by a trustee  in  bankruptcy
pursuant to the United States Bankruptcy Code (11 U.S.C.),  as amended from time
to time  in  accordance  with a  final  nonappealable  order  of a court  having
competent jurisdiction.

                  "Notice" means the telephonic or telegraphic notice,  promptly
confirmed in writing by telecopy substantially in the form of Exhibit A attached
to the Policy, the original of which is subsequently  delivered by registered or
certified mail,  from the Trustee  specifying the Group II Insured Payment which
shall be due and owing on the applicable Payment Date.

                  "Owner" means each Owner of a Class A-4 Certificate as defined
in the Agreement  who, on the  applicable  Payment  Date, is entitled  under the
terms of the applicable Class A-4 Certificate to payment thereunder.

                                      A-4-8
<PAGE>
                  Capitalized terms used herein and not otherwise defined in the
Policy shall have the  respective  meanings set forth in the Agreement as of the
date of  execution  of the  Policy,  without  giving  effect  to any  subsequent
amendment or modification to the Agreement unless such amendment or modification
has been approved in writing by the Insurer.

                  Any  notice  under the  Policy or  service  of  process on the
Fiscal Agent may be made at the address listed below for the Fiscal Agent of the
Insurer or such other  address as the  Insurer  shall  specify in writing to the
Trustee.

                  The notice  address of the Fiscal Agent is 61  Broadway,  15th
Floor, New York, New York 10006 Attention: Municipal Registrar and Paying Agency
or such other  address  as the  Fiscal  Agent  shall  specify to the  Trustee in
writing.

                  The Policy is being issued under and pursuant to, and shall be
construed under, the laws of the State of New York, without giving effect to the
conflict of laws principles thereof.

                  The  insurance  provided  by the Policy is not  covered by the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

                  The Policy is not  cancelable  for any reason.  The premium on
the Policy is not  refundable  for any reason  including  payment,  or provision
being made for payment, prior to the maturity of the Obligations.

                  MBIA INSURANCE CORPORATION

                                      A-4-9
<PAGE>
                                                                       EXHIBIT C

                  SOLELY FOR  FEDERAL  INCOME  TAX  PURPOSES,  THIS  CERTIFICATE
REPRESENTS  AN  INTEREST  IN THE  ONLY  "RESIDUAL  INTEREST"  IN A "REAL  ESTATE
MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY,
IN SECTION 860G and 860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE
"CODE"), ASSUMING COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.
                  THIS  CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "ACT").  ANY RESALE OR TRANSFER OF THIS CERTIFICATE
WITHOUT  REGISTRATION  THEREOF  UNDER THE ACT MAY BE MADE ONLY IN A  TRANSACTION
EXEMPT FROM THE REGISTRATION  REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH THE
PROVISIONS  OF SECTION 5.8 OF THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO
HEREIN.
                  TRANSFER  OF THIS CLASS R  CERTIFICATE  IS  RESTRICTED  AS SET
FORTH IN THE  POOLING  AND  SERVICING  AGREEMENT.  NO  TRANSFER  OF THIS CLASS R
CERTIFICATE MAY BE MADE TO A "DISQUALIFIED  ORGANIZATION"  AS DEFINED IN SECTION
860E(e)(5)  OF THE CODE.  SUCH TERM  INCLUDES  THE UNITED  STATES,  ANY STATE OR
POLITICAL  SUBDIVISION  THEREOF,  ANY  FOREIGN  GOVERNMENT,   ANY  INTERNATIONAL
ORGANIZATION,  ANY AGENCY OR INSTRUMENTALITY OF ANY OF THE FOREGOING (OTHER THAN
CERTAIN  TAXABLE  INSTRUMENTALITIES),  ANY COOPERATIVE  ORGANIZATION  FURNISHING
ELECTRIC  ENERGY OR PROVIDING  THEREOF SERVICE TO PERSONS IN RURAL AREAS, OR ANY
ORGANIZATION  (OTHER THAN A FARMERS'  COOPERATIVE)  THAT IS EXEMPT FROM  FEDERAL
INCOME TAX UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX ON UNRELATED  BUSINESS
INCOME.  NO  TRANSFER  OF THIS CLASS R  CERTIFICATE  WILL BE  REGISTERED  BY THE
TRUSTEE  UNLESS THE PROPOSED  TRANSFEREE  HAS DELIVERED AN AFFIDAVIT  AFFIRMING,
AMONG OTHER THINGS, THAT THE PROPOSED TRANSFEREE IS NOT A QUALIFIED ORGANIZATION
AND IS NOT ACQUIRING THE CLASS R CERTIFICATE  FOR THE ACCOUNT OF A  DISQUALIFIED
ORGANIZATION.  A COPY  OF THE  FORM  OF  AFFIDAVIT  REQUIRED  OF  EACH  PROPOSED
TRANSFEREE IS ON FILE AND AVAILABLE FROM THE TRUSTEE.
                  A TRANSFER IN VIOLATION  OF THE  APPLICABLE  RESTRICTIONS  MAY
GIVE RISE TO A SUBSTANTIAL TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES, UPON AN
AGENT ACTING FOR THE TRANSFEREE.  A PASS-THROUGH  ENTITY THAT HOLDS THIS CLASS R
CERTIFICATE  AND THAT HAS A DISQUALIFIED  ORGANIZATION  AS A RECORD OWNER IN ANY
TAXABLE YEAR  GENERALLY WILL BE SUBJECT TO A TAX FOR EACH SUCH YEAR EQUAL TO THE
PRODUCT OF (A) THE AMOUNT OF EXCESS  INCLUSIONS  WITH  RESPECT TO THE PORTION OF
THIS CERTIFICATE  OWNED THROUGH SUCH  PASS-THROUGH  ENTITY BY SUCH  DISQUALIFIED
ORGANIZATION, AND (B) THE HIGHEST MARGINAL FEDERAL TAX RATE ON CORPORATIONS. FOR
PURPOSES OF THE PRECEDING  SENTENCE,  THE TERM  "PASS-THROUGH"  ENTITY  INCLUDES
REGULATED  INVESTMENT  COMPANIES,  REAL ESTATE INVESTMENT  TRUSTS,  COMMON TRUST
FUNDS, PARTNERSHIPS, TRUSTS, ESTATES, COOPERATIVES TO WHICH PART I OF SUBCHAPTER
1T OF THE CODE APPLIES AND, EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES.
                  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS
ARE INSURED OR  GUARANTEED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.
<PAGE>
                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-2
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                                     CLASS R

                Representing Certain Interests Relating to a Pool
               of Mortgage Loans Formed by First Alliance Mortgage
                             Company and Serviced by

                         FIRST ALLIANCE MORTGAGE COMPANY

                  This  Certificate  does not  represent  an interest  in, or an
obligation of, nor are the  underlying  Mortgage Loans insured or guaranteed by,
First Alliance Mortgage Company, any Originator or any of their subsidiaries and
affiliates. This Certificate represents a fractional residual ownership interest
in the REMIC of the Trust described  herein,  moneys in certain Accounts created
pursuant  to the Pooling  and  Servicing  Agreement  and  certain  other  rights
relating  thereto  and is payable  only from  amounts  received  by the  Trustee
relating to the Trust Estate.

No:  R-1                                                 Date:  June 14, 1996


Percentage Interest:  100%
                                                              Final Scheduled
                                                                 Payment Date


                         First Alliance Mortgage Company
                         _______________________________
                                Registered Owner


                  The registered  Owner named above is the registered Owner of a
fractional  interest  in (i) a pool of  mortgage  loans (the  "Mortgage  Loans")
formed  by  First  Alliance  Mortgage  Company  (the  "Company"),  a  California
corporation,  and sold by the Company to Bankers  Trust  Company of  California,
N.A., as trustee (the "Trustee") on behalf of First Alliance Mortgage Loan Trust
1996-2 (the "Trust")  pursuant to that certain  Pooling and Servicing  Agreement
dated as of June 1, 1996 (the  "Pooling and Servicing  Agreement")  by and among
the Company,  the Company in its capacity as servicer (the  "Servicer")  and the
Trustee, (ii) such amount, including Eligible Investments,  as from time to time
may be held in the  Accounts  created  pursuant  to the  Pooling  and  Servicing
Agreement,  (iii) any Property  relating to the Mortgage Loans, the ownership of
which has been  effected in the name of the Servicer on behalf of the Trust as a
result of  foreclosure  or  acceptance  by the  Servicer  of a  deed-in-lieu  of
foreclosure and that has not been withdrawn from the Trust, (iv) Net Liquidation
Proceeds  relating to the Mortgage Loans (v) any Insurance  Policies relating to
the  Mortgage  Loans and any  rights of the  Company in any  Insurance  Policies
relating to such Mortgage  Loans and (vi) the rights of the Company  against any
Originator pursuant to the related Master Transfer Agreement and the proceeds of
any of the above. Such Mortgage Loans and other amounts and property  enumerated
above are hereinafter referred to as the "Trust Estate".

                  THIS  CERTIFICATE  IS A  PASS-THROUGH  CERTIFICATE  ONLY  AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL  AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

                                       C-1
<PAGE>
                  This  Certificate  is  one  of  a  Class  of  duly  authorized
Certificates  designated as First Alliance Mortgage Loan Trust 1996-2,  Mortgage
Loan  Asset   Backed   Certificates,   Class  R   Certificates   (the  "Class  R
Certificates")  and  issued  under and  subject  to the  terms,  provisions  and
conditions  of the  Pooling  and  Servicing  Agreement,  to  which  Pooling  and
Servicing Agreement the Owner of this Certificate by virtue of acceptance hereof
assents and by which such Owner is bound.

                  Terms  capitalized  herein and not  otherwise  defined  herein
shall  have the  respective  meanings  set forth in the  Pooling  and  Servicing
Agreement.

                  On the  20th  day of  each  month  or,  if  such  day is not a
Business  Day,  then the next  succeeding  Business  Day (each  such day being a
"Payment  Date"),  commencing  July 22, 1996,  to the persons in whose names the
Class R  Certificates  are  registered  at the  close  of  business  on the last
business day of the calendar month  immediately  preceding the calendar month in
which such Payment Date occurs (the "Record Date"),  the Trustee will distribute
to each  Owner of the Class R  Certificates  such  Owner's  Percentage  Interest
multiplied by any amounts then  available to be distributed to the Owners of the
Class R Certificates. Distributions will be made in immediately available funds,
by wire transfer or  otherwise,  to the account of such Owner at a domestic bank
or other entity having  appropriate  facilities  therefor,  if such Owner has so
notified the Trustee at least 5 business days prior to the related  record date,
or by check mailed to the address of the person  entitled  thereto as it appears
on the Register.

                  The Pooling and Servicing Agreement provides that only certain
miscellaneous  amounts  will  be  distributed  to  the  Owners  of the  Class  R
Certificates.

                  Upon receiving the final distribution hereon, the Owner hereof
is required to send this  Certificate to the Trustee.  The Pooling and Servicing
Agreement provides that, in any event, upon the making of the final distribution
due on this  Certificate,  this  Certificate  shall be deemed  cancelled for all
purposes under the Pooling and Servicing Agreement.

                  The   Trustee  is  required   to  duly  and   punctually   pay
distributions  with respect to this  Certificate  in  accordance  with the terms
hereof and the Pooling and Servicing Agreement.  Amounts properly withheld under
the Code or applicable  state or local law by any Person from a distribution  to
any Owner shall be  considered  as having been paid by the Trustee to such Owner
for all purposes of the Pooling and Servicing Agreement.

                  The Mortgage  Loans will be serviced by the Servicer  pursuant
to the Pooling and  Servicing  Agreement.  The Pooling and  Servicing  Agreement
permits  the  Servicer  to enter into Sub-  Servicing  Agreements  with  certain
institutions  eligible for  appointment as  Sub-Servicers  for the servicing and
administration  of certain  Mortgage Loans.  No appointment of any  Sub-Servicer
shall  release the Servicer  from any of its  obligations  under the Pooling and
Servicing Agreement.

                  This  Certificate  does  not  represent  a  deposit  or  other
obligation of, or an interest in, nor are the underlying  Mortgage Loans insured
or guaranteed by, the Company,  any Originator or any of their  subsidiaries and
affiliates  and are not insured or guaranteed by the Federal  Deposit  Insurance
Corporation,   the  Government  National  Mortgage  Association,  or  any  other
governmental  agency. This Certificate is limited in right of payment to certain
collections  and  recoveries  relating  to  the  Mortgage  Loans,  all  as  more
specifically set forth hereinabove and in the Pooling and Servicing Agreement.

                  No Owner  shall have the right to  institute  any  proceeding,
judicial or otherwise,  with respect to the Pooling and Servicing Agreement,  or
for the appointment of a receiver or trustee, or for

                                       C-2
<PAGE>
any other remedy under the Pooling and Servicing  Agreement except in compliance
with the terms thereof.

                  Notwithstanding  any  other  provisions  in  the  Pooling  and
Servicing Agreement,  the Owner of any Certificate shall have the right which is
absolute and  unconditional  to receive  distributions to the extent provided in
the Pooling and  Servicing  Agreement  with  respect to such  Certificate  or to
institute  suit for the  enforcement  of any such  distribution,  and such right
shall not be impaired without the consent of such Owner.

                  The  Pooling  and  Servicing   Agreement   provides  that  the
obligations  created  thereby will terminate upon the earlier of (i) the payment
to the Owners of all Certificates  from amounts other than those available under
the  Certificate  Insurance  Policies  of all  amounts  held by the  Trustee and
required  to be  paid to such  Owners  pursuant  to the  Pooling  and  Servicing
Agreement upon the later to occur of (a) the final payment or other  liquidation
(or any advance  made with  respect  thereto) of the last  Mortgage  Loan in the
Trust Estate or (b) the  disposition of all property  acquired in respect of any
Mortgage Loan remaining in the Trust Estate or (ii) at any time when a Qualified
Liquidation  of a Trust  Estate  occurs  pursuant to the  Pooling and  Servicing
Agreement.

                  The Pooling and Servicing Agreement additionally provides that
(i) the Servicer or the  Certificate  Insurer may, at its option,  purchase from
the Trust  all (but not  fewer  than  all)  remaining  Mortgage  Loans and other
property then constituting the Trust Estate, and thereby effect early retirement
of the  Class  R  Certificates,  on  any  Remittance  Date  when  the  aggregate
outstanding  Loan  Balances of the Mortgage  Loans in the Trust Estate is 10% or
less of the  Maximum  Collateral  Amount  and (ii) under  certain  circumstances
relating  to the  qualification  of the  Trust  as a REMIC  under  the  Code the
Mortgage Loans may be sold,  thereby affecting the early retirement of the Class
R Certificates.

                  The Trustee shall give written  notice of  termination  of the
Pooling and Servicing Agreement to each Owner in the manner set forth therein.

                  As provided in the Pooling and Servicing Agreement and subject
to certain limitations therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is  registrable in the Register upon surrender of
this  Certificate for  registration of transfer at the office  designated as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument  of  transfer  in the form  required  by the  Pooling  and  Servicing
Agreement duly executed by, the Owner hereof or his attorney duly  authorized in
writing,  and thereupon one or more new Certificates of like Class,  tenor and a
like aggregate  fractional undivided interest in the Trust Estate will be issued
to the designated transferee or transferees.

                  The Trustee is required to furnish certain information on each
Payment Date to the Owner of this  Certificate,  as more fully  described in the
Pooling and Servicing Agreement.

                  The  Class R  Certificates  are  issuable  only as  registered
Certificates.  As provided in the Pooling and Servicing Agreement and subject to
certain limitations therein set forth, Class R Certificates are exchangeable for
new Class R Certificates  evidencing the same Percentage Interest as the Class R
Certificates exchanged.

                  No service  charge will be made for any such  registration  of
transfer or exchange, but the Trustee may require payment of a sum sufficient to
cover any tax or other governmental charge payable in connection therewith.

                                       C-3
<PAGE>
                  The  Trustee and any agent of the Trustee may treat the Person
in whose  name  this  Certificate  is  registered  as the Owner  hereof  for all
purposes,  and neither the Trustee or any such agent shall be affected by notice
to the contrary, except as may otherwise be specifically provided in the Pooling
and Servicing Agreement with respect to the Certificate Insurer.

                                       C-4
<PAGE>
                  IN WITNESS WHEREOF, the Trustee has caused this Certificate to
be duly executed on behalf of the Trust.


                                        BANKERS TRUST COMPANY OF CALIFORNIA,
                                        N.A., as Trustee




                                        By:_________________________________
                                           Name:____________________________
                                           Title:___________________________


Trustee's Authentication

BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
  as Trustee


By:________________________________
   Name:___________________________
   Title:__________________________

                                       C-5
<PAGE>
                                                                       EXHIBIT D



                          CERTIFICATE RE: PREPAID LOANS


                  I,  ______________,  ______________ of First Alliance Mortgage
Company, a California corporation,  (the "Company"), hereby certify that between
the "Cut-Off Date" (as defined in the Pooling and Servicing  Agreement  dated as
of June __, 1996 among the Company, the Company in its capacity as servicer (the
"Servicer")  and Bankers Trust Company of California,  N.A., a national  banking
association,  in its capacity as trustee (the "Trustee")) and the "Closing Date"
the following schedule of "Mortgage Loans" have been prepaid in full.


Dated:


                                  By:___________________________
                                  Name:
                                  Title:

                                       D-1
<PAGE>
                                                                      EXHIBIT E


                              INITIAL CERTIFICATION

                  WHEREAS,  the undersigned is an Authorized  Officer of Bankers
Trust Company of California, N.A., a national banking association, acting in its
capacity as trustee (the  "Trustee")  of a certain  pool of mortgage  loans (the
"Pool")  heretofore  conveyed in trust to the Trustee,  pursuant to that certain
Pooling and  Servicing  Agreement  dated as of June __, 1996 (the  "Pooling  and
Servicing Agreement") by and among First Alliance Mortgage Company, a California
corporation  (the  "Company"),  the Company,  in its  capacity as servicer  (the
"Servicer") and the Trustee;

                  WHEREAS,  the Trustee is required,  pursuant to Section 3.6 of
the Pooling and Servicing Agreement, to review the Files relating to the Pool on
or before the Startup Day; and

                  WHEREAS,  Section 3.6 of the Pooling and  Servicing  Agreement
requires the Trustee to deliver this Initial Certification upon the satisfaction
of certain conditions set forth therein.

                  NOW,  THEREFORE,  the Trustee hereby certifies with respect to
each  Mortgage  Loan listed in the  Schedules of Mortgage  Loans (other than any
Mortgage  Loan paid in  full),  which is  attached  hereto,  that all  documents
required to be delivered to it pursuant to the Pooling and  Servicing  Agreement
are in its  possession,  such  documents  have been  reviewed  by it and  appear
regular  on their  face  and  relate  to such  Mortgage  Loan  and  based on its
examination and only as to the foregoing documents, the information set forth on
the  Schedules  of  Mortgage  Loans as to loan  number  and  address  accurately
reflects information set forth in the File, except as attached thereto.


                                      BANKERS TRUST COMPANY OF CALIFORNIA,
                                      N.A.,
                                      as Trustee


                                      By:_________________________




Dated:

[Attached Exception List]

                                       E-1
<PAGE>
                                                                       EXHIBIT F



                               FINAL CERTIFICATION


                  WHEREAS,  the undersigned is an Authorized  Officer of Bankers
Trust Company of California, N.A., a national banking association, acting in its
capacity as trustee (the  "Trustee")  of a certain  pool of mortgage  loans (the
"Pool")  heretofore  conveyed in trust to the Trustee,  pursuant to that certain
Pooling and  Servicing  Agreement  dated as of June __, 1996 (the  "Pooling  and
Servicing Agreement") by and among First Alliance Mortgage Company, a California
corporation  (the  "Company"),  the Company,  in its  capacity as servicer  (the
"Servicer") and the Trustee;

                  WHEREAS,  the Trustee is required,  pursuant to Section 3.6 of
the Pooling and Servicing  Agreement,  to review the Files  relating to the Pool
within a specified  period  following  the Startup Day and to notify the Company
promptly of any defects with respect to the Pool, and the Company is required to
remedy such defects or take certain  other  action,  all as set forth in Section
3.6 of the Pooling and Servicing Agreement; and

                  WHEREAS,  Section 3.6 of the Pooling and  Servicing  Agreement
requires the Trustee to deliver this Final  Certification  upon the satisfaction
of certain conditions set forth therein.

                  NOW,  THEREFORE,  the  Trustee  hereby  certifies  that it has
determined that all required  documents (or certified copies of documents listed
in Section 3.5 of the Pooling and  Servicing  Agreement)  have been  executed or
received, and that such documents relate to the Mortgage Loans identified in the
Schedule  of  Mortgage  Loans  pursuant  to Section  3.5(a) of the  Pooling  and
Servicing  Agreement or, in the event that such documents have not been executed
and received or do not so relate to such Mortgage Loans,  any remedial action by
the Company  pursuant to Section 3.6 of the Pooling and Servicing  Agreement has
been completed. The Trustee makes no certification hereby, however, with respect
to any intervening assignments or assumption and modification agreements.

                                                     By:________________________
                                                     Title:_____________________

Dated:

                                       F-1
<PAGE>
                                                                       EXHIBIT G



                                 DELIVERY ORDER

                                                                   June __, 1996


Bankers Trust Company of California, N.A.
3 Park Plaza, 16th Floor
Irvine, California  92714

Attention:  First Alliance Mortgage Loan Trust, Series 1996-2.

Dear Sirs:

                  Pursuant to Article IV of the Pooling and Servicing Agreement,
dated as of June __, 1996 (the "Pooling and Servicing  Agreement")  by and among
First Alliance Mortgage Company, a California  corporation (the "Company"),  the
Company, in its capacity as servicer (the "Servicer"), and Bankers Trust Company
of California,  N.A., a national banking association, in its capacity as trustee
(the "Trustee"),  the Company HEREBY CERTIFIES that all conditions  precedent to
the issuance of First Alliance  Mortgage Loan Trust 1996-2,  Class A and Class R
(the   "Certificates"),   HAVE  BEEN  SATISFIED  and  HEREBY   REQUESTS  YOU  TO
AUTHENTICATE AND DELIVER said Certificates,  and to RELEASE said Certificates to
the Owners thereof, or otherwise upon their order.

                                  Very truly yours,

                                  FIRST ALLIANCE MORTGAGE COMPANY


                                  By:____________________________
                                      Name:
                                      Title:


                                       G-1
<PAGE>
                                                                       EXHIBIT H

                FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE

                                        AFFIDAVIT PURSUANT TO SECTION 860E(e) OF
                                        THE INTERNAL  REVENUE  CODE OF 1986,  AS
                                        AMENDED


STATE OF                            )
                                    )  ss:
COUNTY OF                  )

                  [NAME OF OFFICER], being first duly sworn, deposes and says:

                  1. That he is [Title of  Officer] of [Name of  Investor]  (the
"Investor"),  a [savings institution]  [corporation] duly organized and existing
under the laws of [the State of __________]  [the United  States],  on behalf of
which he makes this affidavit.

                  2. That (i) the Investor is not a "disqualified  organization"
and will not be a "disqualified organization" as of [date of transfer] (For this
purpose,  a "disqualified  organization"  means the United States,  any state or
political  subdivision  thereof,  any  foreign  government,   any  international
organization,  any agency or instrumentality of any of the foregoing (other than
certain  taxable  instrumentalities),  any cooperative  organization  furnishing
electric energy or providing telephone service to persons in rural areas, or any
organization  (other than a farmers'  cooperative)  that is exempt from  federal
income tax unless such organization is subject to the tax on unrelated  business
income);  (ii) it is not acquiring the Class R Certificates for the account of a
disqualified organization; (iii) it consents to any amendment of the Pooling and
Servicing  Agreement that shall be deemed  necessary by the Trustee (upon advice
of counsel) to  constitute a reasonable  arrangement  to ensure that the Class R
Certificates  will  not  be  owned  directly  or  indirectly  by a  disqualified
organization;  and (iv) it will not transfer any such Class R Certificate unless
(a) it has received from the transferee an affidavit in  substantially  the same
form as this affidavit  containing these same four representations and (b) as of
the time of the transfer,  it does not have actual knowledge that such affidavit
is false.

                  IN WITNESS WHEREOF, the Investor has caused this instrument to
be executed on its behalf,  pursuant to authority of its Board of Directors,  by
its [Title of Officer] and its corporate seal to be hereunto attached,  attested
by its [Assistant] Secretary, this __ day of __________, ____.

                                      [NAME OF INVESTOR]


                                      By:___________________________
                                         [Name of Officer]
                                         [Title of Officer]


[Corporate Seal]

Attest:

                                       H-1
<PAGE>
__________________________
[Assistant] Secretary



                  Personally   appeared  before  me  the  above-named  [Name  of
Officer],  known or proved to be the same  person  who  executed  the  foregoing
instrument and to be the [Title of Officer] of the Investor, and acknowledged to
me that he executed  the same as his free act and deed and the free act and deed
of the Investor.

                  Subscribed and sworn before me this ____ day of _______, ____.



__________________________
NOTARY PUBLIC

COUNTY OF ________________

STATE OF _________________

                  My commission expires the ____ day of _______________, ____.

                                       H-2
<PAGE>
                                                                       EXHIBIT I

                                 FORM OF NOTICE
                                 --------------

                    TO CERTIFICATE GUARANTY INSURANCE POLICY
                                     NUMBER:

                        NOTICE UNDER CERTIFICATE GUARANTY
                            INSURANCE POLICY NUMBER:
                            ------------------------


State Street Bank and Trust Company, N.A.,
  as Fiscal Agent For MBIA Insurance Corporation
61 Broadway, 15th Floor
New York, New York  10006
Attention:  Municipal Registrar and
                    Paying Agency

MBIA Insurance Corporation
113 King Street
Armonk, NY  10504

                  The undersigned, a duly authorized officer of ______
________________________________,  as trustee (the "Trustee"),  hereby certifies
to State  Street Bank and Trust  Company,  N.A.  (the  "Fiscal  Agent") and MBIA
Insurance  Corporation (the "Insurer"),  with reference to Certificate  Guaranty
Insurance  Policy Number:  ____________  (the "Policy") issued by the Insurer in
respect of the $________  First  Alliance  Mortgage Loan Trust 1996-2,  Mortgage
Loan  Asset   Backed   Certificates,   Class  A[-1,   A-2  and   A-3][-4]   (the
"Obligations"), that:

                  (i) the Trustee is the trustee under the Pooling and Servicing
         Agreement  dated as of June __,  1996  (the  "Agreement")  among  First
         Alliance Mortgage Company, as Company, First Alliance Mortgage Company,
         as Servicer, the Trustee, as trustee for the Owners;

             (ii)          the [Fixed Rate] [Class A-4] Current Interest for the
         Class Payment Date occurring on_______________ (the "Applicable Payment
         Date") is $___________;

            (iii)______________ the Group [I][II] Subordination Deficit for the 
         Applicable Payment Date is $____________________;

             (iv) the sum of Group [I][II] Total Available Funds available under
         the Agreement to pay the [Fixed Rate] [Class A-4] Current  Interest and
         the Group [I][II] Subordination Deficit minus the Group [I][II] Premium
         Amount  for  the  Applicable  Payment  Date  (the  "Adjusted  Available
         Distribution Amount") is $_________;

                  (v) the  amount  by  which  the sum of (ii)  and  (iii)  above
         exceeds the  Adjusted  Available  Distribution  Amount in (iv) above is
         $___________ (the "Group [I][II] Insured Payment");

                                       I-1
<PAGE>
             (vi) the Trustee is making a claim under and  pursuant to the terms
         of the Policy for the Insured  Payment to be applied to payments of the
         sum of  (ii)  and  (iii)  above  for  the  Applicable  Payment  Date in
         accordance with the Agreement; and

             (vii) the Trustee directs that payment of the Group [I][II] Insured
         Payment  be made to the  following  account  by bank wire  transfer  of
         federal or other  immediately  available  funds in accordance  with the
         terms of the Policy: [CERTIFICATE ACCOUNT].

Any Person Who  Knowingly  And With Intent To Defraud Any  Insurance  Company Or
Other Person Files An Application For Insurance Or Statement Of Claim Containing
Any  Materially  False  Information,  Or Conceals For The Purpose Of Misleading,
Information Concerning Any Fact Material Thereto, Commits A Fraudulent Insurance
Act,  Which Is A Crime,  And Shall Be Subject To A Civil  Penalty  Not To Exceed
Five Thousand Dollars And The Stated Value Of The Claim For Each Such Violation.

                  Any  capitalized  term used in this  Notice and not  otherwise
defined herein shall have the meaning assigned thereto in the Policy.

                  IN WITNESS  WHEREOF,  the Trustee has executed  and  delivered
this Notice under the Policy as of the ___ day of ____________, ____.

                                    [TRUSTEE]


                                     By____________________________
                                     Title_________________________


                                       I-2
<PAGE>
                                                                       EXHIBIT J

                                     Form of
                                 Monthly Report

                         First Alliance Mortgage Company
                     Mortgage Loan Asset Backed Certificates
                                  Series 1996-2

                                       J-1
<PAGE>
                           FORM OF REQUEST FOR RELEASE

To:      Bankers Trust Company of California, N.A.
         3 Park Plaza, 16th Floor
         Irvine, California  92714

         Attn:  First Alliance Mortgage Loan Trust, Series 1996-2

                                      Date:


                  In connection  with the  administration  of the mortgage loans
held by you as Trustee under a certain Pooling and Servicing  Agreement dated as
of June __, 1996 and by and among First Alliance Mortgage  Company,  the Company
in its  capacity as servicer  (the  "Servicer"),  and Bankers  Trust  Company of
California,  N.A.,  in its capacity as Trustee (the  "Agreement"),  the Servicer
hereby requests a release of the File held by you as Trustee with respect to the
following described Mortgage Loan for the reason indicated below:

Mortgagor's Name:

Loan No.:

Reason for requesting file:

_______ 1.             Mortgage Loan paid in full.

                                (The Servicer hereby  certifies that all amounts
                                received in  connection  with the loan have been
                                or will be credited to the  Certificate  Account
                                (whichever  is   applicable)   pursuant  to  the
                                Agreement.)

_______ 2.             Mortgage Loan repurchased pursuant to  Section 3.3, 3.4, 
                       3.6(b) or 8.10(b) of the Agreement.

                                (The  Servicer  hereby  certifies  that the Loan
                                Purchase  Price  has been or will be paid to the
                                Certificate Account pursuant to the Agreement.)

_______ 3.             Mortgage Loan substituted.

                                (The Servicer hereby  certifies that a Qualified
                                Replacement   Mortgage   has  been  or  will  be
                                assigned  and  delivered  to you along  with the
                                related File pursuant to the Agreement.)

_______ 4.             The Mortgage Loan is being foreclosed.


_______ 5.             Other.  (Describe)

                                       K-1
<PAGE>
          The undersigned  acknowledges  that the above File will be held by the
undersigned  in  accordance  with the  provisions  of the  Agreement and will be
returned  to you,  except  if the  Mortgage  Loan  has  been  paid in  full,  or
repurchased or  substituted  for by a Qualified  Replacement  Mortgage (in which
case the File will be retained  by us  permanently)  and except if the  Mortgage
Loan is being foreclosed (in which case the File will be returned when no longer
required by us for such purpose).

          Capitalized terms used herein shall have the meanings ascribed to them
in the Agreement.

                         FIRST ALLIANCE MORTGAGE COMPANY



                          By__________________________
                           Name:_____________________
                           Title:____________________

                                       K-2
<PAGE>

                                  June 14, 1996



Prudential Securities Incorporated               First Alliance Mortgage Company
One New York Plaza, 15th Floor                   17305 Von Karman Avenue
New York, New York  10292                        Irvine, CA  92714

Standard & Poor's, a Division of                 MBIA Insurance Corporation
  The McGraw-Hill Companies                      113 King Street
25 Broadway                                      Armonk, New York 10504
New York, New York  10004

Bankers Trust Company of California, N.A.        Moody's Investors Service, Inc.
3 Park Plaza, 16th Floor                         99 Church Street
Irvine, California  92714                        New York, New York 10007



                  Re:      First Alliance Mortgage Loan Trust 1996-2
                           -----------------------------------------

Ladies and Gentlemen:

                  We have acted as special  tax counsel in  connection  with the
issuance of certain mortgage loan  asset-backed  certificates  denominated First
Alliance Mortgage Loan Trust 1996-2,  Mortgage Loan  Asset-Backed  Certificates,
Series 1996-2 (the "REMIC Certificates").

                  As special tax counsel,  we have examined  such  documents and
records as we deemed  appropriate,  including  the  following:  (a) a prospectus
supplement  with  respect to the REMIC  Certificates  dated  June 10,  1996 (the
"Prospectus  Supplement")  and  the  accompanying  prospectus  with  respect  to
Mortgage Loan  Asset-Backed  Securities dated June 10, 1996 (the  "Prospectus"),
and (b) a Pooling and Servicing Agreement dated as of June 1, 1996 (the "Pooling
and Servicing  Agreement")  between First Alliance Mortgage Company,  as sponsor
and servicer and Bankers Trust Company of California, N.A., as trustee.

                  Based upon the foregoing, it is our opinion, under the laws of
the United  States,  New York  State,  and  California  in effect as of the date
hereof and as of the dates of the Prospectus and the Prospectus Supplement that:

         1. Assuming that REMIC election is made in compliance  with the Pooling
and Servicing Agreement, (i) the Trust, exclusive of the Pre-Funding Account and
the Capitalized Interest Account (as defined in the Prospectus  Supplement) will
qualify as a real estate mortgage  investment  conduit  ("REMIC") (as defined in
the Internal  Revenue Code of 1986, as amended (the "Code")) for Federal  income
tax purposes and (ii) each Class of the Offered  Certificates (as defined in the
Prospectus  Supplement) will be treated as "regular  interests" in the REMIC and
the R Class will be treated as the sole "residual interest" in the REMIC.
<PAGE>
MBIA Insurance
  Corporation, et al.
June 14, 1996
Page 2


         2. To the  best of such  counsel's  knowledge,  there  are no  actions,
proceedings  or  investigations  pending that would  adversely  affect the Trust
Estate  (exclusive  of the  Pre-Funding  Account  and the  Capitalized  Interest
Account) as a REMIC.

         3. The statements  under the captions  "Summary of Prospectus - Certain
Federal Income Tax  Consequences"  and "Certain Federal Income Tax Consequences"
in the  Prospectus,  and under the captions  "Summary - Federal Tax Aspects" and
"Certain Federal Income Tax Consequences" in the Prospectus  Supplement are true
and correct as set forth therein.

         4. The REMIC "regular  interests"  will be treated as "qualifying  real
property loans" under Section 593(d) of the Code, "regular  ...interests(s) in a
REMIC" under Section 7701(a) of the Code, and "real estate assets" under Section
856(c)  of the  Code  in the  same  proportion  that  the  assets  in the  Trust
(exclusive of the  Pre-Funding  Account and the  Capitalized  Interest  Account)
consist of qualifying  assets under such  sections.  In addition,  income on the
"regular  interests"  will be treated as  "interests on  obligations  secured by
mortgages on real  property"  under  Section  856(c) to the extent such "regular
interests" are treated as "real estate assets" under Section 856(c).

         5. The Trust  will not be  subject  to tax upon its income or assets by
the taxing authority of New York State or New York City.

         6. The Trust  will not be  subject to the  California  state  income or
franchise tax; provided, however, that no opinion is expressed as to whether the
Trust is subject to the  California  minimum tax imposed  under Section 23151 or
23153 of the California Revenue and Taxation Code.

                  We hereby  consent to the filing of this opinion as an Exhibit
to  the  Registration  Statement  and to  the  reference  to  this  firm  in the
Prospectus   Supplement   under  the  heading   "Certain   Federal   Income  Tax
Consequences."

                  We bring to your  attention  the fact that our legal  opinions
are an expression of professional judgment and are not a guarantee of result. We
do not  undertake  to advise  you of  matters  which  may come to our  attention
subsequent  to the date  hereof  which may affect our legal  opinions  expressed
herein.

                                                     Very truly yours,




                                                     Arter & Hadden


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission