CAPITAL ALLIANCE INCOME TRUST REAL ESTATE & INVESTMENT TRUS
POS AM, 1997-12-09
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: FLORIDA PANTHERS HOLDINGS INC, 4, 1997-12-09
Next: MAZEL STORES INC, 10-Q, 1997-12-09



                  (LETTERHEAD OF LANDELS RIPLEY & DIAMOND, LLP)


VIA EDGAR

Mr. Josh Wecshler
SECURITIES & EXCHANGE COMMISSION
450 Fifth Street, NW
Washington, DC  20549

                  Re:      Capital Alliance Income Trust Ltd.
                           SEC File No.: 333-11635
                           Our File No.: 7021.0002

Dear Mr. Wecshler:

     Enclosed please find  Post-Effective  Amendment No. 3 (the  "Amendment") to
the S-11 Registration Statement for Capital Alliance Income Trust Ltd ("Trust").
The Amendment  includes  Supplement No. 1 (the  "Supplement")  to the Prospectus
dated November 28, 1997.  The Supplement  updates the activities of the Trust to
date,  including  the  financial  statements of the Trust through the nine month
period ending  September 30, 1997.  The  Supplement  also  indicates  that as of
November 26, 1997 the Trust had received  subscriptions in excess of the minimum
offering  amount of  $4,000,000  and thus that the proceeds of the offering have
been  released  to the  Trust.  On behalf of the  Trust,  we hereby  request  an
effective date of 5 p.m. Thursday, December 4, 1997.

     Thank you for your  continued  assistance  in this matter.  If you have any
questions, please do not hesitate to call

                                              Very truly yours,

                                              LANDELS RIPLEY & DIAMOND, LLP



                                              Anne R. Knowles
ARK:pmm
M:\HOME\PMM\POM\CAIT\
COVER.LTR

cc:      Mr. Thomas B. Swartz
         Stephen C. Ryan, Esq.


<PAGE>
   As filed with the Securities and Exchange Commission on December 9, 1997
                                                      Registration No. 333-11625
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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


                                    FORM S-11

                         POST-EFFECTIVE AMENDMENT NO. 3
                                       TO
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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


                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
       (Exact Name of Registrant as Specified in the Governing Instrument)

                        50 California Street, Suite 2020
                             San Francisco, CA 94111
                    (Address of Principal Executive Offices)

                                THOMAS B. SWARTZ
                             Chief Executive Officer

                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
                        50 California Street, Suite 2020
                             San Francisco, CA 94111
                     (Name and Address of Agent for Service)

                                   Copies to:
   Stephen C. Ryan, Esq.                              Ronald Warner, Esq.
   Landels Ripley & Diamond, LLP                      Arter & Hadden
   350 The Embarcadero                                700 South Flower Street
   San Francisco, CA 94105                            Los Angeles, CA 90071-4101
   Tel: (415) 512-8700                                Tel: (213) 629-9300
   Fax: (415) 512-8750                                Fax: (213) 617-9255

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

   Approximate date of commencement of proposed sale to the public: As soon as
      practicable after the effective date of this Registration Statement.
                               ------------------


If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the  Securities  Act  registration  statement  number of the  earlier  effective
registration statement for the same offering. ___

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. ___

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. ___

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

The Registrant hereby amends this  Registration  Statement so such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933 or  until  this  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 9(a),
may determine.

<PAGE>
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                         CALCULATION OF REGISTRATION FEE
- --------------------------------------------------------------------------------


                                                          Proposed
                                                          Maximum               Proposed
Title of Securities                Amount Being           Offering Price        Maximum        Amount of
Being Registered                   Registered             Per Share        Offering Price   Registration Fee

- ------------------------------------------------------------------------------------------------------------
<S>                                <C>                     <C>             <C>                <C>
Shares of Common Stock
par value $.01                     1,500,000               $8.00           $12,000,000.00

Shareholder Warrants
to Purchase Shares of
Common Stock                         150,000               $0.00(1)                 $0.00

Shares of Common Stock,
issuable upon exercise
of Shareholder Warrants              150,000               $5.60(2)           $840,000.00

Total Fees Payable(3)                                                      $12,840,000.00      $3,890.90

- -----------------------
<FN>
(1)      No separate consideration is payable for the Warrants.

(2)      Maximum price upon exercise of Shareholder Warrants.

(3)      The  maximum  number  of  Shares  of  Common  Stock  that can be issued
         initially  and upon exercise of the  Shareholder  Warrants is 1,650,000
         and their maximum  offering price is $12,840,000.  The registration fee
         for the Common Shares issuable is therefore $3,890.90.
</FN>
</TABLE>
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
<TABLE>
<CAPTION>
              Cross-Reference Sheet Showing Location in Prospectus
                    or Registration Statement of Information
                             Required by Items 1-29
                   (Pursuant to item 501(b) of Regulation S-K)

         Form S-11 Items Number and Caption                 Caption in Prospectus or Page Reference
<S>      <C>                                                <C> 
1.       Forepart of Registration Statement and             Forepart of Registration Statement; Outside Front
         Outside Front Cover Page of Prospectus             Cover Page of Prospectus

2.       Inside Front and Outside Back Cover Pages of       Inside Front Cover Page of Prospectus; Outside Back
         Prospectus                                         Cover Page of Prospectus

3.       Summary Information, Risk Factors and Ratio        Prospectus Summary; Risk Factors
         of Earnings to Fixed

4.       Determination of Offering Price                    Outside Front Cover Page of Prospectus; Risk Factors;
                                                            Plan of Distribution
5.       Dilution                                           Sources of Additional Funds

6.       Selling Security Holders                           Not Applicable

7.       Plan of Distribution                               Outside Front Cover Page of Prospectus; Plan of
                                                            Distribution; Supplement No. 1

8.       Use of Proceeds                                    Prospectus Summary; Estimated Use of Proceeds

9.       Selected Financial Data                            Selected Financial Data; Supplement No. 1

10.      Management's Discussion and Analysis of            Management's Discussion and Analysis of Financial
         Financial Condition and Results of Operations      Condition and Results of Operations; Supplement No. 1

11.      General Information as to Registrant               Prospectus Summary; The Trust; Business; Supplement No. 1

12.      Policy with Respect to Certain Activities          Inside Front Cover Page of Prospectus; Risk Factors;
                                                            Business; Summary of Organizational Documents and
                                                            Securities

13.      Investment Policies of Registrant                  Summary of Organizational Documents and Securities;
                                                            Additional Information

14.      Description of Real Estate                         Prospectus Summary; Risk Factors; Business;
                                                            Supplement No. 1

15.      Operating Data                                     Selected Financial Data; Index to Financial Statements;
                                                            Supplement No. 1

16.      Tax Treatment of Registrant and Its Security       Prospectus Summary; Risk Factors; Federal Tax
         Holders                                            Considerations; ERISA Investors; Supplement No. 1
<PAGE>
17.      Market Price of and Dividends on the               Prospectus Summary; Risk Factors; Distributions and
         Registrant's Common Equity and Related             Dividend Policy; Sources of Additional Funds; Plan of
         Stockholder Matters                                Distribution; Supplement No. 1

18.      Description of Registrant's Securities             Outside Front Cover Page of Prospectus; Prospectus
                                                            Summary; Summary of Organizational Documents and
                                                            Securities; Federal Income Tax Considerations; ERISA
                                                            Investors; Supplement No. 1

19.      Legal Proceedings                                  Business

20.      Security Ownership of Certain Beneficial           Prospectus Summary; The Trust; Business
         Owners and Management                              

21.      Directors and Executive Officers                   Management; Supplement No. 1

22.      Executive Compensation                             Executive Compensation

23.      Certain Relationships and Related                  Risk Factors; Business; Relationships with Affiliates;
         Transactions                                       Supplement No. 1

24.      Selection, Management and Custody of               Business; Risk Factors
         Registrant's Investments

25.      Policies with Respect to Certain Transactions      Risk Factors; Business; Certain Transactions and
                                                            Relationships with Affiliates

26.      Limitations of Liability                           Risk Factors; Business

27.      Financial Statements and Information               Selected Financial Information; Index to Financial
                                                            Statements; Supplement No. 1

28.      Interests of Names Experts and Counsel             Experts; Legal Matters; Supplement No. 1

29.      Disclosure of Commission Position on               Plan of Distribution
         Indemnification for Securities Act Liabilities
</TABLE>

<PAGE>
Supplement No. 1
Dated: November 28, 1997
To the Prospectus dated April 28, 1997


- --------------------------------------------------------------------------------
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
- --------------------------------------------------------------------------------

         This  Supplement  No. 1 (the  "Supplement")  updates  and  revises  the
Prospectus dated April 28, 1997 (the  "Prospectus").  This Supplement forms part
of and must be accompanied or preceded by the Prospectus,  and capitalized terms
have the same definitions as set forth in the Prospectus.

1.       Status of Offering.

         (a) Achievement of Minimum Subscription Level. As of November 26, 1997,
share subscriptions in excess of $4,000,000,  the Minimum Subscription Level set
in the  Prospectus,  had been received.  These  subscription  proceeds have been
released to the Trust.

         (b) How to  Invest.  Subscription  checks  should  be made  payable  to
"CAPITAL ALLIANCE INCOME TRUST LTD." and sent with a completed order form to the
Trust's executive offices at:

                        50 California Street, Suite 2020
                         San Francisco, California 94111

2. The Trust.  In its 1996 tax return,  the Trust  elected to be taxed as a real
estate investment trust for federal income tax purposes.

         The  Trust,   on  June  27,  1997   completed  the   organization   and
capitalization of Capital Alliance Funding Corporation as a Delaware corporation
("CAFC") to operate the Trust's planned  Mortgage Conduit  Business.  The Trust,
through  the  ownership  of all of the  preferred  shares  of  CAFC,  owns a 99%
economic  interest in CAFC. The Trust's  Manager owns a 1% economic  interest in
CAFC through its ownership of all of CAFC's Common  Shares.  CAFC has contracted
with the Trust's Manager for management and loan origination services.  CAFC has
funded  loans  totaling  $1,388,200  through  November  11, 1997 with funds from
warehouse  lines of credit  provided  by the  Trust,  Southern  Pacific  Funding
Corporation and Warehouse  Lending  Corporation of America ("Indy Mac").  CAFC's
warehouse  lending  line of credit  totaling  $1,000,000  with Indy Mac has been
guaranteed by the Trust. All of the loans funded by CAFC have been sold into the
secondary  market at a premium  under  mortgage  purchase  agreements  with Life
Savings Bank and Southern Pacific Funding Corporation. CAFC is doing business in
California under the name of Capital Alliance  Mortgage  Corporation.  The Trust
capitalized CAFC by the transfer of real estate assets carried by the Trust at a
book value of $304,550 in exchange for all of CAFC's preferred shares.

3. Selected Financial Data. The following table updates the selected  historical
financial data of the Trust and its Predecessors as presented in the Prospectus.
<PAGE>
     (a) Selected  financial data as of and for the year ended December 31, 1996
are derived from the audited  financial  statements  of the Trust.  For the year
ended December 31, 1996, the financial data  represents the combined  operations
of the  Predecessors  through  April 30,  1996 and the  operations  of the Trust
(Successor) from May 1, 1996 through December 31, 1996.

     (b) Selected  financial  data for the nine months ended  September 30, 1996
and the nine months ended  September  30, 1997 and as of September  30, 1997 are
derived from unaudited  financial  statements of the Trust, which in the opinion
of management  reflect all  adjustments,  consisting  only of normal,  recurring
adjustments,  necessary  for a fair  statement  of the  results  of the  subject
periods.

     (c)  The  historical  combined  financial  information  is not  necessarily
indicative of future  operations and should not be so construed.  (See "INDEX TO
FINANCIAL   STATEMENTS").   The  selected  financial  data  should  be  read  in
conjunction with  "MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL  CONDITION
AND RESULTS OF OPERATIONS."


CAIT - Supplement No. 1
to the Prospectus dated April 28, 1997                                     P. 2
<PAGE>
                             Selected Financial Data
                       Capital Alliance Income Trust Ltd.,
                         A Real Estate Investment Trust
<TABLE>
<CAPTION>
                                    Year Ended December 31, 1996       Nine Months Ended September 30, 1996
                                    ----------------------------       ------------------------------------
                                    Combined                           Combined
                                    (Predecessor)    (Successor)       (Predecessor)    (Successor)       (Successor)
                                    Four Months      Eight Months      Four Months      Five Months       Nine Months
                                    Ended April      Ended Decem-      Ended April      Ended Septem-     Ended Septem-
                                    30, 1996         ber 31, 1996      30, 1996         ber 30, 1996      ber 30, 1997
                                    --------         ------------      (unaudited)      (unaudited)       (unaudited)
                                                                       -----------      -----------       -----------
Historical statement of
operations data:

<S>                                <C>                 <C>            <C>                 <C>               <C>     
Revenue                            $273,709            $490,300       $273,709            $300,735          $596,266
Net Income                          226,643             373,132        226,643             224,684           404,006
Net Income per weighted
   average Preferred                  0.350               0.582          0.350               0.350             0.630
Weighted average
   Preferred Shares                 646,971             641,464        646,971             641,804           641,464
</TABLE>
<TABLE>
<CAPTION>
                                                     (Successor)                  (Successor)
                                                     December                     September
                                                     31, 1996                     30, 1997
                                                     (audited)                   (unaudited)
                                                     ---------                   -----------
Historical balance sheet data:

<S>                                                  <C>                          <C>       
Mortgage notes receivable                            $4,696,238                   $4,654,228
Total assets                                          6,702,261                    6,269,269
Total liabilities                                       756,073                      366,983
Shareholders' capital                                 5,946,188                    5,902,286
</TABLE>
CAIT - Supplement No. 1
to the Prospectus dated April 28, 1997                                     P. 3

<PAGE>
4.  Management's  Discussion and Analysis of Financial  Condition and Results of
Operations.  The financial  statements of Capital  Alliance Income Trust Ltd., A
Real Estate Investment Trust (the "Trust") dated herein were prepared based upon
the combined historical operations of Capital Alliance Income Trust I ("CAIT I")
and  Capital  Alliance  Income  Trust  II  ("CAIT  II")  (CAIT I and CAIT II are
collectively  referred  to  as  the  "Predecessors").   The  operations  of  the
Predecessors have been combined due to the common management and directors.  The
unaudited  interim financial  statements  subsequent to the merger represent the
operations of the Trust (Successor). (See Note 2 to the financial statements).

         General.

         Predecessors:   The   Combination.   The   Trust   resulted   from  the
consolidation of CAIT I and CAIT II (the  "Combination")  on April 30, 1996. The
Trust  exchanged  shares of  preferred  stock for all of the  outstanding  whole
shares of CAIT I and CAIT II at April 30, 1996. Holders of the fractional shares
of CAIT I and CAIT II received  cash in lieu of  fractional  shares of preferred
stock of the Trust. Thereafter, all assets and liabilities of CAIT I and CAIT II
were  transferred  to the  Trust.  CAIT I and CAIT II were  both  privately-held
mortgage investment trusts which invested primarily in loans secured by deeds of
trust on  residential  property.  The  Trust was  incorporated  in  Delaware  on
December 12, 1995.  CAIT II was formed October 18, 1994 and began its first year
of  operations  in 1995.  CAIT I and CAIT II were  formed and managed by Capital
Alliance  Advisors,  Inc.  ("CAAI") which also manages the Trust and originates,
services and sells the Trust's mortgage loans.

         Recent Trends.  The Trust invests in  non-conforming  mortgage loans on
one-to-four unit residential  properties because management  believes that there
is a large demand for non-conforming mortgage loans on these kinds of properties
which produce higher yields without comparably higher credit risks when compared
with conforming  mortgage  loans.  Management  invests  primarily in A-, B/C (or
less) credit rated home equity loans  secured by deeds of trust.  In general,  B
and C credit  rated home equity  loans are made to  borrowers  with lower credit
ratings than  borrowers of higher  credit  quality,  such as A credit rated home
equity  loans.  Home  equity  loans  rated A-, B/C (or less) tend to have higher
rates of loss and  delinquency,  but higher rates of interest than  borrowers of
higher credit quality.

         Management   believes  there  is  increased  demand  for  high-yielding
non-conforming  mortgage loans caused by a demand by investors for higher yields
due to low interest  rates over the past few years and increased  securitization
of  high-yielding  non-conforming  mortgage  loans  by  the  investment  banking
industry.

         Loan Origination and Loan Servicing. Mortgage loan origination consists
of  establishing  a  relationship  with a borrower or his broker,  obtaining and
reviewing documentation concerning the credit rating and net worth of borrowers,
inspecting and appraising  properties that are proposed as the subject of a home
equity  loan,  processing  such  information  and  underwriting  and funding the
mortgage  loan.  Mortgage loan  servicing  consists of collecting  payments from
borrowers,   accounting  for  interest  payments,  holding  escrow  funds  until
fulfillment  of mortgage loan  requirements,  contacting  delinquent  borrowers,
foreclosing  in  the  event  of  unremedied   defaults  and   performing   other
administrative  duties.  Mortgage  loan  origination  and  loan  servicing  were
provided to the Trust by CAAI, its Manager.

         Commitments  and  Contingencies.  As of September 30, 1997, the Trust's
loan portfolio included total loans of $4,654,228 of which $463,584 representing
9.9% of the loans were delinquent.  There were no delinquent loans which were in
the  process  of   foreclosure   at  September   30,  1997.   In  assessing  the
collectibility of these delinquent  mortgage loans,  management  estimates a net
gain will be realized upon sale of the properties  securing these loans if it is
necessary  to  foreclose  the  mortgage  loans  due to the  Trust.  Management's
estimate is based on an  anticipated  sales price of the  property  based on the
latest

CAIT - Supplement No. 1
to the Prospectus dated April 28, 1997                                     P. 4
<PAGE>
appraised  value of the property  discounted at 15% less the sum of pre-existing
liens,  costs of sale, the face amount of the mortgage loan and accrued interest
receivable.  The Trust generally  issues loan  commitments only on a conditional
basis and generally  funds such loans  promptly upon removal of any  conditions.
Accordingly,  the  Trust  did not  have  any  commitments  to fund  loans  as of
September 30, 1996 and September 30, 1997.

         Results of  Operations.  The results of operations of the Trust for all
periods  through  December  31,  1996  were  prepared  based  upon the  combined
historical  operations  of the  Predecessors  through  April 30, 1996 and of the
Trust for subsequent  periods.  In the comparison that follows references to the
year ended  December  31,  1996 refer to the four  months  ended  April 30, 1996
(predecessor)  and the eight months ended  December 31, 1996  (Successor)  added
together.  The  operations  of the  Predecessors  have been  combined due to the
common management and directors.  The historical information presented herein is
not necessarily indicative of future operations.

         Year Ended  December 31, 1996 Compared to Year Ended December 31, 1995.
Revenues for the year ended  December 31, 1996 increased to $764,009 as compared
to $489,363 for 1995. The increase was due to higher outstanding  mortgage notes
receivable and increased  loan activity  during 1996 as compared to the previous
year.

         Expenses for the year ended  December 31, 1996 increased to $164,234 as
compared  to  $74,949  for 1995.  The  increase  in  expenses  was the result of
increased  loan  servicing  fees  resulting from the increase in the Trust's net
asset value,  increased  professional  fees and interest  expense on real estate
owned as compared to the same period of the previous  year.  In addition , total
expenses for 1996  include  $46,448 loan loss reserve as compared to $12,000 for
the same period of the previous year.

         Three  Months  and Nine  Months  Ended  September  30,  1997 and  1996.
Revenues for the third quarter decreased to $188,343 as compared to $190,284 for
the same  period in the  previous  year.  Revenues  for the nine  months of 1997
increased  to $596,266 as compared to $574,444  the same period of the  previous
year. Total revenues  remained  constant in third quarter due to higher interest
income  in 1996 but  offset by  origination  income  and  other  income in third
quarter  1997.  The  increase  in revenue  in the nine month  period in 1997 was
primarily due to  origination  income  received from  borrowers and to dividends
received from the Trust's  newly-formed  Mortgage Conduit  Business  compared to
none in the same period in the previous year.

         Expenses  for the third  quarter  1997  decreased  $54,980  compared to
$59,709  for the same  period  in  previous  year.  For the nine  month  period,
expenses  increased to $208,931  compared to $123,117 for the predecessors  from
the  previous  year.  The decrease in the third  quarter 1997  compared to third
quarter 1996 is primarily due to lower general and administrative  expenses. The
increase in the nine months of 1997  compared to 1996 is  primarily  due to loan
servicing,  origination  fees and management fees resulting from the increase in
the  Trust's  asset  value  from  the  Combination  in April  30,  1996 and from
different  compensation  arrangements with the Manager prior to the commencement
of the Trust's current offering.

         Inflation.   The  financial  statements  of  the  Trust,   prepared  in
accordance with generally  accepted  accounting  principles,  report the Trust's
financial position and operating results in terms of historical dollars and does
not consider the impact of inflation.  Inflation affects the Trust's  operations
primarily  through its effect on interest  rates,  since interest rates normally
increase  during  period of high  inflation and decrease  during  periods of low
inflation.  When interest  rates  increase,  the demand for mortgage loans and a
borrower's ability to qualify for mortgage financing may be adversely affected.


CAIT - Supplement No. 1
to the Prospectus dated April 28, 1997                                     P. 5

<PAGE>
         Liquidity  and Capital  Resources.  The  liquidity of the Trust will be
based upon the need to fund  investments in mortgage  loans.  In previous years,
the  Trust's  mortgage  investment   operations  have  been  funded  by  capital
contributions  and the payoff of prior loans.  The major portion of the proceeds
from  issuance of common stock in the Trust's  current  Offering will be used to
fund future  investments  in mortgage loans by the Trust's  Mortgage  Investment
Business.  The Trust's liquidity  requirements will also be funded by periodical
payoffs of existing  loans which are  generally  short term in duration,  by the
sale of foreclosed  properties and  additional  capital from the proceeds of the
Trust's  current  Offering.  Management  believes that the Trust's  liquidity is
sufficient to meet its cash  requirements for the next twelve months  regardless
of whether the Minimum  Subscription  Level in the Trust's  current  Offering is
achieved.  Restrictions  on cash  attributed  to holdbacks do not  significantly
impact the Trust's liquidity.

         Net cash provided by operating  activities during the nine months ended
September 30, 1997 and 1996 was $434,217 and $362,675,  respectively, and during
the year ended  December  31,  1996 was  $501,055.  Net cash for all periods was
positively  affected by  improved  marketing  conditions  and the volume of loan
activity in 1997.

         Net cash provided by (used in) investing activities for the nine months
ended September 30, 1997 and 1996 was $212,376 and $(502,084), respectively, and
during the year ended  December 31, 1996 was  $(392,692).  The large increase in
1997  compared to the prior year is due to the volume of loans and the  proceeds
from three real estate properties sold in 1997.

         Net cash (used in)  provided by  financing  activities  during the nine
months  ended  September  30,  1997  and  1996 was  $(669,737)  and  $(422,136),
respectively,  and during the year ended December 31, 1996 was  $(871,543).  The
increase in the end of the year 1996 and nine months ended September 30, 1997 is
primarily due to the offering costs related to the Trust.

         The Trust will use the net proceeds of its current  public  offering to
provide additional funding for the Trust's Mortgage  Investment Business and its
newly established Warehouse Lending Business as well as for the establishment of
CAFC.  As of September 1, 1997,  CAFC entered into an agreement for a $1,000,000
warehouse line of credit from Warehouse  Lending  Corporation of America,  which
line of credit is  documented  and which will be  guaranteed  by the Trust.  The
Trust additionally plans to enter into a warehouse line of credit agreement with
the  CAFC  for  up to  $4,000,000.  Management  believes  that  cash  flow  from
operations  and the net  proceeds of the public  offering  and of loans that are
paid  off plus the  establishment  of the  warehouse  lines  of  credit  for the
Mortgage  Conduit Business will be sufficient to meet the liquidity needs of the
Trust's businesses for the next twelve months.

5.       Business.

         Mortgage  Investment  Business.  As of  October  31,  1997 the  Trust's
Mortgage  Investment Business had a combined loan portfolio of Home Equity Loans
aggregating  $4,625,566 in principal amount with a Combined  Loan-to-Value Ratio
of 71.18%,  an average loan size of $100,556,  average weighted yield of 12.48%,
and an average  maturity of 27 months.  78% of the portfolio were first deeds of
trust and 22% were second deeds of trust.

         As of October 31, 1997, the Trust's loan portfolio included total loans
of  $4,625,566  of which  $321,987,  representing  6% of the loans (by principal
amount), were delinquent more than 60 days (compared to $50,000; representing 1%
of such loans at  November  30,  1996).  There were no  delinquent  loans in the
process of  foreclosure  at October 31, 1997 (compared to $410,195 or 8% of such
loans at November 30, 1996).  The loans which were  delinquent more than 60 days
included one loan which is

CAIT - Supplement No. 1
to the Prospectus dated April 28, 1997                                    P. 6

<PAGE>
subject to a forbearance agreement and one loan which is subject to a bankruptcy
court  order,  under  both of which  payments  are being  made as  agreed.  (See
"BUSINESS-DELINQUENCIES").

         Warehouse Lending Business.  The Trust has authorized the establishment
of a warehouse lending division of the Trust ("Warehouse Lending Business"). The
Warehouse  Lending  Business will provide short term lines of credit to approved
mortgage  banks,  most of whom will be affiliates  or strategic  partners of the
Trust,  including  CAFC,  SCA and  "Equity  1-2-3",  and  some  of whom  will be
correspondents  of CAFC.  The  lines of credit  will be  structured  as  reverse
re-purchase  agreements  and will be used to finance  mortgage  loans during the
time  from the  closing  of the  loans to their  sale or other  settlement  with
pre-approved investors,  including the Trust. The Warehouse Lending Business may
ultimately  be split off into a  qualified  REIT  subsidiary  of the Trust whose
operations  would be consolidated  with those of the Trust for tax and financial
reporting  purposes.  The specific terms of any warehouse line of credit will be
determined  based on the financial  strength,  historical  performance and other
qualifications  of the borrower.  As a warehouse  lender,  the Warehouse Lending
Business will be a secured  creditor of the mortgage bankers to which it extends
credit and subject to risks inherent in that status, including risks of borrower
default and bankruptcy.  Its claims in a bankruptcy proceeding may be subject to
adjustment and delay. (See "The Trust", "Business" and "Risk Factors").

6.  Management.  At the Trust's annual meeting of shareholders on August 6, 1997
Messrs.  Thomas B. Swartz and Harvey  Blomberg  were  reelected  to new terms as
Class I Directors. Messrs. Dennis R. Konczal, Douglas A. Thompson and Stanley C.
Brooks continue as Class II and Class III Directors.

7.  Capitalization  and  Organizational  Documents.  Effective July 31, 1997 the
authorized  capitalization  of the Trust was  increased,  by an amendment to the
Trust's  Certificate of Incorporation,  to 5,675,000 shares,  5,000,000 of which
are common shares,  $.01 par value,  and 675,000 of which are preferred  shares,
$.01 par value.

8. Certain Transactions and Relationships with Affiliates--Investment in Related
Mortgage Banking Firm. The Trust has authorized a strategic  investment totaling
$300,000 in "Equity 1-2-3" ("Equity  1-2-3"),  a newly-formed  Delaware business
trust,  to be located in Laguna  Hills,  California.  "Equity  1-2-3"  will be a
retail mortgage banking firm specializing in A- to B/C credit-rated  residential
home equity mortgage loans. The Trust's  investment will have a 15% distribution
preference and a liquidation preference. "Equity 1-2-3" will utilize direct-mail
advertising,  the Internet and  telemarketing  for  origination  of its mortgage
loans. Messrs. Swartz and Konczal will be principals,  directors and officers of
"Equity  1-2-3" as well as of the Trust and Manager.  They,  together with other
investors,  will make a  $100,000  investment  in the  common  shares of "Equity
1-2-3." (See "Management" and "The Trust" and "Risk Factors").

9. Declaration of Preferred Share Dividends.  The Trustees have declared monthly
preferred  share  dividends  for the  months  of May,  June,  July,  August  and
September,  1997 in the amount of  .072(cent)  per  Preferred  Share for May and
 .079(cent)  per Preferred  Share for June,  July,  August and  September.  These
dividends were paid or are to be paid on June 15, July 15, August 15,  September
15 and  October  15,  1997,  respectively,  and  bring  to  70,  the  number  of
consecutive monthly preferred dividends paid by the Trust and its predecessors.

10. Federal  Income Tax  Considerations.  As part of The Taxpayer  Relief Act of
1997 (the "1997 Tax Act", various changes have been made to the tax treatment of
REITs effective for taxable years beginning after the date of enactment.  In the
case of the Company, the provisions will be effective beginning January 1, 1998.
Set forth below is a summary of these changes.


CAIT - Supplement No. 1
to the Prospectus dated April 28, 1997                                    P. 7

<PAGE>
         Requirements for Qualification:

         Income Tests. The 1997 Tax Act repeals the rule that requires less than
30  percent  of a REIT's  income  to be  derived  from gain on the sale or other
disposition  of stock or  securities  held for less than one year,  certain real
property held less than four years,  and property that is sold or disposed of in
a prohibited transaction.

         The 1997 Tax Act  lengthens the grace period for  foreclosure  property
from two years to the end of the third full taxable year following the election,
with the  possibility  that the IRS  could  extend  the grace  period  for three
additional years. A REIT may revoke an election to treat property as foreclosure
property for any taxable  year by filing a revocation  on or before its due date
for filing its tax return.

         The 1997 Tax Act treats income and gain from all hedges that reduce the
interest rate risk of REIT liability,  and not just from interest rate swaps and
caps, as qualifying income under the 95% gross income test.

         The 1997 Tax Act  permits a REIT to elect to retain  and pay income tax
on net long-term capital gains it received.  If a REIT makes that election,  the
REIT  shareholders  include in their  income as  long-term  capital  gains their
proportionate  share of the  long-term  capital gains as designated by the REIT.
The shareholder is deemed to have paid the shareholder's share of the tax, which
could be credited or refunded to the shareholder. The basis of the shareholder's
shares is increased by the amount of the  undistributed  long-term capital gains
(less  the  amount  of  capital  gains  tax paid by the  REIT)  included  in the
shareholder's long-term capital gains.

         The 1997 Tax Act reduces the maximum rate on long-term capital gains of
non-corporate  taxpayers  from 28% to 20%.  The lower rates  generally  apply to
sales or exchanges of capital assets occurring after May 6, 1997.  However,  the
reduced  long-term capital gains rates are only available for sales or exchanges
of  capital  assets  held for more than 18 months (or more than 12 months if the
sale or  exchange  occurred  after May 6, 1997 and before  July 29,  1997).  Any
long-term  capital gains from the sale or exchange of depreciable  real property
that  would  be  subject  to  ordinary  income  taxation  (i.e.,   "depreciation
recapture") if it were treated as personal property will be subject to a maximum
tax rate of 25%  instead of the 20% maximum  rate for gains  taken into  account
after July 28, 1997. Also,  under the  legislation,  for taxable years beginning
after  December 31, 2000,  the maximum  capital gains rates for assets which are
held more than 5 years are 18% and 8%  (rather  than 20% and 10%).  These  rates
will  generally  only apply to assets for which the holding  period begins after
December 31, 2000.

         Annual  Distribution  Requirements.  The 1997 Tax Act (i)  expands  the
class of excess  noncash  items  that are not  subject  to the 95%  distribution
requirement to include income from the  cancellation of  indebtedness,  and (ii)
extends the treatment of original issue  discount and coupon  interest as excess
noncash items to REITs that use an accrual method of accounting.

         Taxation  of  Taxable  U.S.  Stockholders  Generally.  The 1997 Tax Act
permits a REIT to elect to retain and pay income  tax on net  long-term  capital
gains it received. If a REIT makes this election,  the REIT shareholders include
in their  income as long-term  capital  gains their  proportionate  share of the
long-term  capital gains as designated by the REIT. The shareholder is deemed to
have  paid the  shareholder's  share  of the tax,  which  could be  credited  or
refunded to the shareholder.  The basis of the shareholder's shares is increased
by the amount of the  undistributed  long-term capital gains (less the amount of
capital  gains tax paid by the REIT)  included  in the  shareholder's  long-term
capital gains.


CAIT - Supplement No. 1
to the Prospectus dated April 28, 1997                                    P. 8
<PAGE>
         Record  Keeping  Requirements.  Under  the 1997 Tax Act,  the rule that
disqualifies  a REIT for any  year in  which  the REIT  failed  to  comply  with
regulations  to ascertain its  ownership has been replaced with an  intermediate
penalty for failing to do so. The penalty is $25,000  ($50,000  for  intentional
violations)  for any year in which the REIT did not  comply  with the  ownership
regulations.  The REIT will also be required, when requested by the IRS, to send
curative demand letters. In addition,  a REIT that complied with the regulations
for ascertaining its ownership,  and which did not know, or have reason to know,
that it was so closely held as to be  classified as a personal  holding  company
would not be treated as a personal holding company.

11. Experts.  The financial  statements of Capital Alliance Income Trust Ltd., A
Real Estate  Investment  Trust,  as of December 31, 1996 and the year then ended
have been included herein and in the Registration Statement in reliance upon the
report of Novogradac & Company LLP,  independent  Certified Public  Accountants,
appearing  elsewhere  herein,  and upon the authority of said firm as experts in
accounting and auditing.

12.  Financial  Statements.  Appended to this Supplement No. 1 are the following
financial statements of the Trust:

     (a) Annual Financial  Statements  (audited) for the year ended December 31,
1996; and

     (b) Interim  Financial  Statements  (unaudited)  for the nine-month  period
ending  September 30, 1997.  These  unaudited  statements  have been prepared in
accordance with the instructions of the Securities and Exchange  Commission Form
10-Q  and do not  include  all of the  footnotes  and  information  required  by
generally accepted accounting principles for complete financial  statements.  In
the opinion of the Trust's Manager,  all adjustments  considered necessary for a
fair  presentation  have been included.  The results for the  nine-months  ended
September  30, 1997 are not  necessarily  indicative  of the results that may be
expected for the year ending December 31, 1997.

CAIT - Supplement No. 1
to the Prospectus dated April 28, 1997                                p. 9

<PAGE>









                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                              FINANCIAL STATEMENTS
                                      with
                          Independent Auditors' Report

                                December 31, 1996



<PAGE>
                          INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
     Capital Alliance Income Trust Ltd., A Real Estate Investment Trust:

We have audited the accompanying  balance sheet of Capital Alliance Income Trust
Ltd., A Real Estate Investment Trust (see Note 1 to the financial statements) as
of December  31,  1996 and the  related  statements  of  operations,  changes in
stockholders'  equity and cash flows for the four  months  ended  April 30, 1996
(predecessor  entities  see Note 1 to the  financial  statements)  and the eight
months  ended   December  31,  1996.   These   financial   statements   are  the
responsibility of the Trust's  management.  Our  responsibility is to express an
opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of Capital Alliance Income Trust
Ltd., A Real Estate Investment Trust as of December 31, 1996, and the results of
its  operations  and its cash flows for the four  months  ended  April 30,  1996
(predecessors  - see Note 1 to the  financial  statements)  and the eight months
ended  December  31,  1996 in  conformity  with  generally  accepted  accounting
principles.




NOVOGRADAC & COMPANY LLP
San Francisco, California
March 14, 1997
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
<TABLE>
<CAPTION>
                                  Balance Sheet
                                December 31, 1996

<S>                                                                              <C>             
ASSETS
     Cash and cash equivalents                                                   $         66,798
     Restricted cash                                                                       65,109
     Accounts receivable                                                                  110,006
     Investment                                                                           200,000
     Mortgage notes receivable                                                          4,696,238
     Real estate held for sale                                                          1,312,520
     Organization costs (net of accumulated amortization of $3,216)                        18,459
     Deferred offering costs                                                              233,131
                                                                                 ----------------

     Total assets                                                                $      6,702,261
                                                                                 ================


LIABILITIES AND STOCKHOLDERS' EQUITY

     Liabilities
         Mortgage note holdbacks                                                 $         64,991
         Due to affiliates                                                                 21,294
         Other liabilities                                                                 91,393
         Mortgage notes payable                                                           578,395
                                                                                 ----------------
     Total liabilities                                                                    756,073
                                                                                 ----------------

     Stockholders' Equity
         Preferred stock, $.01 par value (liquidation value $9.50 per share)
         675,000 shares    authorized; 641,283 shares issued  and outstanding               6,413

         Common stock, $.01 par value, 2 million shares authorized;
         none issued and outstanding                                                          ---

         Additional paid in capital (Preferred stock)                                   5,939,775
     Total stockholders' equity                                                         5,946,188

     Total liabilities and stockholders' equity                                  $      6,702,261
                                                                                 ================
</TABLE>
                 See accompanying notes to financial statements.

<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

<TABLE>
<CAPTION>
                            Statements of Operations
                  For the four months ended April 30, 1996 and
                    the eight months ended December 31, 1996



                                                                   Combined
                                                                (Predecessors) (Successor)
                                                                  Four Months  Eight Months
                                                                    Ended         Ended
                                                              April 30, 1996  December 31, 1996
                                                              --------------  -----------------

<S>                                                                <C>        <C>     
REVENUES
     Interest income ...........................................   $249,636   $462,564
     Other income ..............................................     24,073     27,736
                                                                   --------   --------
         Total revenues ........................................    273,709    490,300
                                                                   --------   --------

EXPENSES
     Loan servicing fees and other expenses to related party ...     20,107     40,244
     Interest expense ..........................................       --       23,932
     Provision for loan loss ...................................     20,000     26,448
     General and administrative ................................      6,959     26,544
                                                                   --------   --------
         Total expenses ........................................     47,066    117,168
                                                                   --------   --------

NET INCOME .....................................................   $226,643   $373,132
                                                                  ========   ========



NET INCOME PER PREFERRED SHARE .................................   $  0.350   $  0.582

WEIGHTED AVERAGE PREFERRED SHARES OUTSTANDING ..................    646,971    641,464

PRO-FORMA NET INCOME PER COMMON SHARE (Note 3) .................       --         --
</TABLE>

                 See accompanying notes to financial statements 

<PAGE>


                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
<TABLE>
<CAPTION>
                  Statements of Changes in Stockholders' Equity
                  For the four months ended April 30, 1996 and
                    the eight months ended December 31, 1996


                                       Combined (Predecessors)                        (Successor)
                                       -----------------------    -------------------------------------------------

                                                                                         (Preferred)
                                       Class A         Class B   Preferred    Preferred   Additional     Retained
                                        Amount          Amount     Shares       Stock   Paid in Capital  Earnings       Total
                                        ------          ------     ------       -----   ---------------  --------       -----
<S>                                <C>             <C>                      <C>           <C>          <C>         <C>         
BALANCE AS OF JANUARY 1, 1996      $  6,087,073    $    2,957        ---    $     ---     $       ---  $      ---  $  6,090,030
Redemption of class "A" shares          (44,825)          ---        ---          ---             ---                   (44,825)
Organizational and offering costs        (5,625)          ---        ---          ---             ---                    (5,625)
Dividends                              (259,061)       (3,227)       ---          ---             ---                  (262,288)
Net income, four months ended
     April 30, 1996                     224,376         2,267        ---          ---             ---         ---       226,643
                                   ------------   -----------  ---------    ---------    ------------  ---------- -------------

BALANCE AS OF  APRIL 30, 1996         6,001,938         1,997        ---          ---             ---         ---     6,003,935
Exchange to preferred shares         (6,001,938)       (1,997)   643,730        6,437       5,997,498         ---           ---
Redemption of shares                        ---           ---     (2,447)         (24)        (23,162)        ---       (23,186)
Organizational and offering costs           ---           ---        ---          ---          (2,314)        ---        (2,314)
Dividends                                   ---           ---        ---          ---         (32,247)   (373,132)     (405,379)
Net income, eight months ended
     December 31, 1996                      ---           ---        ---          ---             ---     373,132       373,132
                                   ------------    ----------  ---------    ---------     -----------  ----------  ------------

BALANCE AS OF DECEMBER 31, 1996    $        ---    $      ---    641,283    $   6,413    $  5,939,775  $      ---  $  5,946,188
                                   ============    ==========  =========    =========    ============  ==========  ============
</TABLE>
                 See accompanying notes to financial statements.
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
<TABLE>
<CAPTION>
                            Statements of Cash Flows
                  For the four months ended April 30, 1996 and
                    the eight months ended December 31, 1996

                                                       
                                                                       Combined
                                                                    (Predecessors)    (Successor)
                                                                     Four Months      Eight Months
                                                               Ended April 30, 1996  Ended December 31, 1996
                                                               -------------------- -----------------------
<S>                                                                  <C>            <C>        
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income ..................................................   $   226,643    $   373,132
     Adjustments to reconcile net income to net cash
     provided by operating activities:
         Amortization ............................................           187          3,216
         (Increase) decrease in  accounts receivable .............       (43,733)         7,485
         Accrued interest capitalized to real estate held for sale          --          (83,681)
         Provision for loan loss .................................        20,000         26,448
         Increase (decrease) in due to affiliates ................        10,476        (40,653)
         Increase (decrease) in other liabilities ................        (3,227)         4,762
                                                                     -----------    -----------
              Net cash provided by operating activities ..........       210,346        290,709
                                                                     -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES
     (Increase) decrease in restricted cash ......................       (92,046)       121,159
     Increase (decrease) in mortgage note holdbacks ..............        92,045       (121,336)
     Investments in mortgage notes receivable ....................    (1,022,056)    (1,952,384)
     Repayments of mortgage notes receivable .....................     1,066,231      1,336,796
     Net proceeds from sale of foreclosed property ...............          --          229,129
     Capital costs of foreclosed properties ......................          --          (50,230)
                                                                     -----------    -----------
         Net cash provided by (used in) investing activities .....        44,174       (436,866)
                                                                     -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
     Redemption of shares ........................................       (44,825)       (23,186)
     Deferred offering costs .....................................          --         (161,542)
     Receipt of subscriptions receivable .........................       265,511           --
     Payment of mortgage notes payable ...........................          --         (210,546)
     Organizational and offering costs ...........................        (5,625)       (23,663)
     Dividends paid ..............................................      (262,288)      (405,379)
                                                                     -----------    -----------
         Net cash used in financing activities ...................       (47,227)      (824,316)
                                                                     -----------    -----------

NET INCREASE (DECREASE) IN CASH ..................................       207,293       (970,473)
CASH AT BEGINNING OF PERIOD ......................................       829,978      1,037,271
                                                                     -----------    -----------

CASH AT END OF PERIOD ............................................   $ 1,037,271    $    66,798
                                                                     ===========    ===========

SUPPLEMENTAL CASH FLOW INFORMATION:
     Interest expense paid .......................................   $      --      $    19,554
     Taxes paid ..................................................   $      --      $     2,814

NON-CASH ACTIVITY (Also see Note 10):
     Deferred offering costs accrued .............................   $      --      $    71,589
</TABLE>
                 See accompanying notes to financial statements.
<PAGE>


                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          Notes to Financial Statements
                  For the four months ended April 30, 1996 and
                    the eight months ended December 31, 1996



1.   Organization
     ------------

     Capital  Alliance  Income Trust Ltd., A Real Estate  Investment  Trust (the
     "Trust"),  a Delaware  corporation,  primarily  invests in  mortgage  loans
     secured  by  real  estate.  The  Trust  was  formed  December  12,  1995 to
     facilitate the combination of the mortgage investment operations of Capital
     Alliance Income Trust I, a Delaware  business trust,  and Capital  Alliance
     Income Trust II, a Delaware  business trust,  (collectively  referred to as
     the  "Predecessors",  individually  referred  to as "CAIT I" and "CAIT II",
     respectively).  CAIT  I and  CAIT  II  were  both  privately-held  mortgage
     investment  trusts which  invested  primarily in loans  secured by deeds of
     trust on one-to-four  unit  residential  properties.  The Manager,  Capital
     Alliance Advisors, Inc. (the "Manager") originates,  services and sells the
     Trust's loans.

     The effective  date of the  combination  (the  "Combination")  was midnight
     April 30,  1996,  pursuant to the  issuance  of a permit by the  California
     Commissioner of Corporations  which qualified the issuance of the preferred
     shares of the Trust issued in the Combination. Under the Agreement and Plan
     of Reorganization  among the Trust and the  Predecessors,  each outstanding
     share of the  Predecessors'  Class "A"  shares was  exchanged  into one (1)
     share of the Trust's Series A preferred stock (the "Preferred  Shares") and
     the outstanding shares of the Predecessors' Class "B" shares were exchanged
     into  Preferred  Shares  equal to one percent  (1%) of the total  number of
     Preferred Shares to be issued in the Combination of the Predecessors.

     At midnight April 30, 1996, the Trust  ("Successor")  exchanged 347,715 and
     296,015 Preferred Shares to CAIT I and CAIT II, respectively, for all whole
     shares of the  Predecessors'  outstanding  Class "A" and Class "B"  shares.
     Thereafter, all assets and liabilities of the Predecessors were transferred
     to the Trust.

     Effective  February  12,  1997,  the  Trust  became  a  registrant  of  the
     Securities and Exchange Commission.

2.   Basis of presentation
     ---------------------

     The operations of the Predecessors have been combined with the Trust due to
     the common management and directors. The Combination has been accounted for
     as a purchase.  CAIT I is considered  the acquiring  entity and CAIT II the
     acquired entity. The purchase price represents the net assets of CAIT II as
     of April 30, 1996  approximating  $2,771,351.  This amount is the  carrying
     amount of assets less  liabilities  which  approximates  fair market value.
     Therefore,  there is no excess purchase price or Goodwill.  The fair market
     value of net assets acquired was used to determine the purchase price since
     the  value  of the  Trust's  Preferred  Shares  exchanged  is  not  readily
     determinable  and the fair value of net  assets  acquired  is more  clearly
     evident.
<PAGE>
3.   Summary of significant accounting policies
     ------------------------------------------

     The financial statements for the four months ended April 30, 1996 represent
     the combined financial statements of the Predecessors (immediately prior to
     the merger).  The financial  statements for the eight months ended December
     31, 1996 represent the financial  statements of the Trust (Successor) after
     the merger described in Note 1.

     Cash and cash  equivalents.  Cash and  cash  equivalents  include  cash and
     liquid  investments with an original  maturity of three months or less. The
     Trust  deposits  cash in  financial  institutions  insured  by the  Federal
     Deposit Insurance  Corporation.  At times, the Trust's account balances may
     exceed the insured limits.  Restricted cash represents  amounts  segregated
     which will be disbursed  to mortgage  loan  borrowers  upon  completion  of
     improvements on the secured property (see Note 4).

     Revenue  recognition.  Interest  income is recorded on the accrual basis of
     accounting in accordance  with the terms of the loans.  When the payment of
     principal or interest is 90 or more days past due,  management  reviews the
     likelihood  that the loan  will be  repaid.  For  these  delinquent  loans,
     management  continues to record interest income and establishes a loan loss
     reserve  as  necessary  to  protect  against  losses in the loan  portfolio
     including accrued interest.

     Loan loss reserve.  Management reviews its loan loss provision periodically
     and  the  Trust  maintains  an  allowance  for  losses  on  mortgage  notes
     receivable at an amount that  management  believes is sufficient to protect
     against losses in the loan portfolio  given the individual loan to value of
     the Trust's  loan  portfolio  based on the latest  independent  appraisals.
     Accounts receivable deemed  uncollectible are written off or reserved.  The
     Trust  does not  accrue  interest  income on  impaired  loans  (Note 5). At
     December  31,  1996,  management  determined  that no loan loss reserve was
     necessary.

     Use of estimates.  The  preparation  of financial  statements in conformity
     with generally accepted  accounting  principles requires management to make
     estimates and assumptions that affect the amounts reported in the financial
     statements and accompanying  notes.  Actual results could differ from those
     estimates.

     Investment.  The Trust holds an interest in 99% of the outstanding  Class B
     preferred shares (20,000 shares of non voting stock) of beneficial interest
     of Sierra Capital Acceptance ("Investee"),  a Delaware business trust which
     originates and sells residential  mortgage loans.  Sierra Capital Services,
     Inc., a related party,  owns 99% of the Class A common shares of beneficial
     interest  of the  Investee  and  maintains  voting  control.  The  Class  B
     preferred  shares are  entitled to a 15% return per annum.  All net profits
     and  losses  are  allocated  to the Class A common  shares.  Class A common
     shareholders are required to contribute or loan additional capital to cover
     any operating  losses.  The Investee is taxed as a  partnership.  The Trust
     accounts for its investment under the equity method and accrues earnings as
     described  above  (15%  return) in  accordance  with the  Investee's  trust
     agreement. Earnings from this investment are recorded as interest income on
     the Statements of Operations.
<PAGE>
3.       Summary of significant accounting policies (continued)
         ------------------------------------------------------

     Income  taxes.  The Trust  intends at all times to qualify as a real estate
     investment  trust ("REIT") for federal income tax purposes,  under Sections
     856  through  860 of the  Internal  Revenue  Code of 1986,  as amended  and
     applicable Treasury Regulations. Therefore, the Trust generally will not be
     subject  to  federal  corporate  income  taxes  on its net  income  that is
     currently distributed to stockholders. To qualify as a REIT, the Trust must
     elect  to be so  treated  and  must  meet  on a  continuing  basis  certain
     requirements  relating  to the  Trust's  organization,  sources  of income,
     nature of assets, and distribution of income to shareholders.  In addition,
     the Trust must maintain  certain  records and request  certain  information
     from its stockholders designed to disclose actual ownership of its stock.

     In order to maintain its  qualification  as a REIT, the Trust must annually
     satisfy three gross income requirements. First, at least 75% of the Trust's
     gross income (excluding gross income from prohibited transactions) for each
     taxable  year  must be  derived  from,  among  other  things,  interest  on
     obligations  secured  by  mortgages  on real  property  and rents from real
     property. Second, at least 95% of the Trust's gross income (excluding gross
     income from prohibited  transactions) for each taxable year must be derived
     from the sources  described  under the 75% gross  income  test,  dividends,
     interest,  and gain from the sale or  disposition  of stock or  securities.
     Third,  short-term  gain  from the  disposition  of  securities,  gain from
     prohibited transactions,  and gain on the disposition of real property held
     for  less  than  four  years  (apart  from   involuntary   conversions  and
     disposition  of  foreclosure  property) must represent less than 30% of the
     Trust's gross income (including gross income from prohibited  transactions)
     for each taxable year.

     The Trust,  at the close of each  quarter of its  taxable  year,  must also
     satisfy three tests relating to the nature of its assets.  First,  at least
     75% of the value of the Trust's total assets must be represented  by, among
     other things,  mortgages on real property, real property,  cash, cash items
     and government  securities.  Second, not more than 25% of the Trust's total
     assets may be represented  by securities  other than those in the 75% asset
     class. Third, of the investments included in the 25% asset class, the value
     of any one issuer's  securities owned by the Trust may not exceed 5% of the
     value of the Trust's  total  assets and the Trust may not own more than 10%
     of any one issuer's outstanding voting securities.

     The  Trust,  in order to  qualify  as a REIT,  is  required  to  distribute
     dividends  (other than capital gain  dividends) to its  stockholders  in an
     amount  at  least  equal  to the sum of 95% of the  Trust's  "REIT  taxable
     income"  (excluding the Trust's net capital gain) and 95% of the net income
     (after tax), if any, from foreclosure property.

     If the Trust fails to qualify for  taxation as a REIT in any taxable  year,
     and the relief provisions do not apply, the Trust will be subject to tax on
     its  taxable  income  at  regular   corporate   rates.   Distributions   to
     stockholders  in any year in which the Trust  fails to qualify  will not be
     deductible  by the  Trust  nor will  they be  required  to be made.  Unless
     entitled to relief under specific statutory provisions, the Trust will also
     be  disqualified  from  taxation  as a REIT  for  the  four  taxable  years
     following the year during which qualification was lost.
<PAGE>
3.   Summary of significant accounting policies (continued)
     ------------------------------------------------------

     Based on the Trust's belief that it has operated in a manner so as to allow
     it to elect in its first tax return to be taxed as a REIT since  inception,
     no  provision  for  federal  income  taxes has been  made in the  financial
     statements.

     For the eight-month  period ended December 31, 1996, the  distributions per
     preferred  share are allocated  87.202% as ordinary income and 12.798% as a
     return of capital.

     Fair value of financial  instruments.  For cash and cash  equivalents,  the
     carrying amount is a reasonable  estimate of fair value.  For mortgage note
     receivables,  fair value is estimated by discounting  the future cash flows
     using the current  interest  rates at which  similar loans would be made to
     borrowers   with  similar   credit  ratings  and  for  the  same  remaining
     maturities.  It was  determined  that the  difference  between the carrying
     amount and the fair value of the mortgage notes receivable is immaterial.

     Organizational costs. Organization costs are capitalized and amortized on a
     straight-line basis over five years.

     Deferred  offering  costs.  Deferred  offering  costs  relate to an initial
     public  offering of common stock.  When the offering is completed the costs
     will be  offset  against  the  proceeds  and  recorded  as a  reduction  of
     stockholders' equity.

     Real  estate  held  for  sale.  Real  estate  held for  sale  results  from
     foreclosure of loans and at time of foreclosure is recorded at the lower of
     carrying  amount or fair value of the  property  minus  estimated  costs to
     sell. At that time senior debt to which the asset is subject is reported as
     mortgage payable. Subsequent to foreclosure,  the foreclosed asset value is
     periodically  reviewed and is adjusted to fair value.  No  depreciation  is
     taken on the real estate held for sale. Income and expenses related to real
     estate held for sale are recorded as interest income,  interest expense and
     general and administrative expenses on the Statements of Operations.

     Pro-forma earnings per share.  Historically,  the Preferred Shares received
     100% of the net  income.  The  Preferred  Shares  will  receive  an  annual
     preferred  allocation  of  income  and  distribution.  After  meeting  this
     preference,  100% of any additional  income earned from the proceeds of any
     offering  will be allocated to the Common  Shares (when  issued)  until the
     distribution  matches the  Preferred  Shares (see Note 9). No common shares
     were outstanding in prior periods.

4.   Mortgage note holdbacks
     -----------------------

     Pursuant to mortgage loan agreements between the Trust and its borrowers, a
     portion of the loan proceeds are held by the Trust in  segregated  accounts
     to be disbursed to borrowers upon completion of improvements on the secured
     property.  As of  December  31,  1996,  mortgage  note  holdbacks  from the
     consummation of mortgage loans made amounted to $64,991.
<PAGE>
5.   Mortgage notes receivable
     -------------------------

     Mortgage notes receivable  represent  transactions  with customers in which
     the Trust has invested in home equity loans on residential real estate. The
     Trust is subject to the risks  inherent in finance  lending  including  the
     risk of borrower default and bankruptcy.

     Mortgage notes receivable are stated at the principal outstanding. Interest
     on the mortgages is due monthly and  principal is due as a balloon  payment
     at loan  maturity.  The notes are secured by deeds of trust on  residential
     properties located primarily in California which results in a concentration
     of credit risk.  The value of the loan portfolio may be affected by changes
     in the economy or other conditions of the  geographical  area. A portion of
     the notes are secured by a second position on the underlying properties and
     loans are non-conforming loans.

     The  Trust  measures  impairment  based  on the fair  value of the  related
     collateral  since all loans  subject  to this  measurement  are  collateral
     dependent.

<TABLE>
<CAPTION>
     A reconciliation of mortgage notes receivable is as follows:

                                                             Combined
                                                           (Predecessors)               (Successor)
                                                           April 30, 1996           December 31, 1996
                                                           --------------           -----------------
<S>                                                       <C>                           <C>            
                   Balance at beginning of period         $     4,790,070               $     4,725,895
                   Additions during period:
                      New mortgage loans                        1,022,056                     1,952,384
                   Deductions during period:
                      Collections of principal                  1,066,231                     1,336,796
                      Foreclosures, net of reserve                    ---                       618,797
                      Provision for loan loss                      20,000                        26,448
                                                           --------------               ---------------
                   Balance at close of period              $    4,725,895               $     4,696,238
                                                           ==============               ===============

     Activity in the loan loss reserve was as follows:

                                                             Combined
                                                           (Predecessors)               (Successor)
                                                           April 30, 1996           December 31, 1996
                                                           --------------           -----------------
                   Balance, beginning of period            $       12,000               $        32,000
                   Provision for loan loss                         20,000                        26,448
                   Transfer to foreclosed asset                       ---                       (58,448)
                                                           --------------               ---------------
                   Balance, end of period                  $       32,000               $           ---
                                                           ==============               ===============
</TABLE>
<PAGE>
5.   Mortgage notes  receivable (continued)
     --------------------------------------

     The Trust's  mortgage notes receivable all relate to  non-conforming  loans
     secured by deeds of trust on single family  residences.  The following is a
     summary of the Trust's mortgage notes receivable at December 31, 1996.
<TABLE>
<CAPTION>
                                                                                                               Principal amount
                                                             Periodic                                          of loans subject
                                 Interest       Final        payment      Prior   Face amount  Carrying amount   to delinquent
       Description                 rate     maturity date     terms       liens  of mortgages   of mortgages      principal or 
       -----------               --------   -------------    -------     -------  ---------    -------------    interest (Note A) 

<S>                            <C>            <C>             <C>         <C>       <C>       <C>            <C>        
Individual loans greater than
$140,887 (3% of total
mortgage notes receivable of       13.00%      04/01/97       $1,844      First     $180,000  $ 170,196       $         0
$4,696,238):
                                   12.50%      11/01/97       $2,281      Second    $219,000     219,000                0
                                   12.50%      11/01/97       $1,625      Second    $150,000     150,000                0
                                   13.50%      08/01/01       $3,313      First     $294,000     295,159          295,159
                                   12.50%      08/01/97       $2,244      Second    $225,000     225,000                0
                                   12.50%      10/01/01       $1,822      First     $175,000     175,000                0
                                    8.00%      10/01/99       $1,615      First     $242,250     242,250                0
                                   11.50%      01/01/00       $1,862      Second    $194,300     194,300                0
                                   13.75%      01/01/98       $2,658      First     $232,000     232,000          232,000
                                   14.00%      04/01/97       $3,442      Second    $295,000     295,000                0

Loans from $100,000-$140,887   12.5% to 13.5% 12 to 36 months   ---        ---         ---       449,600                0

Loans from $50,000-$99,999     12.0% to 15.0%  6 to 61 months   ---        ---         ---     1,693,050          254,872

Loans from $20,000-$49,999     12.5% to 16.0% 12 to 61 months   ---        ---         ---       355,683                0
                                                                                              ----------      -----------

 Total Mortgage Notes Receivable at December 31, 1996                                         $4,696,238      $   782,031
                                                                                              ==========      ===========
<FN>
     (A) Delinquent loans are loans where the monthly  interest  payments are 90
     or more days overdue.  As of December 31, 1996, there were 5 loans totaling
     $698,285 of  principal  and  $33,175 of  interest  that were 90 to 180 days
     delinquent on interest  payments.  Of this principal  amount,  $121,127 has
     been  paid-off,  $295,159  has been  reinstated,  and $282,000 is operating
     under new payment terms  subsequent  to December 31, 1996.  One loan in the
     principal  amount of $83,745 and $9,500 of interest has been delinquent for
     over 180 days.  Management  has  reviewed all of the  delinquent  loans and
     believes that in all instances the fair value (estimated selling price less
     cost to dispose) of the collateral is equal to or greater than the carrying
     value of the loan including any accrued interest.
</FN>
</TABLE>
<PAGE>
6.   Accounts receivable
     -------------------

     Accounts   receivable  consists  of  accrued  interest  on  mortgage  notes
     receivable and other amounts due from borrowers.

7.   Mortgage notes payable
     ----------------------

     As of  December  31,  1996 the Trust  held  three  mortgage  notes  payable
     totaling $578,395.  These notes are payable to various banks and secured by
     first deeds of trust on various  residential  foreclosed  properties,  with
     interest  accruing at 8.25% to 8.95% per annum and  principal  and interest
     payments of $653 to $3,123 due  monthly.  The  maturity  dates vary and the
     balances outstanding are due, with any unpaid interest,  on January 1, 2010
     through June 1, 2025.  Management  believes  that the loans will be paid in
     full upon the sale of the foreclosed properties in 1997.

8.   Related party transactions
     --------------------------

     The  Manager,  which  is  owned  by  several  of  the  Trustees  and  their
     affiliates,  contracted  with the  Trust  to  provide  loan  administration
     services and receives fees for these services from the Trust.  There are no
     loan origination costs paid by the Trust,  since such costs are paid to the
     Manager by the borrowers. The Manager is also entitled to reimbursement for
     clerical and administrative  services at cost based on relative utilization
     of facilities and personnel. The Manager bears all expenses of services for
     which it is separately compensated.  During the four months ended April 30,
     1996, the Predecessors paid $20,107 to the Manager. During the eight months
     ended  December 31, 1996,  the Trust paid $40,244 to the Manager.  The loan
     servicing  fee equals  0.083% of the  monthly  (1%  annually)  value of all
     assets less liabilities and reserves.

     The Trust and the  Predecessors  also paid the Manager  $0.20 per share for
     organizing the business and marketing their securities. For the four months
     ended April 30, 1996, the Predecessors paid $5,625 to the Manager.  For the
     eight months ended December 31, 1996, the Trust paid $2,314 to the Manager.

     As described  in Note 3, the Trust holds an  investment  in Sierra  Capital
     Acceptance  and receives a 15% return per annum.  For the four months ended
     April 30,  1996,  the  Predecessors  earned  interest  of $7,500  from this
     investment.  For the eight months ended December 31, 1996, the Trust earned
     interest of $22,500 from this investment.
<PAGE>
9.   Preferred Stock
     ---------------

     The Preferred Shares are entitled to a distribution preference in an amount
     equal to an annualized return on the Net Capital  Contribution of Preferred
     Shares at each dividend  record date during such year (or, if the Directors
     do not set a record  date,  as of the first day of the month)  equal to the
     lesser of 10.25% or 150 basis points over the Prime Rate  (determined  on a
     not  less  than  quarterly  basis).  The  distribution  preference  on  the
     Preferred Shares is not cumulative.

     After  declaration of dividends for a given quarter to the Preferred Shares
     in the amount of the distribution preference,  no further distributions may
     be  declared  on the  Preferred  Shares for the  quarter  until the current
     Distributions  declared on each Common  Share for that  quarter  equals the
     distribution  preference  for each  Preferred  Share for such quarter.  Any
     additional  distributions  generally will be allocated such that the amount
     of  distributions  per share to the  holders  of the  Preferred  Shares and
     Common Shares for the quarter are equal.

     Holders  of  Preferred  Shares are  entitled  to  receive  all  liquidating
     distributions until the aggregate adjusted net capital  contribution of all
     Preferred  Shares has been reduced to zero.  Thereafter,  holders of Common
     Shares are entitled to all  liquidation  distributions  until the aggregate
     adjusted net Capital contributions of all Common Shares has been reduced to
     zero. Any subsequent liquidating  distributions will be allocated among the
     holders of the Common Shares and Preferred Shares pro rata.

     The Preferred  Shares are  redeemable by a Shareholder  annually on June 30
     for  redemption  requests  received  by May 15 of such  year.  The Board of
     Directors may in their sole discretion deny, delay,  postpone or consent to
     any or all requests for  redemption.  The redemption  amount to be paid for
     redemption   of  such   Preferred   Shares  is  the  adjusted  net  capital
     contribution  plus unpaid accrued  dividends,  divided by the aggregate net
     capital contributions plus accrued but unpaid dividends attributable to all
     Preferred  Shares  outstanding,  multiplied  by the net asset  value of the
     Trust  attributable to the Preferred  Shares which shall be that percentage
     of the  Trust's  net asset value that the  aggregate  adjusted  net capital
     contributions  of all  Preferred  Shares  bears to the adjusted net capital
     contributions of all Shares outstanding. A liquidation charge is charged by
     the Trust in connection with each  redemption as follows:  3% of redemption
     amount in 1996, 2% of redemption amount in 1997, 1% of redemption amount in
     1998; and none thereafter.
<PAGE>
10.  Real estate held for sale
     -------------------------

     During 1996 the Trust foreclosed on five mortgage notes receivable and sold
     one of the foreclosed properties in October 1996. The following table shows
     the cash and  non-cash  activity in the real  estate held for sale  account
     during 1996.
<TABLE>
<S>                                                                              <C>                     
                   Foreclosed mortgage notes, net of reserve (non-cash)          $       618,797
                   Accrued interest capitalized (non-cash)                                83,681
                   Mortgage notes payable (non-cash)                                     578,395
                   Mortgage notes payable (cash paid)                                    210,546
                   Capital costs of foreclosed properties (cash paid)                     50,230
                                                                                 ---------------
                      Total                                                            1,541,649
                   Less:   Proceeds from sale of foreclosed property (net of
                           closing costs of $25,871)                                     229,129
                                                                                 ---------------
                   Real estate held for sale, balance at 12/31/96                $     1,312,520
                                                                                 ===============
</TABLE>
     A second foreclosed  property was sold for $490,000  subsequent to December
31, 1996.

11. Future effect of recently issued accounting pronouncements
    ----------------------------------------------------------

     In March, 1997, the Financial  Accounting  Standards Board issued Statement
     of Financial Accounting Standards 128 (SFAS 128), "Earnings Per Share," and
     SFAS 129, "Disclosure of Information about Capital Structure." Based on the
     Trust's current capital structure,  the impact of implementation of both of
     these pronouncements will not be significant.

<PAGE>








                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          INTERIM FINANCIAL STATEMENTS
                                   (Unaudited)
 
                            For the Nine Month Period
                            Ending September 30, 1997



<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
<TABLE>
<CAPTION>
                                 Balance Sheets


                                                                    (Unaudited)    (Audited)
                                                              September 30, 1997  December 31, 1996
                                                              ------------------  -----------------

<S>                                                                 <C>          <C>       
ASSETS
      Cash and cash equivalents .................................   $   43,654   $   66,798
      Restricted cash ...........................................      171,959       65,109
      Accounts receivable .......................................      169,522      110,006
      Investments ...............................................      489,114      200,000
      Mortgage notes receivable .................................    4,654,228    4,696,238
      Real estate held for sale .................................      316,030    1,312,520
      Organization costs (net of accumulated amortization
            of $6,456 at September 30, 1997 and $3,216 at
            December 31, 1996) ..................................       15,573       18,459
      Deferred offering costs ...................................      409,190      233,131
                                                                    ----------   ----------

      Total assets ..............................................   $6,269,269   $6,702,261
                                                                    ==========   ==========


LIABILITIES AND STOCKHOLDERS' EQUITY

      Liabilities
           Mortgage note holdbacks ..............................   $  171,840   $   64,991
           Due to affiliates ....................................       46,594       21,294
           Other liabilities ....................................      148,548       91,393
           Mortgage notes payable ...............................         --        578,395
                                                                    ----------   ----------
      Total liabilities .........................................      366,983      756,073
                                                                    ----------   ----------
      Stockholders' Equity
            Preferred stock, $.01 par value (liquidation value
                  $9.50 per share), 675,000 shares authorized;
                  641,283 and 641,283 shares issued and
                  outstanding at September 30, 1997 and
                  December 31, 1996, respectively ...............        6,413        6,413
            Common stock, $.01 par value, 5 million and 2 million
                   shares authorized at September 30, 1997
                   and December 31, 1996, respectively,
                   none issued and outstanding ..................         --           --
            Additional paid in capital (Preferred stock) ........    5,895,873    5,939,775
                                                                    ----------   ----------
      Total stockholders' equity ................................    5,902,286    5,946,188
                                                                    ----------   ----------

      Total liabilities and stockholders' equity ................   $6,269,269   $6,702,261
                                                                    ==========   ==========
</TABLE>

                 See accompanying notes to financial statements.
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
<TABLE>
<CAPTION>
                            Statements of Operations
                                  (Unaudited)

                                                                                     (Combined)
                                                                       (Successor) (Predecessors)(Successor)
                                                                       Nine Months  Four Months  Five Months
                                                 Three Months Ended       Ended        Ended        Ended
                                                     September 30,     September 30,  April 30,  September 30,
                                                   1997        1996        1997        1996          1996
                                                   ----        ----        ----        ----          ----
<S>                                            <C>         <C>          <C>         <C>         <C>      
REVENUES
     Interest income .......................   $ 110,844   $ 191,681    $ 438,893   $ 242,136   $ 280,111
     Origination income ....................      39,673        --         72,628        --          --
     Other income ..........................      37,827      (1,397)      84,745      31,573      20,624
                                               ---------   ---------    ---------------------------------
         Total revenues ....................     188,343     190,284      596,266     273,709     300,735

EXPENSES
     Loan servicing and origination fees and
       other expenses to related party .....      38,258      15,114      104,334      20,107      25,190
     Interest expense ......................       4,183        --         43,604        --          --
     Provision for loan losses .............        --        23,000         --        20,000      33,000
     Operating expenses of real estate held        7,646        --         33,890        --          --
     General and administrative ............       4,893      21,595       27,103       6,959      17,861
                                               ---------   ---------    ---------------------------------
           Total expenses ..................      54,980      59,709      208,931      47,066      76,051
                                               ---------   ---------    ---------------------------------

     Net Income Before Gain on Real
     Estate Held for Sale ..................     133,363     130,575      387,336     226,643     224,684

     Gain on Real Estate Held for Sale .....      23,063        --         16,670        --          --

                                               _________   _________    _________________________________ 
NET INCOME .................................   $ 156,426   $ 130,575    $ 404,006   $ 226,643   $ 224,684
                                               =========   =========    =================================


NET INCOME PER
     PREFERRED SHARE .......................   $   0.244   $   0.203    $   0.630   $   0.350   $   0.350

WEIGHTED AVERAGE PREFERRED
     SHARES OUTSTANDING ....................     641,464     641,804      641,464     646,971     641,804

                 See accompanying notes to financial statements.
</TABLE>
<PAGE>

                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
<TABLE>
<CAPTION>
                            Statements of Cash Flows
                                  (Unaudited)

            
                                                                                  Combined        
                                                                  (Successor)  (Predecessors)  (Successor)
                                                                  Nine Months    Four Months   Five Months
                                                                     Ended         Ended          Ended
                                                                 September 30,   April 30,     September 30,
                                                                     1997           1996           1996
                                                                     ----           ----           ----
<S>                                                             <C>            <C>            <C>        
CASH FLOWS FROM OPERATING ACTIVITIES
     Net Income .............................................   $   404,005    $   226,643    $   224,684
     Adjustments to reconcile net income to net cash provided
     by operating activities:
       Amortization .........................................         3,240            187           --
       (Increase) decrease in  accounts receivable ..........       (55,483)       (43,733)      (146,120)
       Increase (decrease) in loan loss reserve .............          --           20,000         33,000
       Increase (decrease) in due to affiliates .............        25,300         10,476          5,713
       Increase (decrease) in other liabilities .............        57,155         (3,227)        35,052
                                                                -----------    -----------    -----------
         Net cash provided by (used in) operating activities        434,217        210,346        152,329
                                                                -----------    -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES
     (Increase) decrease in restricted cash .................      (106,850)       (92,046)       131,998
     Increase (decrease) in mortgage note holdbacks .........       106,850         92,045       (132,053)
     Investments in mortgage notes receivable ...............    (3,664,006)    (1,022,056)    (1,747,144)
     Repayments of mortgage notes receivable ................     3,295,791      1,066,231      1,210,179
     Net proceeds from sale of real estate held .............       597,398           --             --
     Capital costs of  real estate held .....................       (16,807)          --             --
     Increase in organization costs .........................          --             --           (9,238)
                                                                -----------    -----------    -----------
       Net cash provided by (used in) investing .............       212,376         44,174       (546,258)
                                                                -----------    -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
     Redemption of shares ...................................          --          (44,825)       (23,250)
     Deferred offering costs ................................      (213,933)          --          (89,536)
     Receipt of subscriptions receivable ....................          --          265,511           --
     Payment of mortgage notes payable ......................        (7,542)          --             --
     Organizational and offering costs ......................          (354)        (5,625)        (2,314)
     Dividends paid .........................................      (447,908)      (262,288)      (259,809)
                                                                -----------    -----------    -----------
       Net cash provided by (used in) financing activities ..      (669,737)       (47,227)      (374,909)
                                                                -----------    -----------    -----------

NET INCREASE (DECREASE) IN CASH .............................       (23,144)       207,293       (768,838)
CASH AT BEGINNING OF PERIOD .................................        66,797        829,978      1,037,271
                                                                -----------    -----------    -----------

CASH AT END OF PERIOD .......................................   $    43,653    $ 1,037,271    $   268,433
                                                                ===========     ==========    ===========   
     Non-cash Investing and Financing Activities
       Real Estate acquired through foreclosure                 $   316,030          --             --
       Increase in mortgage payable                                    --            --             --
</TABLE>

                 See accompanying notes to financial statements.
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          Notes to Financial Statements
              For the nine months ended September 30, 1997 and 1996
                                   (Unaudited)


1.    Organization
      ------------  

      Capital  Alliance Income Trust Ltd., A Real Estate  Investment  Trust (the
      "Trust"),  a Delaware  corporation,  primarily  invests in mortgage  loans
      secured  by real  estate.  The  Trust  was  formed  December  12,  1995 to
      facilitate  the  combination  of the  mortgage  investment  operations  of
      Capital  Alliance Income Trust I, a Delaware  business trust,  and Capital
      Alliance  Income  Trust  II,  a  Delaware  business  trust,  (collectively
      referred to as the  "Predecessors",  individually  referred to as "CAIT I"
      and "CAIT II", respectively).  CAIT I and CAIT II were both privately-held
      mortgage  investment  trusts which invested  primarily in loans secured by
      deeds of trust on one-to-four  unit residential  properties.  The Manager,
      Capital Alliance Advisors,  Inc. (the "Manager") originates,  services and
      sells the Trust's loans.

      The effective date of the  combination  (the  "Combination")  was midnight
      April 30,  1996,  at which time the Trust  (Successor)  exchanged  643,730
      Preferred  Shares for all whole  shares of the  Predecessors'  outstanding
      Class "A" and Class "B" shares.  Thereafter, all assets and liabilities of
      the Predecessors were transferred to the Trust.

      Effective  February 12, 1997, the Trust  registered its common shares with
      the Securities and Exchange  Commission  pursuant to the Securities Act of
      1933,  as amended in  connection  with a"best  efforts"  offering of up to
      1,500,000  common shares at $8.00 per share.  Listing of the shares on the
      American  Stock Exchange has been approved  subject to official  notice of
      issuance. The Trust actively commenced marketing its shares in May, 1997.

      On April 15,  1997 the Trust  formed  its  non-qualified  REIT  subsidiary
      Capital  Alliance  Funding  Corporation  ("CAFC")  to conduct  its planned
      Mortgage  Conduit  Business.  On June 27, 1997 the Trust  capitalized CAFC
      with real estate assets  carried by the Trust at a book value  $304,550 in
      exchange  for 2,000  shares of Series  "A"  Preferred  Stock  having a 99%
      economic  interest in CAFC. The Trust's Manager  invested $1,000 for 1,000
      Common  Shares of CAFC having a 1% economic  interest in CAFC. On June 30,
      1997 and  September  30,  1997,  CAFC  declared  dividends  of $5,564  and
      $14,400,  respectively,  to the Trust.  CAFC has applied to the California
      Department of Corporations for a Consumer Finance Lender's License and the
      California  Department of Real Estate for a Corporate Real Estate Broker's
      License.  Pending  receipt  of  such  licenses,  CAFC's  mortgage  banking
      activities are being  conducted  under the Manager's Real Estate  Broker's
      License.  The Trust's  Manager also  manages  CAFC and  provides  mortgage
      origination and sale services for CAFC.

2.    Basis of presentation
      ---------------------

      The accompanying  financial  statements  include the accounts of the Trust
      and the Predecessors.  The financial  information presented as of any date
      other  than  December  31 has been  prepared  from the books  and  records
      without audit. The accompanying financial statements have been prepared in
      accordance  with the  instructions  to Form 10-Q and do not include all of
      the  information  and  the  footnotes   required  by  generally   accepted
      accounting   principles  for  complete  statements.   In  the  opinion  of
      management,   all   adjustments,   consisting  only  of  normal  recurring
      adjustments,   necessary  for  a  fair   presentation  of  such  financial
      statements, have been included.

                                        6
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          Notes to Financial Statements
              For the nine months ended September 30, 1997 and 1996
                                   (Unaudited)

      The  preparation of the financial  statements in conformity with generally
      accepted  accounting  principles requires management to make estimates and
      assumptions that affect the reported amounts of assets and liabilities and
      disclosure  of  contingent  assets  and  liabilities  at the  date  of the
      financial  statements  and the  reported  amounts of revenues and expenses
      during the  reporting  period.  Actual  results  could  differ  from those
      estimates.

      These  financial  statements  should  be  read  in  conjunction  with  the
      financial  statements  and notes  thereto for the year ended  December 31,
      1996 contained in the Trust's 1996 Special  Financial  Report  pursuant to
      15d-2 on Form 10-K of the Securities and Exchange Commission.

      The  unaudited  interim  financial  statements  for the nine months  ended
      September  30, 1996  represent  the combined  financial  statements of the
      Predecessors  for the four  months  ended  April  30,  1996 and  financial
      statements of the Trust for the five months ended  September 30, 1996. The
      unaudited interim financial statements for the nine months ended September
      30, 1997 represent the financial statements of the Trust (Successor) after
      the merger described in Note 1.

      The operations of the  Predecessors  have been combined with the Trust due
      to  their  common  management  and  directors.  The  Combination  has been
      accounted for as a purchase. CAIT I is considered the acquiring entity and
      CAIT II the acquired entity.  The purchase price represents the net assets
      of CAIT II as of April 30, 1996 approximating  $2,771,351.  This amount is
      the carrying amount of assets less  liabilities  which  approximates  fair
      market value.  Therefore,  there is no excess  purchase price or goodwill.
      The fair market value of net assets  acquired  was used to  determine  the
      purchase price since the value of the Trust's  Preferred  Shares exchanged
      is not readily  determinable  and the fair value of net assets acquired is
      more clearly evident.

3.    Summary of significant accounting policies
      ------------------------------------------

      Cash and cash  equivalents.  Cash and cash  equivalents  include  cash and
      liquid  investments with an original maturity of three months or less. The
      Trust  deposits  cash in  financial  institutions  insured by the  Federal
      Deposit Insurance Corporation.  At times, the Trust's account balances may
      exceed the insured limits.  Restricted cash represents segregated cash and
      is to be disbursed  only to mortgage  loan  borrowers  upon  completion of
      certain improvements to the secured property (see Note 4).

      Revenue  recognition.  Interest income is recorded on the accrual basis of
      accounting in accordance with the terms of the loans.  When the payment of
      principal or interest is 90 or more days past due,  management reviews the
      likelihood  that the loan  will be  repaid.  For these  delinquent  loans,
      management continues to record interest income and establishes a loan loss
      reserve as  necessary  to  protect  against  losses in the loan  portfolio
      including accrued interest.

      Loan loss reserve. Management reviews its loan loss provision periodically
      and the  Trust  maintains  an  allowance  for  losses  on  mortgage  notes
      receivable at an amount that management  believes is sufficient to protect
      against losses in the loan portfolio given the individual loan to value of
      the Trust's loan  portfolio  based on the latest  independent  appraisals.
      Accounts receivable deemed uncollectible are written off or reserved.  The
      Trust does not accrue interest income on impaired loans (Note 5).

                                        7
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          Notes to Financial Statements
              For the nine months ended September 30, 1997 and 1996
                                   (Unaudited)

      Investments.  The Trust  holds  all of the  outstanding  preferred  shares
      (22,500 shares of non voting stock) and a 99% economic interest in Capital
      Alliance  Funding  Corporation  ("CAFC"),  a  Delaware  corporation  which
      originates  and  sells  residential   mortgage  loans.   Capital  Alliance
      Advisors,  Inc., the Trust's Manager, and a related party, owns all of the
      common  shares and a 1%  economic  interest in CAFC and  maintains  voting
      control. The preferred shares are entitled to a preference equal to 99% of
      Distributions  paid in any  month  or  other  period.  CAFC is  taxed as a
      corporation. The Trust accounts for its investment under the equity method
      and  accrues  earnings  as  described  above  in  accordance  with  CAFC's
      certificate of  incorporation.  Earnings from this investment are recorded
      as income on the Statements of Operations.

      The Trust holds an interest  in 99% of the  outstanding  Class B preferred
      shares  (20,000  shares of non voting  stock) of  beneficial  interest  of
      Sierra  Capital  Acceptance  ("SCA"),  a  Delaware  business  trust  which
      originates and sells residential  mortgage loans. Sierra Capital Services,
      Inc., a related party, owns 99% of the Class A common shares of beneficial
      interest  of the  Investee  and  maintains  voting  control.  The  Class B
      preferred shares are entitled to guaranteed payments equal to a 15% return
      per annum.  All net profits and losses are allocated to the Class A common
      shares.  Class A common  shareholders  are required to  contribute or loan
      additional  capital  to  cover  any  operating  losses.  SCA is taxed as a
      partnership.  The Trust  accounts  for its  investment  under  the  equity
      method.  Earnings from this  investment are recorded as interest income on
      the Statements of Operations.

      Income taxes.  The Trust in its 1996 federal  income tax return elected to
      be  taxed  as and  intends  at  all  times  to  qualify  as a real  estate
      investment trust ("REIT") for federal income tax purposes,  under Sections
      856  through  860 of the  Internal  Revenue  Code of 1986,  as amended and
      applicable Treasury Regulations.  Therefore,  the Trust generally will not
      be subject to federal  corporate  income  taxes on its net income  that is
      currently  distributed  to  stockholders.  To qualify as a REIT, the Trust
      must elect to be so treated and must meet on a  continuing  basis  certain
      requirements  relating  to the  Trust's  organization,  sources of income,
      nature of assets, and distribution of income to shareholders. In addition,
      the Trust must maintain  certain records and request  certain  information
      from its stockholders designed to disclose actual ownership of its stock.

      In order to maintain its  qualification as a REIT, the Trust must annually
      satisfy  three  gross  income  requirements.  First,  at least  75% of the
      Trust's gross income (excluding gross income from prohibited transactions)
      for each taxable year must be derived from,  among other things,  interest
      on  obligations  secured by mortgages on real property and rents from real
      property.  Second,  at least 95% of the Trust's  gross  income  (excluding
      gross income from prohibited  transactions)  for each taxable year must be
      derived  from the  sources  described  under  the 75% gross  income  test,
      dividends,  interest,  and gain from the sale or  disposition  of stock or
      securities.  Third,  short-term  gain from the  disposition of securities,
      gain from  prohibited  transactions,  and gain on the  disposition of real
      property held for less than four years (apart from involuntary conversions
      and  disposition of foreclosure  property) must represent less than 30% of
      the  Trust's  gross  income   (including   gross  income  from  prohibited
      transactions)  for each  taxable  year.  The  Trust,  at the close of each
      quarter of its taxable year, must also satisfy three tests relating to the
      nature of its  assets.  First,  at least  75% of the value of the  Trust's
      total assets must be represented by, among other things, mortgages on real
      property,  real  property,  cash,  cash items and  government  securities.
      Second,  not more than 25% of the Trust's total assets may be  represented
      by securities other than those

                                        8
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          Notes to Financial Statements
              For the nine months ended September 30, 1997 and 1996
                                   (Unaudited)

      in the 75% asset  class.  Third,  of the  investments  included in the 25%
      asset class,  the value of any one issuer's  securities owned by the Trust
      may not exceed 5% of the value of the Trust's  total  assets and the Trust
      may  not  own  more  than  10%  of any  one  issuer's  outstanding  voting
      securities.

      The Trust,  in order to  qualify  as a REIT,  is  required  to  distribute
      dividends  (other than capital gain  dividends) to its  stockholders in an
      amount  at least  equal  to the sum of 95% of the  Trust's  "REIT  taxable
      income" (excluding the Trust's net capital gain) and 95% of the net income
      (after tax), if any, from foreclosure property.

      If the Trust fails to qualify for taxation as a REIT in any taxable  year,
      and the relief  provisions do not apply,  the Trust will be subject to tax
      on its  taxable  income  at  regular  corporate  rates.  Distributions  to
      stockholders  in any year in which the Trust fails to qualify  will not be
      deductible  by the  Trust  nor will they be  required  to be made.  Unless
      entitled to relief under  specific  statutory  provisions,  the Trust will
      also be  disqualified  from  taxation as a REIT for the four taxable years
      following the year during which qualification was lost.

      Based on the  Trust's  belief  that it has  operated  in a manner so as to
      allow it to elect to be taxed as a REIT since inception,  no provision for
      federal income taxes has been made in the financial statements.

      As part of the Taxpayer  Relief Act of 1997 (the "1997 Tax Act"),  various
      changes have been made to the tax treatment of REITs effective for taxable
      years beginning  January 1, 1998.  These changes include the repeal of the
      rule that  requires  less than 30% of a REIT's  income to be derived  from
      gain on the sale of other disposition of stock or securities held for less
      than one year,  certain  real  property  held less  than four  years,  and
      property  that is sold or  disposed  of in a  prohibited  transaction.  In
      addition,  the 1997 Tax Act expands the class of excess noncash items that
      are not subject to the 95% distribution requirement to include income from
      the cancellation of indebtedness.

      Until final regulations or other pronouncements are issued by the Internal
      Revenue  Service  concerning the provisions of the 1997 Tax Act, there may
      be uncertainties affecting the interpretation of such provisions and their
      effect on a REIT in  general.  The Trust  cannot give  assurance  that its
      positions or actions in reliance on the 1997 Tax Act  provisions  will not
      be challenged by the Internal Revenue Service.

      Fair value of financial  instruments.  For cash and cash equivalents,  the
      carrying amount is a reasonable  estimate of fair value. For mortgage note
      receivables,  fair value is estimated by discounting the future cash flows
      using the current  interest  rates at which similar loans would be made to
      borrowers   with  similar  credit  ratings  and  for  the  same  remaining
      maturities.  It was determined  that the  difference  between the carrying
      amount and the fair value of the mortgage notes receivable is immaterial.

      Organizational costs.  Organization costs are capitalized and amortized on
      a straight-line basis over five years.

      Deferred  offering  costs.  Deferred  offering  costs relate to an initial
      public offering of common stock.  When the offering is completed the costs
      will be offset  against  the  proceeds  and  recorded  as a  reduction  of
      stockholder's equity.

                                        9
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          Notes to Financial Statements
              For the nine months ended September 30, 1997 and 1996
                                   (Unaudited)



      Real  estate  held for  sale.  Real  estate  held for  sale  results  from
      foreclosure  of loans and at time of  foreclosure is recorded at the lower
      of carrying  amount or fair value of the property minus estimated costs to
      sell.  At this time  senior debt to which the asset is subject is reported
      as mortgage payable. Subsequent to foreclosure, the foreclosed asset value
      is periodically reviewed and is adjusted to fair value. No depreciation is
      taken on the real estate  held for sale.  Income and  expenses  related to
      real  estate  held for sale are  recorded  as  interest  income,  interest
      expense and  general and  administrative  expenses  on the  Statements  of
      Operations.

      Pro-forma earnings per share. Prior to the merger of the Predecessors, the
      Preferred  Shares  received 100% of the Trust's net income.  The Preferred
      Shares  currently  receive an annual  preferred  allocation  of income and
      distributions.  After  completion of the current offering of common shares
      and after meeting such  preference,  100% of any additional  income earned
      will be  distributed  to the Common Shares until the  distribution  on the
      Common Shares matches that of the Preferred Shares (see Note 9). No common
      shares were outstanding in prior periods.

4.    Mortgage note holdbacks
      -----------------------

      Pursuant to mortgage loan agreements  between the Trust and certain of its
      borrowers,  a  portion  of the  loan  proceeds  are  held by the  Trust in
      segregated accounts to be disbursed only to such borrowers upon completion
      of certain improvements on the secured property.  As of September 30, 1997
      and December 31, 1996,  mortgage note holdbacks from the  consummation  of
      mortgage loans made amounted to $171,840 and $64,991, respectively.

5.    Mortgage notes receivable
      -------------------------

      Mortgage notes receivable  represent  transactions with customers in which
      the Trust has  invested in home equity loans on  residential  real estate.
      The Trust is subject to the risks  inherent in finance  lending  including
      the risk of borrower default and bankruptcy.

      Mortgage  notes  receivable  are  stated  at  the  principal  outstanding.
      Interest on the mortgages is due monthly and principal is due as a balloon
      payment  at loan  maturity.  The  notes are  secured  by deeds of trust on
      residential  properties located primarily in California which results in a
      concentration  of  credit  risk.  The value of the loan  portfolio  may be
      affected by changes in the economy or other conditions of the geographical
      area.  A portion  of the notes are  secured  by a second  position  on the
      underlying  properties  and loans are  non-conforming  loans to B/C-credit
      borrowers.

      The  Trust  measures  impairment  based on the fair  value of the  related
      collateral  since all loans  subject to this  measurement  are  collateral
      dependent.  There was no  investment  in  impaired  loans for all  periods
      presented.

6.    Accounts receivable

      Accounts  receivable  consists  of  accrued  interest  on  mortgage  notes
      receivable and other amounts due from borrowers.

                                       10
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          Notes to Financial Statements
              For the nine months ended September 30, 1997 and 1996
                                   (Unaudited)


7.    Mortgage notes payable
      ----------------------

      As of September 30, 1997 the Trust held no mortgage notes payable.

8.    Related party transactions
      --------------------------

      The  Manager,  which  is  owned  by  several  of the  Trustees  and  their
      affiliate,  contracted with the Trust to provide  administration  services
      and  receives  a fee for these  services  from the Trust.  The  Manager is
      entitled to a per annum Base  Management Fee payable monthly in arrears of
      an amount equal to 1% of the Gross Mortgage  Assets of the Trust (computed
      monthly)  plus  1/2% of cash or  money-market  or  equivalent  assets  and
      incentive  compensation  for each fiscal quarter,  equal to 25% of the net
      income of the Trust in excess of an  annualized  return on equity for such
      quarter equal to the ten year U.S. Treasury Rate plus 2% provided that the
      payment  of such  incentive  compensation  does  not  reduce  the  Trust's
      annualized  return on equity  for such  quarter  to less than the ten year
      U.S.  Treasury Rate plus 2% and amounts payable on account of the Series A
      Preferred  Preference  Amount have been paid. The Manager is also entitled
      to reimbursement for clerical and administrative services at cost based on
      relative  utilization  of  facilities  and  personnel.  Additionally,  the
      Manager will receive a Loan  Origination and Servicing Fee payable monthly
      equal  to  2%  of  the  Gross  Mortgage   Assets   together  with  certain
      miscellaneous fees from borrowers  customarily  payable in connection with
      origination  and  servicing  of  mortgages  and  fees for  other  services
      requested  by the Trust.  The Manager  bears all  expenses of services for
      which it is separately compensated. During the nine months ended September
      30,  1996,  the Trust paid  $39,254 to the Manager  under  contracts  with
      different  compensation  arrangements from those which became effective in
      February, 1997. During the nine months ended September 30, 1997, the Trust
      paid $99,611 to the Manager.

      As described in Note 3, the Trust holds an  investment  in Sierra  Capital
      Acceptance  and receives a 15% guaranteed  return per annum.  For the four
      months ended April 30, 1996, the  Predecessors  earned  interest of $7,500
      from the  investment.  For the five months ended  September 30, 1996,  the
      Trust earned interest of $12,500 from the investment.  For the nine months
      ended September 30, 1997, the Trust received distributions of $22,500 from
      this investment.

      As  described  in  Note  1,  the  Trust  formed  its  non-qualified   REIT
      subsidiary,   Capital  Alliance  Funding   Corporation,   which  commenced
      operations  in the  third  quarter  of  1997.  For the nine  months  ended
      September 30, 1997, the Trust received  distributions of $19,964 from this
      investment.

9.    Preferred Stock
      ---------------

      The  Preferred  Shares are  entitled to a  distribution  preference  in an
      amount equal to an annualized  return on the Net Capital  Contribution  of
      Preferred Shares at each dividend record date during such year (or, if the
      Directors  do not set a record  date,  as of the first  day of the  month)
      equal to the  lesser of 10.25% or 150  basis  points  over the Prime  Rate
      (determined  on  a  not  less  than  quarterly  basis).  The  distribution
      preference on the Preferred Shares is not cumulative.

                                       11
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          Notes to Financial Statements
              For the nine months ended September 30, 1997 and 1996
                                   (Unaudited)

      After declaration of dividends for a given quarter to the Preferred Shares
      in the amount of the distribution preference, no further distributions may
      be declared  on the  Preferred  Shares for the  quarter  until the current
      Distributions  declared on each Common Share for that  quarter  equals the
      distribution  preference  for each Preferred  Share for such quarter.  Any
      additional  distributions generally will be allocated such that the amount
      of  distributions  per share to the  holders of the  Preferred  Shares and
      Common Shares for the quarter are equal.

      Holders of  Preferred  Shares are  entitled  to  receive  all  liquidating
      distributions until the aggregate adjusted net capital contribution of all
      Preferred Shares has been reduced to zero.  Thereafter,  holders of Common
      Shares are entitled to all liquidation  distributions  until the aggregate
      adjusted net Capital  contributions  of all Common Shares has been reduced
      to zero. Any subsequent liquidating  distributions will be allocated among
      the holders of the Common Shares and Preferred Shares pro rata.

      The  Preferred  Shares,  at the  option  of the  Board of  Directors,  are
      redeemable by a Shareholder  annually on June 30 for  redemption  requests
      received by May 15 of such year.  The Board of Directors may in their sole
      discretion  deny,  delay,  postpone or consent to any or all  requests for
      redemption.  The  redemption  amount  to be paid  for  redemption  of such
      Preferred  Shares is the  adjusted  net capital  contribution  plus unpaid
      accrued dividends, divided by the aggregate net capital contributions plus
      accrued  but  unpaid  dividends   attributable  to  all  Preferred  Shares
      outstanding,  multiplied by the net asset value of the Trust  attributable
      to the Preferred  Shares which shall be that percentage of the Trust's net
      asset value that the aggregate  adjusted net capital  contributions of all
      Preferred  Shares bears to the adjusted net capital  contributions  of all
      Shares  outstanding.  A  liquidation  charge  is  charged  by the Trust in
      connection  with each  redemption as follows:  2% of redemption  amount in
      1997, 1% of redemption amount in 1998, and none thereafter.

                                       12
<PAGE>


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

         CAPITAL ALLIANCE
         INCOME TRUST LTD.

Minimum offering of:  $4,000,000  Minimum of 50,000 Units (Consisting of 500,000
Shares of Common Stock and 50,000  Warrants to purchase up to 50,000  additional
Shares of Common  Stock)  Each Unit  Consists  of 10 Shares and 1 Warrant for an
additional Share

    Capital  Alliance  Income  Trust Ltd., A Real Estate  Investment  Trust (the
"Trust") is a specialized  mortgage banking firm,  incorporated in Delaware that
intends to qualify as a real estate investment trust ("REIT") for federal income
tax purposes.  In its existing  portfolio  lending  business,  the Trust invests
primarily in collateral-oriented, high-yielding non-conforming home equity loans
("Home Equity  Loans")  secured  primarily by first and second deeds of trust on
single-family residences and two-to-four-unit  residential properties located in
California and other western states ("Mortgage Investment Business").

    The  proceeds  of this  offering  will be used by the Trust to  continue  to
capitalize, expand and diversify its Mortgage Investment Business. The Trust, as
an adjunct to its Mortgage Investment Business,  also plans to utilize a portion
of  the  proceeds  of  this  offering  to  establish  and  conduct  a  wholesale
non-conforming   residential   mortgage   banking   business   specializing   in
non-conforming,  A-, B/C  credit-rated  residential  mortgage  loans  ("Mortgage
Conduit Business"), either directly, through a non-qualified REIT subsidiary, or
indirectly,  through a joint venture.  It is anticipated that the mortgage loans
to be originated or purchased by the Mortgage Conduit Business initially will be
packaged  and sold in whole loan sales at a premium to  institutional  investors
and ultimately may be securitized.

     THESE SECURITIES  INVOLVE CERTAIN RISK FACTORS.  (See "RISK FACTORS at page
17.") These risks include:

o    Possible Losses from Real Estate Financing Due
    to Borrower Defaults and Insufficient Values of
    Foreclosed Properties.
o    Competition for Non-conforming Mortgage Loans
    May Reduce Profitability.
o    Losses from Planned Expansion of Mortgage
    Investment Business and Establishment of
    Mortgage Conduit Business.
o    Preferred Share Current Distribution Preference
    May Have an Adverse Effect on Common Share
    Dividends.


o     Policies and Strategies by Board of Directors are
     Subject to Future Revisions.
o     Higher Taxation of Trust as a Regular Corpora-
     tion and Reduced Funds for Dividends if Trust
     Fails to Maintain REIT Status.
o     Absence of Prior Public Market Adversely Af-
     fecting Market Value of Common Shares.
o     Risk of Trust's Total Reliance on Manager and
     its Affiliates.
o     Manager's Conflicts of Interest and Involvement
     in Other Investment Activities Adversely Affect-
     ing Trust's Operations.


THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS.  ANY  REPRESENTATION  TO THE CONTRARY IS A CRIMINAL OFFENSE.
THE ATTORNEY  GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE
MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------
                                                           Price           Underwriting      Proceeds
                                                           to the Public   Commissions(1)  to the Trust(2)
- -----------------------------------------------------------------------------------------------------------
<S>                                                     <C>                <C>             <C>  
Per Share (Minimum investment 100 Shares)                         $8.00           $.48              $7.52
Total Minimum (50,000 Units with each Unit
 consisting of 10 Shares and 1 Warrant
 for an Additional Share)                               $  4,000,000.00    $240,000.00     $ 3,760,000.00
Maximum if 150,000 Units Sold (each Unit consisting
of 10 Shares and 1 Warrant for an additional Share)(3)  $ 12,000,000.00    $720,000.00     $11,280,000.00
- -----------------------------------------------------------------------------------------------------------
</TABLE>

(See Notes to Table, Page 2)

                       BROOKSTREET SECURITIES CORPORATION
                 The Date of This Prospectus is April ____, 1997


                                                          1
<PAGE>
    The  holders of the Trust's  outstanding  Series "A"  Preferred  Shares (the
"Preferred  Shares") as a class have (1) a stated  preferential,  non-cumulative
right to  distributions  declared  each year by the Board of Directors and (2) a
specified   preference   with  respect  to   liquidating   distributions.   (See
"DISTRIBUTIONS  TO  SHAREHOLDERS"  and "SUMMARY OF  ORGANIZATION  DOCUMENTS  AND
SECURITIES.")

    There is and will be no public market for the Common  Shares (the  "Shares")
until the  conclusion  of the  Initial  Public  Offering.  The Shares  have been
approved  for  listing  on the  American  Stock  Exchange  ("AMEX"),  subject to
official notice of issuance. Until a minimum of $4,000,000 in subscription funds
have been accumulated in escrow ("Minimum  Subscription Level") with Golden Gate
Bank ("Escrow"),  San Francisco,  California,  and certain other conditions have
been satisfied,  the proceeds of the offering will remain on deposit with Escrow
and  will  not  be  available  for  operations  of  the  Trust.  (See  "PLAN  OF
DISTRIBUTION.")
                    ----------------------------------------

    In addition to issuing Common Shares,  the Trust will issue to  shareholders
Warrants  to  purchase  additional  Common  Shares  ("Shareholder  Warrants"  or
"Warrants").  The Trust will issue one  Shareholder  Warrant  for each 10 Common
Shares purchased.  Each Shareholder  Warrant entitles the holder to purchase one
Common  Share at $5.60 per Share.  The  Shareholder  Warrants  may be  exercised
during the twenty-fifth  through the forty-eighth  month following the effective
date of this offering.  Shareholder  Warrants for fractional  Shares will not be
issued. (See "SUMMARY OF ORGANIZATIONAL DOCUMENTS AND SECURITIES: DESCRIPTION OF
SHAREHOLDER WARRANTS.")

    All Shares  and  Warrants  will be held in  uncertificated  form  during the
offering period.  Certificates  evidencing ownership of Shares will be issued to
requesting  shareholders  upon the  conclusion of the offering and  certificates
evidencing  ownership of Warrants  will be issued to  shareholders  upon written
request  at the  commencement  of the  Warrant  exercise  period.  (See "PLAN OF
DISTRIBUTION.")   The  Shares  and  Warrants  will  be  freely  and   separately
transferable,  except to the extent set forth under  "Summary of  Organizational
Documents and  Securities:  Redemption of Shares and  Prohibition of Transfer of
Shares and Exercise of Warrants."  The public  offering  price of the Shares and
the exercise price of the Warrants have been determined arbitrarily by the Trust
and Managing Dealer.

Notes to Table on Cover Page:

(1) The  Trust  will pay  retail  commissions  of up to 6% on the sale of Shares
    during the initial offering period.  The Shares and Warrants will be offered
    through Brookstreet Securities  Corporation,  Irvine,  California ("Managing
    Dealer" or "Brookstreet")  and other selected selling agents  (collectively,
    the "Selected Dealers"). There is no firm commitment to purchase or sell any
    Shares or  Warrants.  The  offering  will  terminate  one year from the date
    hereof unless extended by the Trust for up to an additional year. (The Trust
    will pay  broker/dealers  2.8% per share upon the  exercise  of  Shareholder
    Warrants for costs  associated with the exercise of warrants  facilitated by
    such  broker.) The Trust has agreed to  indemnify  the Managing and Selected
    Dealers with respect to certain liabilities, including liabilities under the
    Securities Act of 1933 as amended (the "Act").

(2) Before  expenses,  estimated  at  $560,000,  all of which are payable by the
    Trust.  The  Managing  Dealer will also receive  reimbursement  for offering
    services  which  consist of  expenses  relating  to legal,  accounting,  due
    diligence, printing expenses, a non-accountable underwriting fee of $35,000,
    and  for  other  expenses  relating  to  the  registration,   marketing  and
    distribution  of the offering  (other than retail sales  commissions).  This
    reimbursement  is limited  to 3% per Share for each  Share  sold  during the
    Initial  Public   Offering.   The  Managing   Dealer  will  also  receive  a
    non-accountable  expense  allowance equal to .5% and  reimbursement of up to
    .5% per share for actual and bona fide due diligence expenses.

(3) If  1,500,000  Shares and 150,000  Shareholder  Warrants  are issued and all
    Shareholder  Warrants are  exercised  at $5.60 per Share,  the "Price to the
    Public" of all  securities  sold  hereunder will be increased to $12,840,000
    and the  "Proceeds to the Trust" will be increased to  $12,086,400.  If less
    than all the Warrants are exercised,  these amounts will be  correspondingly
    decreased.

                                        2
<PAGE>
       SPECIAL NEW YORK REQUIREMENTS.  Each purchaser of Shares in New York must
certify  that the  purchaser  has either (i) a minimum  annual  gross  income of
$35,000 and a net worth at fair market value of at least  $35,000  (exclusive of
equity in home, home furnishings and personal  automobile),  or (ii) a net worth
of $10,000 (similarly defined). No purchaser of Shares in New York may initially
purchase  less  than  315  Shares   ($2,520)   (125  Shares   [$1,000]  for  IRA
investments).

       No person has been  authorized in  connection  with this offering to give
any  information or to make any  representations  other than those  contained in
this Prospectus. This Prospectus does not constitute an offer of solicitation in
any state or other  jurisdiction  to any person to whom it is  unlawful  to make
such an  offer  or  solicitation  in that  state or  jurisdiction.  Neither  the
delivery of this Prospectus nor any sale hereunder shall under any circumstances
create an  implication  that no change in the affairs of the Trust has  occurred
since the date hereof.  If, however,  any material change in the Trust's affairs
occurs during the time this  Prospectus  is required to be delivered,  the Trust
will amend or supplement this Prospectus appropriately.

       Supplements  updating this prospectus  will be contained  inside the back
cover in the event of any material changes to the offering.

       The Trust  intends  to  furnish  its  stockholders  with  annual  reports
containing   financial  statements  audited  by  its  independent  auditors  and
quarterly  reports for the first three  quarters of each fiscal year  containing
unaudited financial information.

                                        3
<PAGE>
<TABLE>
<CAPTION>
                                TABLE OF CONTENTS


<S>                                                                                                           <C>
PROSPECTUS SUMMARY..............................................................................................7
     The Trust .................................................................................................7
     Risk Factors...............................................................................................7
     Estimated Use of Proceeds..................................................................................8
     Sources of Additional Funds................................................................................9
     Distributions and Dividend Policy..........................................................................9
     Capitalization............................................................................................10
     Selected Financial Data...................................................................................11
     Management's Discussion and Analysis of Financial Condition and Results of Operations.....................11
     Business..................................................................................................11
     Management................................................................................................12
     Executive Compensation....................................................................................13
     Certain Transactions and Relationships with Affiliates....................................................13
     Principal Stockholders....................................................................................14
     Summary of Organizational Documents and Securities........................................................14
     The Offering..............................................................................................14
     Federal Income Tax Considerations.........................................................................15
     ERISA Considerations......................................................................................15
     Plan of Distribution......................................................................................15
     Legal Matters.............................................................................................16
     Experts...................................................................................................16
     Additional Information....................................................................................16
RISK FACTORS...................................................................................................17
     Lending and Real Estate Financing Risks...................................................................17
         Loan Defaults Present a Risk of Loss to the Trust.....................................................17
         Risk That Periods of Economic Slowdown or Recession May Adversely Affect Trust Operations.............17
         Loans Made to Non-Conventional Borrowers May Entail a Higher Risk of Delinquency and Higher Losses....17
         Risk That Competition and Demand for Non-Conforming Mortgage
            Loans May Adversely Affect Trust's Profitability...................................................17
         Risk of Trust's Dependence on Independent Mortgage Loan Brokers To Originate Loans....................18
         Risks of Reduced Profitability Due to Changes in Interest Rates.......................................18
     General Business and Investment Risks.....................................................................18
         Risk of Losses Inherent in Planned Expansion of Mortgage Investment and Mortgage Conduit Businesses...18
         Risk of Competition From Mortgage Banking Firms Adversely Affecting Trust Operating Results...........18
         Risk that Limited History of Independent Operations May Not Reflect Future Operations.................18
         Risk of Future Revisions in Policies and Strategies...................................................19
         Risk that Limited Liability of Directors and Indemnification May Limit Shareholder Recourse...........19
         Risk that Absence of Prior Public Market For Common Shares May Adversely Affect Market Values.........19
         Risk of Adverse Effects of Preferred Dividend Preference on Common Share Dividends....................19
     Tax and Regulatory Risks..................................................................................19
         Risk of Higher Taxation of Trust as a Regular Corporation and Reduced Funds for
            Dividends if Trust Fails to Maintain REIT Status...................................................19
         Risk of Regulation of Lending Activities and Changing Regulatory Environment..........................20
         Risk of Regulation as an Investment Company Adversely Affecting Trust Operations......................20
     Financing Risks...........................................................................................20
         Adverse Effect of Unavailability of Funding Sources...................................................20
     Risks of Conflicts of Interest and Related Party Transactions.............................................21
         Risk of Trust's Total Reliance on Manager and its Affiliates..........................................21
         Risk of Adverse Effects on Trust's Operations Due to Manager's Conflicts of Interest
            and Investment in Other Investment Activities......................................................21
         Risk of Other Activities of Management................................................................21

                                       4

<PAGE>
         Risk of Conflicts from Lack of Separate Representation................................................21
THE TRUST......................................................................................................22
ORGANIZATION CHART.............................................................................................23
ESTIMATED USE OF PROCEEDS......................................................................................24
SOURCES OF ADDITIONAL FUNDS....................................................................................25
DISTRIBUTIONS AND DIVIDEND POLICY..............................................................................26
CAPITALIZATION.................................................................................................29
SELECTED FINANCIAL DATA........................................................................................30
MANAGEMENT'S DISCUSSION AND ANALYSIS
 OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS..............................................................32
     General...................................................................................................32
     Results of Operations.....................................................................................33
     Inflation.................................................................................................33
     Liquidity and Capital Resources...........................................................................34
BUSINESS.......................................................................................................35
     General...................................................................................................35
     Mortgage Investment Business..............................................................................35
     Mortgage Conduit Business.................................................................................37
     Hedging...................................................................................................41
     Loan Servicing............................................................................................41
     Other Investment Policies.................................................................................43
     Competition...............................................................................................43
     Regulation................................................................................................44
     Employees.................................................................................................45
     Properties................................................................................................45
     Legal Proceedings.........................................................................................45
     REIT Industry Data........................................................................................46
MANAGEMENT.....................................................................................................48
     Directors and Officers....................................................................................48
     The Manager...............................................................................................49
     Management Agreement......................................................................................51
     Management Compensation...................................................................................51
     Management Expenses.......................................................................................52
     Limits of Responsibility..................................................................................52
     Home Equity Loan Origination and Loan Servicing Agreement.................................................52
     Origination and Servicing Expenses........................................................................53
EXECUTIVE COMPENSATION.........................................................................................54
     Executive Compensation....................................................................................54
     Stock Options.............................................................................................55
     Employment Agreements.....................................................................................55
CERTAIN TRANSACTIONS AND RELATIONSHIPS WITH AFFILIATES.........................................................56
     Arrangements and Transactions with CAAI...................................................................56
     Investment in Related Mortgage Banking Firm...............................................................56
     Sale and Purchase of Loans................................................................................56
     Other Business Activities.................................................................................57
PRINCIPAL STOCKHOLDERS.........................................................................................58
SUMMARY OF ORGANIZATIONAL DOCUMENTS AND SECURITIES.............................................................59
     Description of Shares.....................................................................................59
     Dividend Preferences......................................................................................59
     Directors.................................................................................................60
     Amendment of the Certificate of Incorporation and Bylaws..................................................60
     Shareholder Limited Liability.............................................................................61
     Redemption of Shares and Prohibition of Transfer of Shares and Exercise of Warrants.......................61
     Reports to Shareholders and Rights of Examination.........................................................61

                                       5

<PAGE>
     Description of Shareholder Warrants.......................................................................61
FEDERAL INCOME TAX CONSIDERATIONS..............................................................................63
     Taxation of the Trust.....................................................................................63
     Record Keeping Requirements...............................................................................68
     Failure to Qualify........................................................................................68
     Taxation of Taxable U.S. Stockholders Generally...........................................................69
     Information Reporting and Backup Withholding..............................................................70
     Taxation of Tax-Exempt Stockholders.......................................................................70
     Taxation of Non-U.S. Stockholders.........................................................................71
     Other Tax Consequences....................................................................................72
ERISA CONSIDERATIONS...........................................................................................73
     Fiduciary and Prohibited Transaction Considerations.......................................................73
     Plan Asset Issue..........................................................................................73
PLAN OF DISTRIBUTION...........................................................................................75
     Sales Material............................................................................................76
LEGAL MATTERS..................................................................................................77
EXPERTS........................................................................................................77
ADDITIONAL INFORMATION.........................................................................................77
GLOSSARY.......................................................................................................78
INDEX TO FINANCIAL STATEMENTS..................................................................................82
HOW TO INVEST; ORDER FORM.....................................................................................___
</TABLE>
                                        6
<PAGE>

                               PROSPECTUS SUMMARY

     The following summary is qualified in its entirety by the more detailed
information and financial statement appearing elsewhere in this Prospectus.
Capitalized and certain other terms used in this Prospectus are defined in the
"Glossary."

THE TRUST:          Capital Alliance Income Trust Ltd., A Real Estate 
                    Investment Trust (the "Trust" or "CAIT") is a specialized 
                    mortgage banking firm which is in the business - as a
                    portfolio lender - of originating, purchasing and servicing
                    collateral-oriented, high-yielding non-conforming, A-, B/C
                    (or less) credit-rated home equity loans secured primarily
                    by first and second deeds of trust on single-family
                    residences and two-to-four unit residential properties
                    located in California and other western states ("Home Equity
                    Loans") ("Mortgage Investment Business"). The Trust's
                    principal executive office is 50 California Street, Suite
                    2020, San Francisco, California 94111 (Telephone (415)
                    288-9575).

                    The Trust, which will elect to be taxed as a REIT, resulted
                    from the consolidation in April 1996 of two private
                    affiliated mortgage lending firms. The Trust was
                    incorporated in Delaware in 1995. The predecessors to the
                    Trust were formed and managed by Capital Alliance Advisors,
                    Inc. ("CAAI"), which is also the Manager of the Trust, and
                    began making Home Equity Loans in 1991 and 1995,
                    respectively. As of November 30, 1996, the Trust had a
                    combined loan portfolio of 58 Home Equity Loans, aggregating
                    $4,716,884 in principal amount with a Combined-Loan-to-Value
                    Ratio of 69.18%, an average loan size of $90,709, and an
                    average weighted yield of $13.06%. 56.67% of the portfolio
                    are first deeds of trust and 43.33% are second deeds of
                    trust.

RISK FACTORS:       An investment in the Trust involves certain risks. The "RISK
                    FACTORS" section of the Prospectus discusses in more detail
                    the most important risks associated with an investment in
                    the Shares, including risks associated with mortgage lending
                    on real estate, risks associated with investment on entities
                    such as the Trust and tax risks. These risks include:

                    -    The lending business is subject to the risk that
                         borrowers will not satisfy their debt service payments
                         and that on foreclosure and liquidation of the property
                         securing such loans the Trust may suffer a loss due to
                         valuation errors in the Trust's appraisals or
                         fluctuations in the value of real estate.

                    -    The availability of non-conforming mortgage loans
                         meeting the Trust's criteria is dependent upon, among
                         other things, the size of and level of activity in
                         residential real estate. To the extent the Trust is
                         unable to obtain sufficient mortgage loans meeting its
                         criteria, the Trust's businesses will be adversely
                         affected.

                    -    The Trust's growth to date was primarily due to
                         increased mortgage origination activities as its
                         capital base expanded. The Trust intends to continue to
                         pursue a growth strategy for the foreseeable future in
                         both its Mortgage Investment Business and its planned
                         Mortgage Conduit Business. There can be no assurance
                         that the Trust will successfully achieve its planned
                         expansion or, if achieved, that the expansion will
                         result in profitable operations.

                    -    The Preferred Shares are entitled to a current
                         Distribution Preference each quarter. In order to pay
                         Current Distributions on Common Shares, the Trust must
                         declare and pay a dividend on the Preferred Shares
                         equal to the Current Distribution Preference for the
                         entire quarter before declaring or paying any dividends
                         on the Common Shares. The Trust anticipates that it
                         will have sufficient funds available for, and will be

                                       7
<PAGE>   8
                              able to legally declare and pay such 
                              distributions, although no assurance can be given
                              in this regard.

                         -    The Board of Directors has established the 
                              investment policies and operating policies and 
                              strategies set forth in this Prospectus as the 
                              investment policies and operating policies and 
                              strategies of the Trust. However, any of the 
                              policies, strategies and activities described in 
                              this Prospectus may be modified or waived by the 
                              Board of Directors, without stockholder consent. 
                              The Board of Directors may amend the Trust's 
                              Bylaws without stockholder consent.

                         -    In order to maintain its qualification as a REIT 
                              for federal income tax purposes, the Trust must 
                              continually satisfy certain tests with respect to
                              the sources of its income, the nature and 
                              diversification of its assets, the amount of its 
                              distributions to stockholders and the ownership 
                              of its stock.

                         -    If the Trust fails to qualify as a REIT in any 
                              taxable year and certain relief provisions of the
                              Code do not apply, the Trust would be subject to 
                              federal income tax as a regular, domestic 
                              corporation, and its stockholders would be subject
                              to tax in the same manner as stockholders of such
                              corporation.

                         -    There is no prior public market for the Common 
                              Shares of the Trust. Although the Common Shares
                              of the Trust are listed on the American Stock 
                              Exchange, there is no assurance that an active
                              public trading market for the Common Shares will
                              develop after the Offering or that, if developed,
                              it will be sustained.

                         -    No assurance can be given that the Trust's
                              relationships with CAAI and its affiliates will
                              continue indefinitely. The failure or inability of
                              CAAI to provide the services required of it under
                              the Management Agreement or its Loan Origination 
                              and Loan Servicing Agreement or any other 
                              agreements or arrangements with the Trust would 
                              have a material adverse effect on the Trust's 
                              business.

ESTIMATED USE OF PROCEEDS:    The proceeds of this Offering will be used by the
                              Trust to continue to capitalize, expand and 
                              diversify its Mortgage Investment Business. The 
                              Trust, also plans to utilize a portion of the 
                              proceeds of this Offering to establish and conduct
                              a wholesale non-conforming residential mortgage 
                              banking business specializing in non-conforming 
                              A-, B/C credit-rated residential mortgage loans 
                              ("Mortgage Conduit Business"). It is anticipated 
                              that the net proceeds of this offering will be 
                              received over a period of twelve months and that 
                              approximately up to 6% of such proceeds will be 
                              invested in the Mortgage Conduit Subsidiary 
                              (which amount will not exceed 5% of the total 
                              assets of the Trust) with the balance being 
                              invested in the Mortgage Investment Business and 
                              for general corporate purposes. A minimum of 90% 
                              of each dollar invested will be available for 
                              investment in mortgage investments if at least 
                              500,000 shares are sold.  (See "ESTIMATED USE OF 
                              PROCEEDS").

SOURCES OF ADDITIONAL FUNDS:  Although at this time there is no plan to seek 
                              additional capital from alternative sources, the 
                              Trust may seek the following sources for funds 
                              for investment or other Trust purposes as needed:
                              (i) the issuance of convertible or other debt, 
                              (ii) the receipt of additional capital 
                              contributions through the sale of additional 
                              Common Shares and Preferred Shares; and (iii) the
                              receipt of additional capital contributions 
                              through the exercise of warrants.

DISTRIBUTIONS AND DIVIDEND
POLICY:                       DISTRIBUTIONS AND DIVIDEND POLICY. Current 
                              Distribution and Liquidating Distributions will be
                              made to Common Shares and Preferred Shares as set
                              forth in the Trust's Certificate of Incorporation
                              and Bylaws. The Preferred 


                                       8
<PAGE>   9
                    Shares, as a class, have a non-cumulative preferential right
                    to distributions declared each year. The Distribution
                    Preference is equal to an annualized return on the Adjusted
                    Net Capital Contributions of the Preferred Shares which is
                    equal to the lesser of 10.25 % or a rate equal to 150 basis
                    points over the Prime Rate which currently equals 9.75% or
                    the amount legally available for distribution by the Trust.
                    The Trust commenced payment of distributions to the
                    Preferred Shareholders on May 16, 1996 in an amount equal to
                    the current Distribution Preference and has made consecutive
                    monthly distributions to the Preferred Shareholders at such
                    rate since that date. The holders of the Common Shares, on a
                    per share basis, are generally entitled to the next such
                    distributions up to an amount equal to that paid to the
                    holders of the Preferred Shares, on a per share basis. The
                    Trust, to comply with the REIT Provisions of the Code,
                    intends to and must distribute 95% or more of its net
                    taxable income (which does not necessarily equal net income
                    as calculated in accordance with GAAP) to its stockholders
                    each year to comply with the REIT Provisions of the Code.
                    Accordingly, Excess Distributions on the Preferred and
                    Common Shares will be made at the end of each year if 95% of
                    the Trust's net taxable income has not theretofore been
                    declared as a Distribution and any Excess Distributions made
                    on a payment date generally will be allocated such that the
                    per share distributions to the Preferred Shares and Common
                    Shares for that payment date will be the same per share.

                    The holders of Preferred Shares as a class will receive all
                    declared liquidating distributions ("Liquidating
                    Distributions") until they have recovered their entire
                    Adjusted Net Capital Contribution per Preferred Share as
                    Liquidating Distributions. The holders of Common Shares will
                    as a class be entitled to all subsequent Liquidating
                    Distributions until they have recovered their Adjusted Net
                    Capital Contribution per Common Share in a similar manner.
                    Any remaining Liquidating Distributions generally will then
                    be shared pro-rata by the holders of Common Shares and
                    Preferred Shares. (See "SUMMARY OF ORGANIZATIONAL DOCUMENTS
                    AND SECURITIES" and "DISTRIBUTIONS TO SHAREHOLDERS.")

                    Once the Minimum Subscription Level is reached and the
                    escrow conditions are met, Net Escrow Interest will be paid
                    to Common shareholders from escrow if such Net Escrow
                    Interest allocable to a Shareholder is at least $10.00.
                    Otherwise the funds will be paid to the Trust (See "PLAN 
                    OF DISTRIBUTION".) After the Trust has achieved the Minimum
                    Subscription Level, the Trust intends to pay dividends on
                    Common Shares on at least a quarterly basis as determined by
                    the Directors. The Directors intend to adopt a dividend
                    policy which will provide for distributions per Common Share
                    at a rate approximately equivalent to rates being paid by
                    money market funds from the time the Trust raises $4,000,000
                    until substantially all of the capital contributions of
                    investors are invested in Home Equity Loans and the Mortgage
                    Conduit Business. The actual timing and amount of dividends
                    will be determined by the Directors based on, among other
                    things, the Trust's earnings, cash flow, operations, and
                    financial condition. The Board of Directors has not
                    established an initial or minimum distribution level for the
                    Common Shares.

                    The Trust's predecessors from December 1991 through April
                    1996 paid 53 regular consecutive monthly distributions to
                    the Preferred Shareholders (formerly Class "A" Shares of the
                    Trust's predecessors) at rates ranging from 10.50% to 11% of
                    Net Capital Contributions per Class "A" Share. The Net
                    Capital Contribution per Preferred Share is $9.50.

                    The Trust may adopt in the future a Dividend Reinvestment


                                       9
<PAGE>   10
                         Plan ("DRP") that allows shareholders 
                         who have enrolled in the DRP to reinvest their 
                         dividends automatically in Common Shares of the Trust.
                         (see "DISTRIBUTIONS AND DIVIDEND POLICY.")

CAPITALIZATION:          The capitalization of the Trust (1) as of September 30,
                         1996 and (2) as adjusted to reflect the sale of Common
                         Shares offered hereby (assuming sale of all Common 
                         Shares offered) is as follows:

<TABLE>
<CAPTION>

                                                                                   AS ADJUSTED FOR         AS ADJUSTED
                                                                                      MINIMUM              FOR MAXIMUM
                                                                                    SUBSCRIPTION           SUBSCRIPTION
                                                                        ACTUAL        LEVEL(1)             LEVEL(2)(3)
                                                                        ------     ---------------         ------------
                         <S>                                           <C>         <C>                    <C>
                         SHAREHOLDER'S EQUITY:
                          Preferred Shares, $.01 par value              $   6,413   $    6,413             $ 6,413

                           675,000 Preferred Shares authorized;
                           641,283 Preferred Shares issued and
                           outstanding actual and as adjusted

                          Common Shares, $.01 par value                 $       0   $    5,000             $15,000

                           2,000,000 Common Shares authorized; 
                           no shares issued and outstanding actual;
                           500,000 Common Shares issued and 
                           outstanding as adjusted for minimum
                           subscription level; 1,500,000 Common 
                           Shares issued and outstanding as
                           adjusted for maximum subscription level.

                           Warrants                                     $        0   $   20,000 (4)         $60,000  (4)

                           Additional Paid - In Capital                 $5,935,967   $9,510,967             $16,600,967

                           TOTAL CAPITALIZATION                         $5,942,380   $9,542,380             $16,742,380
</TABLE>

                                                  ------------------------------
                                                     footnotes on following page




                          (1) Assumes only the Minimum Subscription Level is
                          subscribed after deducting estimated underwriting
                          commissions and estimated offering expenses payable 
                          by the Trust.

                          (2) Assumes offering is fully subscribed after 
                          deducting estimated underwriting commissions and 
                          estimated offering expenses payable by the Trust.

                          (3) Does not include 150,000 Common Shares reserved 
                          for issuance pursuant to the Shareholders' Warrants.
                          Warrants to acquire 150,000 Common Shares at an
                          exercise price of $5.60 per share will be granted to
                          Common Shareholders on the basis of one Warrant for
                          each ten Common Shares purchased. (See "PLAN OF
                          DISTRIBUTION").

                          (4) The Trust's estimated fair value of the 
                          Shareholder Warrants is $.40 per Warrant. There is
                          no current or anticipated market for the Warrants.

SELECTED FINANCIAL DATA:  Certain selected historical financial data of the 
                          Trust and its Predecessors through April 30, 1996 is 
                          presented on page 30 of this Prospectus. The combined
                          information gives effect to the combination of 
                          Capital Alliance Income Trust I and Capital Alliance 
                          Income Trust II (collectively, the 


                                       10
<PAGE>

<PAGE>
   11
                              "Predecessors") with the Trust due to common 
                              boards of directors and management (See "SELECTED
                              FINANCIAL DATA").

MANAGEMENT'S DISCUSSION
AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF
OPERATIONS:                   The Trust resulted from the consolidation of CAIT
                              I and CAIT II (the "Combination") on April 30, 
                              1996. The Trust exchanged shares of preferred 
                              stock for all of the outstanding whole shares of 
                              CAIT I and CAIT II on April 30, 1996. Thereafter 
                              all assets and liabilities of CAIT I and CAIT II 
                              were transferred to the Trust. The Trust's 
                              mortgage loan acquisitions in the nine month 
                              period ended September 30, 1996 declined to 
                              $2,276,410 from $2,601,810 in the same period of 
                              the previous year due primarily to a decrease in
                              cash available for investments in mortgage loans.
                              In 1995 mortgage loan acquisitions increased to 
                              $3,740,011 from $1,569,985 in 1994. (See "SELECTED
                              FINANCIAL DATA" and "MANAGEMENT'S DISCUSSION AND 
                              ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF 
                              OPERATIONS").

BUSINESS:                     Trust is a specialized mortgage banking firm which
                              is in the business, as a portfolio lender, of 
                              originating, purchasing and servicing collateral 
                              oriented, high yielding non-conforming, A-, B/C 
                              (or less) credit-rated home equity loans secured 
                              primarily by first and second deeds of trust
                              on single-family residences and two-to-four unit 
                              residential properties located in California and 
                              other western states ("Home Equity Loans") 
                              ("Mortgage Investment Business"). As of November 
                              30, 1996, the Trust had a combined loan portfolio 
                              of 58 Home Equity Loans, aggregating $4,716,884 in
                              principal amount with a combined-loan-to-value 
                              ratio of 69.18% and average loan size of $90,709 
                              and an average weighted yield of 13.06%. 56.67% of
                              the portfolio are first deeds of trust and 43.33%
                              are second deeds of trust. The Trust plans to 
                              expand its Mortgage Investment Business with the 
                              proceeds of this Offering.

                              The Trust also plans, with a portion of the 
                              proceeds of this Offering, to establish and 
                              conduct a wholesale non-conforming residential 
                              mortgage banking business specializing in A-, B/C
                              credit rated residential mortgage loans which are
                              originated in accordance with its underwriting 
                              guidelines ("Mortgage Conduit Business"). The
                              REIT Provisions of the Code limit the amount of 
                              capital which the Trust may invest in the Mortgage
                              Conduit Business up to 5% of the value of the 
                              Trust's total assets. Accordingly, approximately 
                              up to 6% of the proceeds of this Offering (which 
                              amount will not exceed 5% of the total assets of 
                              the Trust) will be invested in the Mortgage 
                              Conduit Business.

                              The Trust's principal sources of income from its
                              Mortgage Investment Business are the interest from
                              its investment portfolio of Home Equity Loans and
                              the fees associated with their origination. The 
                              Trust's principal sources of income from its 
                              Mortgage Conduit Business will be gains recognized
                              on the sale of A-, B-C credit Mortgages ("A-, B-C
                              Mortgages"), the net spread between interest 
                              earned on A-, B-C mortgages and the interest 
                              charges associated with borrowings used to finance
                              such loans pending their sale, and fees associated
                              with their origination.  

                              The Mortgage Conduit Business will be conducted 
                              either directly, through a non-qualified REIT 
                              subsidiary, or indirectly through a joint venture
                              which may be with Sierra Capital Acceptance 
                              ("SCA"), an affiliated company in which the Trust
                              holds a strategic investment of $200,000 or with
                              an unaffiliated third-party wholesale mortgage 
                              banking firm (See "CERTAIN TRANSACTIONS AND 
                              RELATIONSHIPS WITH AFFILIATES"). It is anticipated
                              that the mortgage loans to be originated or 
                              purchased by the Mortgage Conduit Business
                              initially will be packaged and sold in whole loan
                              sales at a premium to institutional investors and
                              ultimately may be securitized. Management believes
                              that the Trust's Mortgage Investment Business will
                              compliment its Mortgage Conduit Business by 
                              providing it 


                                       11
<PAGE>   12
                         with a reliable investor for a portion of its loan 
                         sales and that the Mortgage Conduit Business will 
                         provide a continuing source of Home Equity Loans to the
                         Mortgage Investment Business.

MANAGEMENT:              THE MANAGER. Capital Alliance Advisors, Inc. ("Manager"
                         and "CAAI"), formed in 1989 in California, will oversee
                         the day-to-day operations of the Trust, subject to the
                         supervision of the Trust's Board of Directors and 
                         pursuant to the terms of a Management Agreement (the 
                         "Management Agreement") which will become effective on
                         the effective date of this Offering. Two of the members
                         of the Board of Directors, Messrs. Brooks and Blomberg,
                         are independent directors and are unaffiliated with the
                         Trust. The Manager employs all of the personnel who 
                         conduct the Trust's Mortgage Investment Business and 
                         will employ the personnel who will conduct its Mortgage
                         Conduit Business unless such personnel are directly 
                         employed by the Mortgage Conduit Business.

                         The Manager and its principals and officers, (Messrs.
                         Swartz, Konczal and Thompson) who are also officers and
                         directors of the Trust, collectively have substantial
                         experience in originating, purchasing, financing, 
                         servicing and investing in Home Equity Loans and A-, 
                         B/C credit-rated residential mortgages. Also, Messrs. 
                         Swartz and Konczal collectively have extensive 
                         experience in the management and operations of 
                         publicly-held REITs, in real estate asset management 
                         and financing, and in providing real estate investment
                         advisory services as a real estate investment fiduciary
                         for both public and private real estate investment
                         companies and REITs. The Manager is a licensed real 
                         estate broker in California. (See "THE TRUST", 
                         "MANAGEMENT - The Manager" and "CERTAIN TRANSACTIONS 
                         AND RELATIONSHIPS WITH AFFILIATES").

                         MANAGEMENT COMPENSATION. The Manager will be entitled 
                         to receive as compensation for its services to the 
                         Trust's Mortgage Investment Business (1) a per annum 
                         Base Management Fee payable monthly in arrears in an 
                         amount equal to 1% of the gross Mortgage assets plus 
                         1/2% of cash or equivalent assets of the Trust for 
                         supervisory, administrative and management services; 
                         and (2) a per annum combined Loan Origination and Loan
                         Servicing Fee, payable monthly in an amount equal to 2%
                         of the Gross Mortgage Assets of the Trust for loan 
                         origination and servicing services. All origination
                         "points" charged in connection with the closing of Home
                         Equity Loans (other than those retained by the 
                         referring brokers) will be paid to the Trust. The 
                         Manager, in addition to the base Management Fee, will 
                         also receive incentive compensation equal to 25% of the
                         Trust's net income in excess of a return on equity 
                         equal to the ten year U.S. Treasury Rate plus 2% 
                         provided the payment of such compensation does not 
                         reduce the Trust's net income to an amount less than 
                         such return on equity and provided that all amounts 
                         payable on account of the Series A Preferred
                         Preference amount have been paid. The Manager and its
                         principals will also be entitled to receive certain
                         miscellaneous fees (i) from borrowers which are 
                         customarily payable in connection with the origination
                         and servicing of mortgage loans; (ii) for other 
                         services requested by the Trust pursuant to separate 
                         agreements approved by the Board of Directors (such as
                         property management fees and real estate brokerage 
                         commissions in connection with the management and 
                         disposition of foreclosure property); and (iii) for 
                         services rendered to the Mortgage Conduit Business. 
                         (See "MANAGEMENT - The Manager".)

EXECUTIVE COMPENSATION:  The executive officers of the Trust serve without 
                         compensation from the Trust. The affiliated Directors 
                         of the Trust serve without compensation from the Trust.
                         The unaffiliated Directors of the Trust are anticipated
                         to receive an annual Fee of $5,000 and an additional 
                         $500 for each Director's meeting attended ($300 for 
                         telephonic meetings). Both affiliated and unaffiliated
                         Directors may receive reimbursement for all 
                         out-of-pocket travel expenses and disbursement incurred
                         in attending Director's meetings and in carrying out 
                         the business of the Trust. Such Director's Fees and 
                         reimbursements are not to exceed $17,000 for the 
                         Trust's first full 


                                       12
<PAGE>   13
                                   fiscal year following this Offering. (See 
                                   "EXECUTIVE COMPENSATION").


CERTAIN TRANSACTIONS AND
RELATIONSHIPS WITH AFFILIATES:     CAAI is the Manager of the Trust and will 
                                   to the Trust in accordance with the 
                                   Management Agreement and (b) mortgage 
                                   origination and loan servicing services to 
                                   the Trust in accordance with the Mortgage 
                                   Origination and Servicing Agreement. CAAI 
                                   owns 1% of the Preferred Shares of the Trust.
                                   In addition, a majority of the Directors and
                                   the officers of the Trust also serve as 
                                   Directors and/or officers of CAAI. Upon the 
                                   formation of the Mortgage Conduit Subsidiary,
                                   CAAI will own all of the voting common stock
                                   and 1% economic interest in the Mortgage 
                                   Conduit Subsidiary. The Trust will own all of
                                   the non-voting preferred stock which 
                                   represents 99% of the economic interest in 
                                   the Mortgage Conduit Subsidiary. The Trust 
                                   will account for the 99% preferred stock 
                                   investment in the Mortgage Conduit Business 
                                   using the equity method of accounting.

                                   The Trust, because of its Predecessors' 
                                   investment of $200,000, holds Class B 
                                   Preferred Shares of Sierra Capital
                                   Acceptance ("SCA"). SCA is a wholesale 
                                   mortgage banking firm. The business of SCA 
                                   and of the Mortgage Conduit Business are 
                                   similar and may be competing. Messrs. Swartz
                                   and Konczal are principals, directors and 
                                   officers of SCA and the Trust and its Manager
                                   (See "MANAGEMENT" and "CERTAIN TRANSACTIONS 
                                   AND RELATIONSHIPS WITH AFFILIATES").

PRINCIPAL STOCKHOLDERS:            Certain information known to the Trust with 
                                   respect to the beneficial ownership of the 
                                   Trust's common stock as of December 31, 1996,
                                   and as adjusted to reflect the sale of common
                                   stock being offered hereby is presented on 
                                   page 57 of this Prospectus (See "PRINCIPAL 
                                   STOCKHOLDERS").

SUMMARY OF ORGANIZATIONAL          The Trust was incorporated in Delaware in
DOCUMENTS AND SECURITIES:          December 1995. The Trust's authorized
                                   capital stock consists of 2,000,000 Common 
                                   Shares and 675,000 Preferred Shares. The 
                                   Common and Preferred Shares each have a par 
                                   value of $0.01. Each Preferred and Common 
                                   Share is generally entitled to one vote on 
                                   all matters to be voted upon by the 
                                   Shareholders. Shareholders have all voting 
                                   rights provided by the Delaware General 
                                   Corporation Law in addition to the right to 
                                   vote upon (1) the election or removal of 
                                   directors and (2) the ratification of the 
                                   Directors' approval, renewal or termination 
                                   of the Management Agreement with CAAI.
                                   The Board of Directors consists of five 
                                   members (two of whom are unaffiliated 
                                   directors) who are divided into three classes
                                   and will serve until the first annual meeting
                                   of Shareholders at which Directors in their 
                                   respective classes are to be elected or until
                                   their successors are elected. (See 
                                   "MANAGEMENT" and "EXECUTIVE COMPENSATION"). 
                                   The number of Directors may be increased or 
                                   decreased by the Directors or the 
                                   Shareholders, but shall not be less than 
                                   three, or more than seven.
                                   The Trust's Bylaws may be amended or altered
                                   by the Board of Directors or by Shareholders
                                   owning a majority of the Shares.

                                   Within 120 days following the close of each 
                                   fiscal year, the Trust will mail an annual 
                                   report on Trust affairs to its Shareholders.
                                   This report will include audited financial 
                                   statements and contain a balance sheet, an 
                                   income statement, a statement of changes in 
                                   shareholder equity and a statement of changes
                                   in financial position.


<TABLE>
<S>                                <C>                                        <C>
THE OFFERING:                      Common Shares Offered by the Trust(1)......1,500,000 Shares

                                   Common Stock to be Outstanding after
</TABLE>


                                       13
<PAGE>   14
<TABLE>
<S>                                                                <C>
                         the Offering............................ 500,000 Shares 
                                                                       (Minimum)
                                                                1,500,000 Shares
                                                                       (Maximum)

                         Use of Proceeds..................To provide funding for
                                           Trust's Mortgage Investment Business,
                                       for its planned Mortgage Conduit Business
                                             and for general corporate purposes.

                         American Stock Exchange Symbol(2)................"CAIT"
</TABLE>

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

                         (1)  Does not include up to 150,000 Common Shares 
                              reserved for issuance upon exercise of Shareholder
                              Warrants. Shareholder Warrants to acquire up to 
                              150,000 Common Shares have a 4 year term. (See
                              "CAPITALIZATION" and "SUMMARY OF ORGANIZATIONAL
                              DOCUMENTS AND SECURITIES").

                         (2)  The shares have been approved for listing on the
                              American Stock Exchange ("AMEX"), subject to the
                              official notice of issuance.

FEDERAL INCOME TAX
CONSIDERATIONS:          The Trust intends to elect to be taxed as a REIT under
                         Sections 856 through 860 of the Internal Revenue Code 
                         of 1986, as amended (the "Code"), commencing with its 
                         taxable year ending December 31, 1996, and believes its
                         organization and proposed method of operation will 
                         enable it to meet the requirements for qualification as
                         a REIT. To maintain REIT status, an entity must meet a
                         number of organizational and operational requirements,
                         including a requirement that it currently distribute at
                         least 95% of its taxable income to its stockholders. As
                         a REIT, the Trust generally will not be subject to 
                         federal income tax on net income it distributes 
                         currently to its stockholders. If the Trust fails to 
                         qualify as a REIT in any taxable year, it will be 
                         subject to federal income tax at regular corporate 
                         rates. (See "FEDERAL INCOME TAX CONSIDERATIONS" and 
                         "RISK FACTORS Risk of Higher Taxation of Trust as a 
                         Regular Corporation and Reduced Funds for Dividends if
                         Trust Fails to Maintain REIT Status.") Even if the 
                         Trust qualifies for taxation as a REIT, the Trust may
                         be subject to certain federal, state and local taxes on
                         its income and property. The section of this Prospectus
                         entitled "FEDERAL INCOME TAX CONSIDERATIONS" contains a
                         discussion of the most significant federal income tax 
                         issues pertinent to the Trust. It also contains a 
                         description of Tax Counsel's legal opinion as to 
                         federal income tax issues which are expected to be of 
                         relevance to U.S. taxpayers who are individuals. Other
                         tax issues of relevance to other taxpayers should be 
                         reviewed carefully by such investors to determine 
                         special tax consequences of an investment prior to
                         their subscription.

ERISA CONSIDERATIONS:    The Trust's objectives and policies are designed to 
                         make an investment in Shares appropriate for Tax-Exempt
                         Investors. The Trust and its policies have been 
                         structured to meet the standard for (i) excluding the
                         assets of the Trust from the assets of the shareholders
                         which are employee benefit plans for purposes of the 
                         Employee Retirement Income Security Act of 1974 
                         ("ERISA") in accordance with the exemptions contained 
                         in the regulations of the Department of Labor and (ii)
                         eliminating "unrelated business taxable income" to 
                         tax-exempt entities. However, see "FEDERAL INCOME TAX 
                         CONSIDERATIONS - Investment by Tax-Exempt Investors" 
                         and "ERISA 

                                       14
<PAGE>   15
                         CONSIDERATIONS" herein.

   
PLAN OF DISTRIBUTION:    The Trust is offering a minimum of 500,000 Common 
                         Shares ($4,000,000) and a maximum of 1,500,000 Common
                         Shares ($12,000,000) at $8.00 per Share, together with 
                         Warrants for the purchase of up to 150,000 additional 
                         Common Shares. The Minimum Investment is 100 Shares. 
                         There is no firm commitment to purchase or sell any
                         Common Shares or Warrants. Common Shares will be 
                         offered by selling agents, on a best efforts basis, 
                         which means that no one is guaranteeing any minimum 
                         number of Shares will be sold. The Selling Agents, who
                         are members of the NASD, will be selected by 
                         Brookstreet Securities Corporation, the Managing 
                         Dealer, and the Trust. The Trust will pay retail 
                         commissions of up to 6%, non-accountable expense 
                         reimbursements of 3%, accountable expense 
                         reimbursements of .5% and reimbursement of up to .5% 
                         for actual and bona fide due diligence expenses on the
                         sale of Shares during the initial offering period.
    

LEGAL MATTERS:           The legality of the securities offered hereby has been
                         passed upon for the Trust by the Trust's special
                         counsel, Landels Ripley & Diamond LLP, San Francisco,
                         California, which has also reviewed and approved the
                         discussion of law and legal conclusions set forth in
                         "FEDERAL INCOME TAX CONSIDERATIONS", and "ERISA
                         CONSIDERATIONS". (See "RISK FACTORS - Risk of Conflicts
                         from Lack of Separate Representation").

   
EXPERTS:                 The combined financial statements of Capital Alliance 
                         Income Trust Ltd., A Real Estate Investment Trust as 
                         of December 31, 1995 and 1994 and for the three years 
                         then ended have been included herein and in the
                         Registration Statement in reliance upon the report of
                         Novogradac & Company LLP, independent certified public
                         accountants, appearing elsewhere herein, and upon the
                         authority of said firm as experts in accounting and
                         auditing. 
    

ADDITIONAL INFORMATION:  Copies of the Registration Statement of which this 
                         Prospectus forms a part and the exhibits thereto as 
                         well as any periodic reports or other information will
                         be on file at the offices of the Commission in 
                         Washington, D.C. and may be obtained at rates 
                         prescribed by the Commission upon request to the 
                         Commission and inspected, without charge, at the 
                         offices of the Commission. Additionally, the Commission
                         maintains a website that contains reports, proxy 
                         information statements and other information regarding
                         registrants such as the Trust that file electronically.
                         The address of the Commission website is 
                         http://www.sec.gov. (See "ADDITIONAL INFORMATION").


                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]


                                       15
<PAGE>   16
- --------------------------------------------------------------------------------

                                  RISK FACTORS
- --------------------------------------------------------------------------------


         In addition to the other information contained in this Prospectus, the
following risk factors should be carefully considered before making an
investment in the Trust. This Prospectus contains forward-looking statements
which involve risks and uncertainties. The Trust's actual results could differ
materially from those anticipated in these forward-looking statements as a
result of certain factors, including those set forth in the following risk
factors and elsewhere in this Prospectus.

LENDING AND REAL ESTATE FINANCING RISKS.

         1. LOAN DEFAULTS PRESENT A RISK OF LOSS TO THE TRUST. The lending
business is subject to the risk that borrowers will not satisfy their debt
service payments and that on foreclosure and liquidation of the property
securing such loans the Trust may suffer a loss due to valuation errors in the
Trust's appraisals or fluctuations in the value of real estate.

         As of November 30, 1996, the Trust's loan portfolio included total
loans of $4,641,886 of which $50,000, representing 1% of the loans, were
delinquent 90 days or more, (compared to $341,984 or 9% of such loans at
December 31, 1995). The balance of delinquent loans in the process of
foreclosure at November 30, 1996 totalled $410,195 or 8% of the loan portfolio
(compared to $139,000 or 3% of the loan portfolio at December 31, 1995) of which
$378,195 involved loans to borrowers in bankruptcy (See "BUSINESS"). With
respect to second mortgage loans, the Trust's security interest in the property
securing its loan is subordinated to the interest of a first mortgage lender. If
the value of the property securing a second mortgage loan is not sufficient to
repay the borrower's obligation to the first mortgage holder upon foreclosure,
there will be no realizable value in such property to satisfy the borrower's
obligation to the Trust. Similarly, if the value of the property securing a
mortgage loan declines sufficiently over time, the realizable value in such
property may be less than the borrower's obligation to the Trust. While such
risks could have an adverse effect on the Trust's operations, the Trust's policy
to make only loans with no more than a 75% Combined-Loan-to-Value is intended to
mitigate such risks.

         2. RISK THAT PERIODS OF ECONOMIC SLOWDOWN OR RECESSION MAY ADVERSELY
AFFECT TRUST OPERATIONS. Such periods of economic slowdown or recession may be
accompanied by decreased demand for consumer credit and declining real estate
values. Any material decline in real estate values reduces the ability of
borrowers to use home equity to support borrowings and increases the
loan-to-value ratios of loans previously made by the Trust, thereby weakening
collateral coverage and increasing the possibility of a loss in the event of
default. Further, delinquencies, foreclosures and losses generally increase
during economic slowdowns or recessions. Because of the Trust's focus on
borrowers who have tarnished credit and who are unable or unwilling to obtain
mortgage financing from conventional mortgage sources ("Non-conventional
Borrowers"), the actual rates of delinquencies, foreclosures and losses on such
loans could be higher under adverse economic conditions than those currently
experienced in the conforming mortgage lending industry in general. Also, any
sustained period of such increased delinquencies, foreclosures or losses could
adversely affect the pricing of the Trust's whole loan sales in its planned
Mortgage Conduit Business.

         3. LOANS MADE TO NON-CONVENTIONAL BORROWERS MAY ENTAIL A HIGHER RISK OF
DELINQUENCY AND HIGHER LOSSES. While many non-conforming lenders will accept
loans with a Combined Loan-to-Value Ratio of 90% or more, the Trust believes
that the underwriting criteria it employs, (particularly the maximum of 75%
Combined Loan-to-Value Ratio of its Home Equity Loans and the 90% Test applied
to all loans) are conservative and will enable it to mitigate the higher risks
inherent in loans made to Non-conventional Borrowers. However, no assurance can
be given that such criteria or methods will afford adequate protection against
such risks.

         4. RISK THAT COMPETITION AND DEMAND FOR NON-CONFORMING MORTGAGE LOANS
MAY ADVERSELY AFFECT TRUST'S PROFITABILITY. The availability of non-conforming
mortgage loans meeting the Trust's criteria is dependent upon, among other
things, the size of and level of activity in residential real estate. The size
and level of activity in the residential lending market depend on various
factors, including the level of interest rates, regional and national economic
conditions and inflation and deflation in residential property values, as well
as the general regulatory and tax environment as it relates to mortgage lending.
To the extent the Trust is unable to obtain sufficient mortgage loans meeting
its criteria, the Trust's businesses will be adversely affected.

         5. RISK OF TRUST'S DEPENDENCE ON INDEPENDENT MORTGAGE LOAN BROKERS TO
ORIGINATE LOANS. The Trust, through its Manager, depends and will depend largely
on independent mortgage loan brokers, financial institutions and mortgage
bankers for its originations and purchases of mortgage loans in both its
Mortgage Investment Business and its planned Mortgage Conduit Business. The
Trust's competitors also seek to establish relationships with such 

                                       16
<PAGE>   17
independent mortgage brokers, financial institutions and mortgage bankers, none
of whom is contractually obligated to continue to do business with the Trust.
Since independent mortgage loan brokers are generally unable to directly fund
mortgages for their clients they are dependent on financial institutions and
mortgage banking firms, such as the Trust and its competitors to fund such
loans.

         6. RISKS OF REDUCED PROFITABILITY DUE TO CHANGES IN INTEREST RATES.
Profitability may be directly affected by the level of and fluctuations in
interest rates which affect the Trust's ability to earn a spread between
interest received on its loans held for investment and its cost of capital in
its Mortgage Investment Business or for loans held for sale in its planned
Mortgage Conduit Business and rates paid on warehouse lines and premiums
available in the securitization market. A substantial and sustained increase in
interest rates could adversely affect the Trust's ability to originate and
purchase loans. A significant decline in interest rates could increase the level
of loan prepayments and reduce a portfolio's yield since the funds from such
prepayments would generally be replaced in lower yielding loans. Substantially
all variable rate mortgages to be originated or purchased by the Trust, either
in its Mortgage Investment or Conduit Business will include a "teaser" rate,
i.e., an initial interest rate significantly below the fully indexed interest
rate at origination. Although these loans are underwritten at the fully indexed
rate at origination, borrowers may encounter financial difficulties as a result
of increases in the interest rate over the life of the loan.

GENERAL BUSINESS AND INVESTMENT RISKS.

         1. RISK OF LOSSES INHERENT IN PLANNED EXPANSION OF MORTGAGE INVESTMENT
AND MORTGAGE CONDUIT BUSINESSES. The Trust's growth to date was primarily due to
increased mortgage origination activities as its capital base expanded. The
Trust intends to continue to pursue a growth strategy for the foreseeable future
in both its Mortgage Investment Business and its planned Mortgage Conduit
Business. Such expansion and its operating results will depend on the Trust's
ability to expand its mortgage origination, purchasing and sales activities. The
Trust plans to continue its loan origination growth in its Mortgage Investment
Business by expanding its lending area, through CAAI's expansion of its
cooperating broker network, and establishment of correspondent relationships and
through loan originations and purchases from its planned Mortgage Conduit
Business. There can be no assurance that the Trust will anticipate and respond
effectively to all of the changing demands that its expanding operations will
have on the Trust's management, information and operating systems, and the
failure to adapt its systems could have a material adverse effect on the Trust's
result of operations and financial condition. There can be no assurance that the
Trust will successfully achieve its planned expansion or, if achieved, that the
expansion will result in profitable operations.

         2. RISK OF COMPETITION FROM MORTGAGE BANKING FIRMS ADVERSELY AFFECTING
TRUST OPERATING RESULTS. As a marketer of mortgage loans, the Trust faces
intense competition, primarily from mortgage banking companies, commercial
banks, credit unions, thrift institutions, finance companies and other private
lenders. Many of these competitors are substantially larger and have more
capital and other resources than the Trust. The current level of gains being
realized in the mortgage banking industry on the sale of the type of loans the
Trust's Mortgage Conduit Business plans to originate and purchase is attracting
and may continue to attract additional competitors into this market with the
possible effect of lowering gains that may be realized on the Trust's Mortgage
Conduit Business loan sales. (See "BUSINESS - Competition").

         3. RISK THAT LIMITED HISTORY OF INDEPENDENT OPERATIONS MAY NOT REFLECT
FUTURE OPERATIONS. The Trust through its predecessors commenced operations in
January 1991. Although the Trust's Predecessors and the Trust have been
profitable for each year since inception and have experienced growth in mortgage
loan originations and total revenues relative to prior years, there can be no
assurance that the Trust will be profitable in the future or that these rates of
growth will be sustainable or are indicative of future results. Additionally,
the loss experience of the Trust's loans to date may not be indicative of future
results since loans have been outstanding for a relatively short period of time
and only seven loans have been foreclosed since the inception of the Trust's
Predecessors. (See "BUSINESS - Mortgage Investment Business").

         4. RISK OF FUTURE REVISIONS IN POLICIES AND STRATEGIES. The Board of
Directors has established the investment policies and operating policies and
strategies set forth in this Prospectus as the investment policies and operating
policies and strategies of the Trust. However, any of the policies, strategies
and activities described in this Prospectus may be modified or waived by the
Board of Directors, without stockholder consent. The Board of Directors may
amend the Trust's Bylaws without stockholder consent.

         5. RISK THAT LIMITED LIABILITY OF DIRECTORS AND INDEMNIFICATION MAY
LIMIT SHAREHOLDER RECOURSE. The Directors are directors of a Delaware
corporation, and are required to perform their duties in good faith, and in a
manner believed by the Directors to be in the best interests of the Trust.
Pursuant to the Delaware General Corporation 


                                       17
<PAGE>   18
Law, the Directors are not personally liable to any person, other than the Trust
or a Shareholder, for any act, omission or obligation of the Trust or any
director thereof, except for liability arising from his own willful misfeasance,
bad faith, gross negligence or disregard of duty. The Trust's officers,
employees and agents are also required to act in good faith and in a manner
believed by them to be in the best interests of the Trust in handling its
affairs.

         The Directors intend to obtain insurance at Trust expense in reasonable
amounts and to the extent that it is available at economical costs, against
losses arising from tort claims or other claims that may be made against a
Director, officer, employee or other agent of the Trust. The Trust will
indemnify its Directors, officers and employees. Other agents of the Trust may
be indemnified on the same basis in the discretion of the Directors in a
specific case. The Trust intends to enter into contracts which provide indemnity
to its Directors and officers and agents, including the Manager, as permitted by
the Certificate of Incorporation. Shareholders, accordingly, will be entitled to
more limited rights of action than they would have absent the Certificate of
Incorporation's limitations of Directors', officers' and agents' liability and
such indemnification agreements.

         6. RISK THAT ABSENCE OF PRIOR PUBLIC MARKET FOR COMMON SHARES MAY
ADVERSELY AFFECT MARKET VALUES. There is no prior public market for the Common
Shares of the Trust. Although the Shares have been approved for listing on the
American Stock Exchange, subject to the official notice of issuance, there can 
be no assurance that an active public trading market for the Common Shares will
develop after the Offering or that, if developed, it will be sustained. The
public offering price of the Common Shares offered hereby has been determined by
negotiations between the Trust and the Managing Dealer and may not be indicative
of the price at which the Common Shares will trade after the Offering. (See
"PLAN OF DISTRIBUTION"). Consequently, there can be no assurance that the market
price for the Common Shares will not fall below the initial public offering
price.

         7. RISK OF ADVERSE EFFECTS OF PREFERRED DIVIDEND PREFERENCE ON COMMON
SHARE DIVIDENDS. The Preferred Shares are entitled to a Current Distribution
Preference each quarter. In order to pay Current Distributions on Common Shares,
the Trust must declare and pay a dividend on the Preferred Shares equal to the
Current Distribution Preference for the entire quarter before declaring or
paying any dividends on the Common Shares. The Trust anticipates that it will
have sufficient funds available for, and will be able to legally declare and pay
such distributions, although no assurance can be given in this regard. (See
"DISTRIBUTIONS AND DIVIDEND POLICY").

TAX AND REGULATORY RISKS.

         1. RISK OF HIGHER TAXATION OF TRUST AS A REGULAR CORPORATION AND
REDUCED FUNDS FOR DIVIDENDS IF TRUST FAILS TO MAINTAIN REIT STATUS. The Trust
currently operates and has operated in a manner intended to allow it to qualify
as a REIT under the Internal Revenue Code of 1986, as amended (the "Code").
Although the Trust believes that it will continue to operate in such a manner,
no assurance can be given that the Trust will remain qualified as a REIT.
Qualification as a REIT involves the satisfaction of numerous requirements (some
on an annual and others on a quarterly basis) established under highly technical
and complex Code provisions for which there are only limited judicial and
administrative interpretations, and involve the determination of various factual
matters and circumstances not entirely within the Trust's control. For example,
in order to qualify as a REIT, at least 95% of the Trust's gross income
(including its share of income from its investment in SCA) in any year must be
derived from qualifying sources and the Trust must pay distributions to
stockholders aggregating annually at least 95% of its taxable income, including
income from its investment in SCA (calculated without regard to the dividends
paid deduction and excluding net capital gains). No assurance can be given that
legislation, new regulations, administrative interpretations or court decisions
will not significantly change the tax laws with respect to qualification as a
REIT.

         Among the requirements for REIT qualification is that the value of any
one issuer's securities held by a REIT may not exceed the value of 5% of the
REIT's total assets on certain testing dates. (See "FEDERAL INCOME TAX
CONSIDERATIONS - Requirements for Qualification"). The Trust believes that the
aggregate value of the securities of SCA held by the Trust are less than 5% of
the value of the Trust's total assets.

         If the Trust was to fail to qualify as a REIT in any taxable year, the
Trust would be subject to federal income tax (including any applicable
alternative minimum tax) on its taxable income at regular corporate rates and
would not be allowed a deduction in computing its taxable income for amounts
distributed to its stockholders. Moreover, unless entitled to relief under
certain statutory provisions, the Trust also would be disqualified from
treatment as a REIT for the four taxable years following the year during which
qualification is lost. This treatment would reduce the net earnings of the Trust
available for investment or distribution to stockholders because of the
additional tax liability of 

                                       18
<PAGE>   19
the Trust for the years involved. In addition, distributions to stockholders
would no longer be required to be made. (See "FEDERAL INCOME TAX CONSIDERATIONS
- - - Failure to Qualify").

         2. RISK OF REGULATION OF LENDING ACTIVITIES AND CHANGING REGULATORY
ENVIRONMENT. The operations of the Trust are subject to extensive regulation by
federal, state and local governmental authorities. Although the Trust believes
that its Mortgage Investment Business is in compliance in all material respects
with applicable local, state and federal laws, rules and regulations, and that
its planned Mortgage Conduit Business will conduct its business in the same
manner, there can be no assurance that more restrictive laws, rules and
regulations will not be adopted in the future which could make compliance much
more difficult or expensive, restrict the Trust's ability in its separate
businesses to originate or sell loans, further limit or restrict the amount of
interest and other charges earned under loans originated or purchased by the
Trust, or otherwise adversely affect the business or prospects of the Trust.
(See "BUSINESS - Regulation").

         3. RISK OF REGULATION AS AN INVESTMENT COMPANY ADVERSELY AFFECTING
TRUST OPERATIONS. The Trust at all times intends to conduct its business so as
not to become regulated as an investment company under the Investment Company
Act. Accordingly, the Trust does not expect to be subject to the restrictive
provisions of the Investment Company Act. The Investment Company Act exempts
entities that are "primarily engaged in the business of purchasing or otherwise
acquiring mortgages and other liens on and interests in real estate"
("Qualifying Interest"). Under the current interpretation of the staff of the
Commission, in order to qualify for this exemption, the Trust must maintain at
least 55% of its assets directly in mortgage loans, and certain other Qualifying
Interests in real estate. The Trust does not intend to invest in or issue
mortgage securities with respect to an underlying pool of mortgages, mortgage
securities which would not qualify as Qualifying Interests for purposes of the
55% requirement. If the Trust fails to qualify for exemption from registration
as an investment company, its ability to use leverage in its Mortgage Investment
Business would be substantially reduced, and it would be unable to conduct its
business as described herein. Any such failure to qualify for such exemption
could have a material adverse effect on the Trust.

FINANCING RISKS.

         1. ADVERSE EFFECT OF UNAVAILABILITY OF FUNDING SOURCES. Financial
service companies like the Trust have a constant need for capital to finance
their lending activities. The Trust's planned Mortgage Conduit Business will
fund the majority of its loan origination and purchasing activities by borrowing
on warehouse lines of credit secured by pledges of its loans, in most cases
until the pledged loans are sold and the lenders repaid. While the Trust expects
to be able to obtain financing for its Mortgage Conduit Business, there can be
no assurance that financing will be obtainable on favorable terms. To the extent
that the Mortgage Conduit Business is not successful in financing the funding of
loans or in selling its loans into the secondary markets for such loans, it may
have to curtail its loan origination and purchasing activities, which could have
a material adverse effect on its operations.





RISKS OF CONFLICTS OF INTEREST AND RELATED PARTY TRANSACTIONS.

         1. RISK OF TRUST'S TOTAL RELIANCE ON MANAGER AND ITS AFFILIATES. The
Trust is subject to conflicts of interest arising from its relationship with its
Manager, CAAI and its affiliates. The Trust will rely upon CAAI to provide
management, loan origination and loan servicing services to the Trust for the
day-to-day operations of its business. CAAI will have approximately 7 employees
on the effective date of this Offering who are engaged in the management and
operations of the Trust's Mortgage Investment Business. The Trust will have five
Directors, three of whom are principals of the Manager. The Directors and the
Manager will have sole discretion and authority to manage the affairs of the
Trust. (See "MANAGEMENT" and "EXECUTIVE COMPENSATION"). The Bylaws of the Trust,
however, prohibit any loan by the Trust to the Manager. In the event of the
resignation or dissolution of the Manager or all of the Directors, the Trust
would continue and the Shareholders would be entitled to elect successor
Directors who could, in turn, retain a new Manager. (See "SUMMARY OF
ORGANIZATIONAL DOCUMENTS AND SECURITIES"). The success of the operation of the
Trust depends in large part upon the services and knowledge of Messrs. Swartz,
Konczal and Thompson, officers and directors of CAAI. Since the loss of one or
more of those officers' services for any reason could have a material adverse
effect on the Trust, the Trust will carry key man insurance for CAAI on the
lives of Messrs. Swartz, Thompson and Konczal. If their services become
unavailable for any reason, it may be difficult or impossible for the Trust to
find a suitable replacement. The Unaffiliated Directors constitute a majority of


                                       19
<PAGE>   20
the Audit Committee of the Trust which will review the Trust's financial
statements and will deal with the Trust's annual report and its auditors.

         2. RISK OF ADVERSE EFFECTS ON TRUST'S OPERATIONS DUE TO MANAGER'S
CONFLICTS OF INTEREST AND INVESTMENT IN OTHER INVESTMENT ACTIVITIES. The Manager
and its Affiliates also may engage in other business activities, investments or
ventures, independently or with others, and are not obligated to devote all of
their time to the Trust's affairs. No assurance can be given that the Trust's
relationships with CAAI and its affiliates will continue indefinitely. The
failure or inability of CAAI to provide the services required of it under the
Management Agreement or its Loan Origination and Loan Servicing Agreement or any
other agreements or arrangements with the Trust would have a material adverse
effect on the Trust's business. In addition, as the holder of all of the
outstanding voting stock of the planned Mortgage Conduit Business, CAAI will
have the right to elect all directors of the Mortgage Conduit Subsidiary and the
ability to control the outcome of all matters for which the consent of the
holders of the common stock of the Mortgage Conduit Subsidiary is required. (See
"BUSINESS - Mortgage Conduit Business").

         3. RISKS OF OTHER ACTIVITIES OF MANAGEMENT. Messrs. Swartz and Konczal
provide services to, and receive compensation from, other businesses not 
related to the Trust (See "MANAGEMENT" and "CERTAIN TRANSACTIONS AND
RELATIONSHIPS WITH AFFILIATES"). As a consequence, neither Mr. Swartz nor Mr.
Konczal will devote all of their professional time on the operations of the
Trust. Although Messrs. Swartz and Konczal believe that they will have
sufficient time to discharge fully their responsibilities to the Trust, they
will have conflicts of interest in allocating their time between the Trust and
their other business activities in which they are involved. 

   
         4. RISK OF CONFLICTS FROM LACK OF SEPARATE REPRESENTATION. Landels
Ripley & Diamond LLP of San Francisco is acting as counsel to both the Trust and
the Manager, and, as such, has rendered legal services with respect to certain
Trust matters. Landels Ripley & Diamond LLP is also counsel to certain
Affiliates of the Manager. Landels Ripley & Diamond LLP is now furnishing, and
may in the future furnish, legal services to other entities and the Trust, which
are sponsored by the Manager or its Affiliates. In the event that a conflict of
interest should develop, the Manager will cause the entities with conflicting
interest to engage separate counsel. No separate counsel has been retained to
represent the interest of shareholders in connection with this offering.
    


                [REMAINDER OF THE PAGE INTENTIONALLY LEFT BLANK]



                                       20
<PAGE>   21
- - ------------------------------------------------------------------------------

                                    THE TRUST
- - ------------------------------------------------------------------------------

         The Trust is a specialized mortgage banking firm engaged in the
business of originating, purchasing, and servicing collateral-oriented,
high-yielding non-conforming residential mortgages, consisting primarily of Home
Equity Loans (the "Mortgage Investment Business"). Home Equity Loans are
primarily made to borrowers with impaired credit who own single-family
residences or two-to-four unit residential properties with relatively low
combined loan-to-value ratios for the purposes of debt consolidation, business,
home improvements and a variety of other purposes.

         The Trust was incorporated in Delaware on December 12, 1995 and is the
surviving entity of a consolidation effective as of April 30, 1996 of Capital
Alliance Income Trust I ("CAIT I") and Capital Alliance Income Trust II ("CAIT
II"), which were Delaware business trusts formed in 1991 and 1994, respectively.
(See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS"). Both CAIT I and CAIT II were managed by CAAI, the Manager of the
Trust. The consolidation of CAIT I and CAIT II into the Trust was effected after
a "fairness" hearing conducted by the California Corporations Commissioner, the
issuance of a permit by the California Commissioner of Corporations qualifying
the issuance of the Trust's Preferred Shares in the consolidation, and the
approval of the consolidation by the shareholders of both CAIT I and CAIT II.

         The Trust intends to operate in a manner that permits the Trust to
elect, and it intends to elect, to be a REIT for federal income tax purposes.
The Trust expects to generate income for distribution to its stockholders
primarily from the net interest and origination income derived from its Mortgage
Investment Business and dividend income from the operation of its Mortgage
Conduit Business. As a result of its REIT status, the Trust will be permitted to
deduct dividend distributions to stockholders in calculating its taxable income,
thereby effectively eliminating the "double taxation" that generally results
when a corporation earns income and distributes that income to stockholders in
the form of dividends. The Trust and its Mortgage Investment Business generally
will not be subject to federal income tax to the extent that certain REIT
qualifications are met. The Trust's Mortgage Conduit Business, which will be
conducted either directly through a non-qualified REIT subsidiary ("Mortgage
Conduit Business") or indirectly through a joint venture, will not be
consolidated with the Trust and its Mortgage Investment Business for accounting
purposes because, pursuant to the REIT provisions of the Internal Revenue Code,
the Trust will not own any of the Mortgage Conduit Business' voting common stock
and the Trust will not control the Mortgage Conduit Business. On formation of
the Mortgage Conduit Business, CAAI will own all of the voting common stock and
a 1% economic interest in the Mortgage Conduit Business. The Trust will own all
of the non-voting preferred stock representing 99% of the economic interest in
the Mortgage Conduit Business. CAAI will have the power to elect all of the
directors of the Mortgage Conduit Business and the ability to control the
outcome of all matters for which the consent of the holders of the common stock
of such subsidiary is required. Additionally, the REIT provisions of the Code
limit the amount of capital which the Trust may invest in its planned Mortgage
Conduit Business to up to 5% of the value of the Trust's total assets. All
taxable income of the Mortgage Conduit Business is subject to federal and state
income taxes, where applicable. See "FEDERAL INCOME TAX CONSIDERATIONS."

         The principal executive offices of the Trust and the Manager are
located at 50 California Street, San Francisco, California 94111, telephone
(415) 288-9575.

         The Manager, Capital Alliance Advisors, Inc., will, pursuant to the
Management Agreement and the Loan Origination and Servicing Agreement, oversee
the day-to-day operations of the Trust, subject to the supervision of the
Trust's Board of Directors, two of whom (Messrs. Brooks and Blomberg) are
independent and unaffiliated. Messrs. Brooks and Blomberg form a majority of the
Trust's Audit Committee and Mr. Blomberg also serves on the Trust's Executive
Committee. The Manager will be involved in three primary activities: (1)
asset-liability management - the analysis and oversight of the acquisition,
financing and disposition of Trust assets; (2) capital management - primarily
the oversight of the Trust's structuring, analysis, capital raising and investor
relations activities; and (3) operations - the providing of the management,
personnel, assets and systems of the Trust's operating division - the Mortgage
Investment Business. The Mortgage Conduit Business will be operated by the
Manager pursuant to separate agreements which will be entered into, depending on
the form of organization selected for that entity. The Manager has employed
personnel who have significant experience in mortgage finance and in the
origination, purchase and administration of mortgage assets. See "Manager -
Management Agreement."


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

                               ORGANIZATION CHART
- - ------------------------------------------------------------------------------


                                       21
<PAGE>   22
                                  [FLOW CHART]


                          Capital Alliance Income Trust
                                    ("Trust")

<TABLE>
<S>                              <C>                                           <C>         <C>
Board of Directors               (5)                                                           Manager;
                                                                                           Loan Origination;
                                                                                             Loan Servicing
Thomas B. Swartz(1)(2)
Dennis Konczal(1)(2)
Douglas A. Thompson(1)
Stanley C. Brooks
Harvey Blomberg                          Mortgage Investment Business

                                 (4)     Mortgage Conduit Business            (4)          Capital Alliance
                                                                                            Advisors, Inc.
                                                                                           ("Manager") (1)(3)

                                                                                           Capital Alliance
                                                                                               Mortgage
                                                                                               Investors



                                 Sierra Capital Acceptance                    (2)          SCSI Corporation
                                         ("SCA")

</TABLE>


(1)  Messrs. Swartz, Konczal and Thompson, directors of the Trust, control and
     are directors and officers of the Manager (See "MANAGEMENT").

(2)  SCSI Corporation is a Class "A" common shareholder of SCA holding 99%
     of the voting power of SCA and is controlled by Messrs. Swartz and
     Konczal. All of SCSI's stock interest in SCA is subject to options held by
     Messrs. Swartz and Konczal and by Messrs. John D. Dewey and Richard H.
     McKannay, a shareholder of the Manager.

(3)  The Manager holds 1% of the Series "A" Preferred stock of the Trust.

(4)  The Trust will hold a 99% economic interest (through non-voting preferred
     stock) in the Mortgage Conduit Business and the Manager will hold a 1%
     economic interest in the Mortgage Conduit Business.

(5)  The Trust holds a $200,000 investment in the 15% Preferred Class "B" Shares
     of SCA which are non voting.




                                       22
<PAGE>   23
- - ------------------------------------------------------------------------------

                            ESTIMATED USE OF PROCEEDS
- - ------------------------------------------------------------------------------

         Capital Alliance Income Trust Ltd. intends to invest the net proceeds 
of this offering primarily in Home Equity Loans and other non-conforming
residential mortgage loans in its Mortgage Investment Business and in its
Mortgage Conduit Business. It is anticipated that the net proceeds of this
offering will be received over a period of twelve months and that approximately
up to 6% of such proceeds will be invested in the Mortgage Conduit Subsidiary
(which amount will not exceed 5% of the total assets of the Trust) with the
balance being invested in the Mortgage Investment Business and for general
corporate purposes, including legal and accounting expenses and transfer agency
and dividend distribution expenses. To the extent that the Trust does not
immediately so invest those proceeds, they will be invested temporarily in
short-term financial instruments and deposits. There are no present contracts or
understandings to purchase mortgage loans from any source.

         Although its Manager is continually reviewing its pipeline of
applications for Home Equity Loans, the Trust has not specifically identified
any Home Equity Loans or other mortgage loans in which to invest the proceeds of
this Offering.

         The following table reflects the intended initial application from the
sale of the Shares (exclusive of the Warrants) being offered hereby.

<TABLE>
<CAPTION>

                                                          Assuming 500,000              Assuming 1,500,000
                                                         Shares Sold and No              Shares Sold and No
                                                         Warrants Exercised             Warrants Exercised(1)
                                                      ---------------------             ---------------------
                                                       Amount          %                Amount            %
<S>                                                   <C>           <C>                 <C>            <C>
Gross Proceeds of Offering                          $4,000,000      100.0%              $12,000,000    100.0%

Less:

Expenses of Offering:(2)(3)

         Retail Commissions                         $  240,000        6.0%              $   720,000      6.0%
         Expenses and Reimbursements                $  160,000        4.0%              $   480,000      4.0%

Amount Available for Investment:

         Reserves and Operations                    $3,600,000       90.0%              $10,800,000     90.0%
</TABLE>

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

(1)  If 1,500,000 Shares are sold, a total of 150,000 Shareholder Warrants
     will be issued. The exercise of all Shareholder Warrants will increase the
     gross proceeds to the Trust from $12,000,000 to $12,840,000. "Proceeds to
     the Trust" (gross proceeds less underwriting commissions and a commission
     of 2.8% per Shareholder Warrant exercised) will increase to $12,086,400. If
     less than all Shareholder Warrants are exercised, these amounts will
     correspondingly decrease. Shareholder Warrants issued in connection with
     the purchase of Shares by shareholders in the Initial Public Offering will
     not be exercisable until a date two to four years from the date of this
     Prospectus). (See "PLAN OF DISTRIBUTION" and "SUMMARY OF ORGANIZATIONAL
     DOCUMENTS AND SECURITIES.")

(2)  These amounts include retail brokerage commissions and expenses for
     marketing and offering services payable to the Managing Dealer, Brookstreet
     Securities Corporation (of which a Director of the Trust, Mr. Brooks, is
     Chairman and President) and reallowable in part to its selected selling
     agents. (See "PLAN OF DISTRIBUTION" and "MANAGEMENT"). This reimbursement
     is limited to 4% per Share for each Share sold.

(3)  All retail sales commissions in the Initial Public Offering will be the
     obligation and responsibility of the Trust. Selected Selling Agents may
     receive a retail commission of 2.8% per Share for each Share sold pursuant
     to the exercise of Shareholders Warrants, provided such sales are
     facilitated by them and specified conditions are met. (See "PLAN OF
     DISTRIBUTION").

                                       23
<PAGE>   24
- - ------------------------------------------------------------------------------
                           SOURCES OF ADDITIONAL FUNDS
- - ------------------------------------------------------------------------------


         Although at this time there is no plan to seek additional capital from
alternative sources, the Trust may seek the following sources for funds for
investment or other Trust purposes as needed: (i) the issuance of convertible or
other debt, (ii) the receipt of additional capital contributions through the
sale of additional Common Shares and Preferred Shares; and (iii) the receipt of
additional capital contributions through the exercise of Warrants.

         The Trust's Bylaws authorize the Trust to issue additional Preferred
Shares or Common Shares (which would require shareholder approval by class of an
amendment of the Trust's certificate of incorporation to increase its authorized
capital) and to borrow funds from institutional lenders, banks and other lenders
through the issuance of commercial paper, notes, debentures, bonds and other
debt obligations (which may be convertible into Preferred Shares or Common
Shares or have attached Warrants to acquire Preferred Shares or Common Shares).
The issuance of such securities may involve the dilution of the interests of the
Trust's then existing shareholders and such securities may have rights,
preferences or privileges equal to or greater than the existing preferred and
common shares. The Trust will not issue any debt securities to the public unless
the historical or substantiated future cash flow of the Trust, excluding
extraordinary items, is sufficient to cover the interest on those securities.


                [REMAINDER OF THE PAGE INTENTIONALLY LEFT BLANK]

                                       24
<PAGE>   25
- - ------------------------------------------------------------------------------

                          DISTRIBUTIONS AND DIVIDEND POLICY
- - ------------------------------------------------------------------------------


DISTRIBUTION PREFERENCES.

         Current Distribution and Liquidating Distributions will be made by the
Trust to holders of Common Shares and Preferred Shares in accordance with the
preferences set forth under "SUMMARY OF ORGANIZATIONAL DOCUMENTS AND
SECURITIES."

DURING OFFERING PERIOD.

         After the Minimum Subscription Level of $4,000,000 (or such other 
amount as may be approved by the NASD) is reached and the escrow conditions are
met, Net Escrow Interest on the subscriptions held in escrow will be paid to
subscribers earning more than $10.00, although interest credited to each
participant in the Trust's Dividend Reinvestment Plan will be used to purchase
additional Common Shares. The Trust then intends to declare dividends on a
quarterly basis during the balance of the offering period. Thereafter, the Trust
will pay such dividends on a quarterly basis.

         If the Minimum Subscription Level of $4,000,000 is not reached within
twelve months of the date of this Prospectus, (unless such period is extended by
the Directors for up to an additional twelve months) the Trust will terminate
this offering and, all monies paid by subscribers will be promptly returned to
them together with their proportionate share of Net Escrow Interest earned on
the offering proceeds based on the amount of their investment and the amount of
time the investment was on deposit in the Escrow Account. (See "PLAN OF
DISTRIBUTION.")

AFTER OFFERING PERIOD.

         After the offering is completed and the Offering Proceeds have been
substantially invested, the Trust will make distributions in amounts determined
by the Directors and in accordance with the Distribution Preferences of the
Preferred and Common Shares, based upon the cash flow from Trust investments in
Home Equity Loans, the Trust's operations and its financial condition. The level
of such distributions may be more or less than the level of such distributions
determined during the offering. The Trust's policy is to make distributions at
least quarterly in amounts aggregating annually at least 95% of its REIT taxable
income (which term does not include capital gains realized by the Trust). (See
the following Distribution Table).

         Taxable income remaining after the distribution of the regular
quarterly dividends and any Excess Distribution, will to the extent declared by
the Board of Directors, be distributed annually in a special dividend on or
prior to the date of the first regular quarterly dividend payment date of the
following taxable year. The dividend policy is subject to revision at the
discretion of the Board of Directors. All distributions in excess of those
required for the Trust to maintain REIT status will be made by the Trust at the
discretion of the Board of Directors and will depend on the taxable earnings of
the Trust, the financial condition of the Trust and such other factors as the
board of Directors deems relevant. The Board of Directors has not established a
minimum distribution level. Distributions may be made from (a) surplus, or (b)
out of net profits for the fiscal year in which the dividend is declared and/or
the preceding fiscal year unless the capital represented by the Preferred Shares
has been impaired. (See "FEDERAL INCOME TAX CONSIDERATIONS.")



                                       25
<PAGE>   26
                 PAST PERFORMANCE-PREFERRED SHARE DISTRIBUTIONS

<TABLE>
<S>                                                                    <C>
Income for the year ended December 31, 1995                            $ 414,414
Income for the nine months ended September 30, 1996                      451,327
Less: income for the nine months ended September 30, 1995               (311,529)
                                                                       ---------
Income for the twelve months ended September 30, 1996                    554,212 (1)(2)

Adjustments:

Non cash items included in income:
For the year ended December 31, 1995                                     (11,048) (3)
For the nine months ended September 30, 1996                             (88,652) (3)
Less: for the nine months ended September 30, 1995                        47,557  (3)
                                                                       ---------
For the twelve months ended September 30, 1996                           (52,143)

Cash flows from operations available for distributions to Preferred
   Shareholders for the twelve months ended September 30, 1996           502,069 (1)(2)
Total estimated distributions for the twelve months ended
   September 30, 1997                                                  $ 593,988 (1)(2)
                                                                       ---------
Deficiency:                                                              (91,919) (1)


Estimated Distributions to Preferred Shareholders 
for the twelve months ended September 30, 1997.                          
Amount:                                                                  593,988
Per Share:                                                             $    .926
</TABLE>

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

(1)  Proceeds of Predecessors' Offerings of Preferred Shares during 12 months
     ending September 30, 1996 were raised throughout such period and were not
     fully invested during such period. Source of funds for deficiency: gain on
     sale of properties or from operations or return of capital.

(2)  No Common Shares were outstanding prior to this Offering. Distributions to
     Common Shareholders will be derived from investment of the proceeds of this
     Offering. Assuming that the maximum net proceeds of this Offering were
     invested during all of the twelve months ended September 30, 1997 with the
     same yield as the existing mortgage portfolio (i.e. 13.06%) the Estimated
     Distributions to Preferred Shareholders would be $593,988, and would equal
     $.926 per Preferred Share.

(3)  The nature and amounts of non-cash adjustments required to convert income
     to cash flow from operations is detailed by year below:
<TABLE>
<CAPTION>

                                                                                            (Unaudited)
                                                                                         Nine Months Ended
                                                              December 31,                  September 30,
                                                                                     ---------------------
                                                                  1995               1995           1996
                                                              ------------           ----           ----
<S>                                                           <C>                 <C>              <C>
         Amortization                                         $     560           $    ---         $    187
         Increase in amounts receivable                         (57,162)           (52,807)        (189,853)
         Increase in loan loss reserve                           12,000              5,000           53,000
         Increase (decrease) in amount due to affiliates         15,285            (11,356)          16,190
         Increase in other liabilities                           18,269             11,606           31,824
                                                              ---------           --------         --------
                                                              $ (11,048)          $(47,557)        $(88,652)
                                                              =========           ========         ========
</TABLE>


         Distributions to stockholders will generally be taxable as ordinary
income, although a portion of such distributions may be designated by the Trust
as capital gain or may constitute a tax-free return of capital. The Trust will
annually furnish 

                                       26
<PAGE>   27
to each of its stockholders a statement setting forth distributions paid during
the preceding year and their characterization as ordinary income, capital gains
or return of capital. For a discussion of the federal income tax treatment of
distributions by the Trust, see "FEDERAL INCOME TAX CONSIDERATIONS."

DIVIDEND REINVESTMENT PLAN.

         The Directors may in the future establish a Dividend Reinvestment 
Plan ("DRP") for purposes of enabling Common Shareholders to have Trust
distributions automatically invested in Common Shares. 

         Any Shares issuable by the Trust pursuant to such a DRP are not being
registered by means of the Registration Statement of which this Prospectus forms
a part. To the extent such shares are issued by the Trust, such shares will be
registered under the Securities Act by means of a separate registration
statement.



                [REMAINDER OF THE PAGE INTENTIONALLY LEFT BLANK]



                                       27
<PAGE>   28
- - ------------------------------------------------------------------------------

                                 CAPITALIZATION
- - ------------------------------------------------------------------------------


         The capitalization of the Trust (1) as of September 30, 1996 and (2) as
adjusted to reflect the sale of Common Shares offered hereby (assuming sale of
all Common Shares offered ) is as follows:

<TABLE>
<CAPTION>

                                                                          AS ADJUSTED FOR        AS ADJUSTED FOR
                                                                          MINIMUM                MAXIMUM
                                                                          SUBSCRIPTION           SUBSCRIPTION
                                                       ACTUAL             LEVEL(1)               LEVEL(2)(3)
                                                       ------             ---------------        ---------------
<S>                                                    <C>                <C>                    <C>
SHAREHOLDER'S EQUITY:
     Preferred Shares, $.01 par value                  $    6,413         $   6,413              $     6,413

         675,000 Preferred Shares
         authorized; 641,283 Preferred
         Shares issued and outstanding actual
         and as adjusted

      Common Shares, $.01 par value                    $        0         $   5,000              $   15,000

         2,000,000 Common Shares 
         authorized; no shares issued and 
         outstanding actual; 500,000 Common 
         Shares issued and outstanding as 
         adjusted for minimum subscription; 
         1,500,000 Common Shares issued and
         outstanding as adjusted for 
         maximum subscription

      Warrants                                         $        0        $   20,000(4)          $   60,000(4)

      Additional Paid - In Capital                     $5,935,967        $9,510,967             $16,660,967

      TOTAL CAPITALIZATION                             $5,942,380        $9,542,380             $16,742,380
</TABLE>

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

(1)  Assumes only the Minimum Subscription Level is subscribed after deducting
     estimated underwriting commissions and estimated offering expenses payable
     by the Trust.

(2)  Assumes offering is fully subscribed after deducting estimated underwriting
     commissions and estimated offering expenses payable by the Trust.

(3)  Does not include 150,000 Common Shares reserved for issuance pursuant to
     the Shareholders' Warrants. Warrants to acquire 150,000 Common Shares at an
     exercise price of $5.60 per share will be granted to Common Shareholders on
     the basis of one Warrant for each ten Common Shares purchased. (See "PLAN
     OF DISTRIBUTION").

                                       28
<PAGE>   29
(4)  The Trust's estimated fair value of the Shareholder Warrants is $.40 per
     Warrant. There is no current or anticipated market for the Warrants.  

                                       29
<PAGE>
<PAGE>   30
- - ------------------------------------------------------------------------------

                             SELECTED FINANCIAL DATA
- - ------------------------------------------------------------------------------


         The following table presents selected historical financial data of the
Trust and its Predecessors. The combined information gives effect to the
combination of Capital Alliance Income Trust I and Capital Alliance Income Trust
II (collectively, the "Predecessors") with the Trust due to common boards of
directors and management. The historical combined statement of operations data
and the historical combined balance sheet data of the Trust for all periods
through December 31, 1995 and as of April 30, 1996 and for the four months then
ended were prepared based upon the historical combined financial data of the
Predecessors. For the five months ended September 30, 1996, the financial data
represents the operations of the Trust (Successor) after the merger.

         The selected historical combined financial data set forth below for the
Trust for each of the years in the three-year period ended December 31, 1995 are
derived from the audited financial statements of the Predecessors. The selected
financial data for the nine months ended September 30, 1995, the four months
ended April 30, 1996 and for the years ended December 31, 1991 and 1992 are
derived from unaudited financial statements of the Predecessors, which in the
opinion of management reflect all adjustments, consisting only of normal,
recurring adjustments, necessary for a fair statement of the results of the
subject periods. The selected financial data for the five months ended September
30, 1996, are derived from unaudited financial statements of the Trust, which in
the opinion of management reflect all adjustments, consisting only of normal,
recurring adjustments, necessary for a fair statement of the results of the
subject periods.

         The historical combined financial information is not necessarily 
indicative of future operations and should not be so construed. (See "INDEX TO
FINANCIAL STATEMENTS"). The selected financial data should be read in
conjunction with "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS."

                                       30
<PAGE>   31
                             SELECTED FINANCIAL DATA
                          CAPITAL ALLIANCE INCOME TRUST
                         A REAL ESTATE INVESTMENT TRUST




<TABLE>
<CAPTION>
                                                                               Combined (Predecessors)
                                                                               -----------------------
                                                                               Year Ended December 31
HISTORICAL STATEMENT OF OPERATIONS DATA:                  1991          1992             1993          1994           1995
                                                              (unaudited)
                                                          ---------------------
<S>                                                       <C>          <C>             <C>            <C>            <C>
Revenue                                                   $ 537        $ 30,626        $100,582       $174,997       $489,363

Net income                                                  --           26,593          83,722        147,056        414,414

Net income per weighted average Preferred Shares(1)         --             (1)            0.934          0.823          0.938

Weighted average Preferred Shares                          (1)             (1)           89,644        178,689        442,026
</TABLE>



<TABLE>
<CAPTION>
                                                              Combined (Predecessors)     (Successor)
                                                           ---------------------------    -----------
                                                            Nine Months    Four Months    Five Months
                                                              Ended          Ended           Ended
                                                           September 30     April 30      September 30
HISTORICAL STATEMENT OF OPERATIONS DATA:                       1995           1996           1996
                                                           (unaudited)     (unaudited)     (unaudited)
                                                           -----------     -----------     -----------
<S>                                                        <C>             <C>             <C>
Revenue                                                       $353,648       $273,709       $300,735

Net income                                                     311,529        226,643        224,684

Net income per weighted average Preferred Shares(1)              0.777          0.350          0.350

Weighted average Preferred Shares                              400,739        646,971        641,804
</TABLE>



<TABLE>
<CAPTION>
                                                            Combined (Predecessors)
                                                            -----------------------
                                                                At December 31
HISTORICAL BALANCE SHEET DATA:       1991            1992            1993             1994             1995
                                          (unaudited)
                                  -------------------------
<S>                               <C>            <C>              <C>              <C>              <C>       
Mortgage notes receivable             --         $  524,000       $  620,500       $1,889,485       $4,790,070

Total assets                       294,290          696,794        1,071,505        3,148,661        6,254,052

Total liabilities                   10,641           16,710           29,269           55,741          164,022

Shareholders' capital              283,649          680,084        1,042,236        3,092,920        6,090,030
</TABLE>


<TABLE>
<CAPTION>
                                              Combined
                                           (Predecessors)     (Successor)
                                           --------------    ------------
                                            Four Months       Five Months
                                               Ended             Ended
                                              April 30        September 30
HISTORICAL BALANCE SHEET DATA:                  1996             1996
                                           --------------    ------------
                                             (unaudited)      (unaudited)
<S>                                        <C>               <C>
Mortgage notes receivable                    $4,725,895       $4,987,408

Total assets                                  6,267,251        6,840,541

Total liabilities                               263,316          897,295

Shareholders' capital                         6,003,935        5,943,246
</TABLE>



- - -----------------------
(1)      There are no Preferred Shares issued for the predecessor to CAIT I for
         these years.

                                       31
<PAGE>   32
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS



       The financial statements of Capital Alliance Income Trust, A Real Estate
Investment Trust (the "Trust") included elsewhere herein were prepared based
upon the combined historical operations of Capital Alliance Income Trust I
("CAIT I") and Capital Alliance Income Trust II ("CAIT II") (CAIT I and CAIT II
are collectively referred to as the "Predecessors"). The operations of the
Predecessors have been combined due to the common management and directors. The
unaudited interim financial statements subsequent to the merger represent the
operations of the Trust (Successor). (See Note 2 to the financial statements).

GENERAL

       Predecessors; The Combination. The Trust resulted from the consolidation
of CAIT I and CAIT II (the "Combination") on April 30, 1996. The Trust exchanged
shares of preferred stock for all of the outstanding whole shares of CAIT I and
CAIT II at April 30, 1996. Holders of the fractional shares of CAIT I and CAIT
II received cash in lieu of fractional shares of preferred stock of the Trust.
Thereafter, all assets and liabilities of CAIT I and CAIT II were transferred to
the Trust. CAIT I and CAIT II were both privately-held mortgage investment
trusts which invested primarily in loans secured by deeds of trust on
residential property. The Trust was incorporated in Delaware on December 12,
1995. CAIT I resulted from the reorganization of Capital Alliance Managed Income
Fund, L.P., a California limited partnership ("CAMIF") on March 9, 1993. CAMIF
was formed July 11, 1991 and was also in the business of investing in home
equity loans. CAIT II was formed October 18, 1994 and began its first year of
operations in 1995. CAIT I and CAIT II were formed and managed by Capital
Alliance Advisors, Inc. ("CAAI") which will also manage the Trust and originate,
service and sell the Trust's mortgage loans.

       Recent Trends. The Trust's mortgage loan acquisitions in the nine-month
period ended 1996 declined to $2,276,410 from $2,601,810 in the same period of
the previous year, primarily due to a decrease in cash available for investments
in mortgage loans. In 1995 mortgage loan acquisitions increased to $3,740,011
from $1,569,985 in 1994.

       The Trust invests in non-conforming mortgage loans in one-to-four unit
residential properties because management believes that there is a large demand
for non-conforming mortgage loans on these kinds of properties which produce
higher yields without comparably higher credit risks when compared with
conforming mortgage loans. Management invests primarily in A-, B/C (or less)
credit rated home equity loans secured by deeds of trust. In general, A-, B and
C credit rated home equity loans are made to borrowers with lower credit ratings
than borrowers of higher credit quality, such as A credit rated home equity
loans. Home equity loans rated A-, B/C (or less) tend to have higher rates of
loss and delinquency, but higher rate of interest than borrowers of higher
credit quality.

       Management believes there is increased demand for high-yielding
non-conforming mortgage loans caused by a demand by investors for higher yields
due to low interest rates over the past few years and increased securitization
of high-yielding non-conforming mortgage loans by the investment banking
industry.

       Loan Origination and Loan Servicing. Mortgage loan origination consists
of obtaining and reviewing documentation concerning the credit rating and net
worth of borrowers, inspecting and appraising properties that are proposed as
the subject of a home equity loan, processing such information and underwriting
and funding the mortgage loan. Mortgage loan servicing consists of collecting
payments from borrowers, accounting for interest payments, holding escrow funds
until fulfillment of mortgage loan requirements, contacting delinquent
borrowers, foreclosing in the event of unremedied defaults and performing other
administrative duties. Mortgage loan origination and loan servicing were
provided to the Trust by CAAI.

       Commitments and Contingencies. As of November 30, 1996, the Trust's loan
portfolio included total loans of $4,641,886 of which $50,000 representing 1% of
the loans were delinquent. The balance of delinquent loans in the process of
foreclosure at November 30, 1996 totalled $410,195 or 8% of the loan portfolio.
In assessing the collectibility of these delinquent mortgage loans, management
estimates a net gain will be realized upon sale of the properties securing these
loans if it is necessary to foreclose the mortgage loans due to the Trust.
Management's estimate is based on an anticipated sales price of the 1995
appraised value of the property discounted at 15% less the sum of pre-existing
liens, costs of sale, the face amount of the mortgage loan and accrued interest
receivable. The Trust generally issues loan commitments only on a conditional
basis and generally funds such loans promptly upon removal of any conditions.
Accordingly, the Trust does not have any commitments to fund loans as of
December 31, 1995 and September 30, 1996.

                                       32
<PAGE>   33
RESULTS OF OPERATIONS.

       The following discussion relates to the Trust's Mortgage Investment
Business. The results of operations of the Trust for all periods through
December 31, 1995 were prepared based upon the combined historical operations of
the Predecessors. In the comparison that follows references to the nine months
ended September 30, 1996 refer to the four months ended April 30, 1996
(Predecessor) and the five months ended September 30, 1996 (Successor) added
together. The operations of the Predecessors have been combined due to the
common management and directors. The historical information presented herein is
not necessarily indicative of future operations.

       Nine Months Ended September 30, 1996 Compared to Nine Months Ended
September 30, 1995. Revenues for the nine months ended September 30, 1996
increased to $574,444 as compared to $353,648 for the same period of the
previous year. Such revenues are composed of interest income earned on the
mortgage notes receivable outstanding.

       Expenses for the nine months ended September 30, 1996 increased to
$123,117 as compared to $42,119 for the same period of the previous year due to
an increase in general administration expenses and the establishment of a
$53,000 loan loss reserve for the nine months ended September 30, 1996 as
compared to the establishment of a $5,000 loan loss reserve for the same period
of the previous year.

       Year Ended December 31, 1995 Compared to Year Ended December 31, 1994.
Revenues for the year ended December 31, 1995 increased to $489,363 as compared
to $174,997 for 1994. The increase was due to interest collected on the higher
average outstanding balance of mortgage notes receivable as compared to the
average outstanding balance of mortgage notes receivable for the same period in
the previous year.

       Expenses for the year ended December 31, 1995 increased to $74,949 as
compared to $27,941 for 1994. The increase in expenses was the result of
increased loan servicing fees resulting from the increase in the Trust's net
asset value ("Net Asset Value"). The Trust paid loan servicing fees equal to 1%
annually of its Net Asset Value for loan servicing and administration of the
Trust's loan portfolio. Management defined Net Asset Value as the aggregate book
value of the Trust's deed loans plus other assets less all liabilities and loan
loss reserves. In addition, total expenses for 1995 include a $12,000 loan loss
reserve as compared to no loan loss reserve for the same period of the previous
year.

       Year Ended December 31, 1994 Compared to Year Ended December 31, 1993.
Revenues for the year ended December 31, 1994 increased to $174,997 as compared
to $100,582 for 1993. The increase was due to interest collected on the higher
average outstanding balance of mortgage notes receivable as compared to the
average outstanding balance of mortgage notes receivable for the same period in
the previous year and due to a $17,990 gain on the sale of foreclosed
properties.

       Expenses for the year ended December 31, 1994 increased to $27,941 as
compared to $16,860 for 1993. The increase in expenses was primarily due to an
increase in loan servicing fees resulting from the increase in the Trust's Net
Asset Value.

INFLATION

       The financial statements of the Trust, prepared in accordance with
generally accepted accounting principles, report the Trust's financial position
and operating results in terms of historical dollars and does not consider the
impact of inflation. Inflation affects the Trust's operations primarily through
its effect on interest rates, since interest rates normally increase during
periods of high inflation and decrease during periods of low inflation. When
interest rates increase, the demand for mortgage loans and a borrower's ability
to qualify for mortgage financing may be adversely affected.


LIQUIDITY AND CAPITAL RESOURCES

       The liquidity of the Trust will be based upon the need to fund
investments in mortgage loans. In previous years, the Trust's mortgage
investment operations have been funded by capital contributions. The major
portion of the proceeds from issuance of common stock in this Offering will be
used to fund future investments in mortgage loans by the Trust's Mortgage
Investment Business. Pending completion of this Offering, the Trust's liquidity
requirements will be funded by periodical payoffs of existing loans which are
generally short term in duration and by the sale of foreclosed properties, one
of which as of December 20, 1996 is under contract of sale for a sale price of
$490,000. Management believes that the Trust's liquidity is sufficient to meet
its cash requirements for the next twelve months regardless of whether the
Minimum 

                                       33
<PAGE>   34
Subscription Level is achieved in this Offering. Restrictions on cash attributed
to holdbacks do not significantly impact the Trust's liquidity.

       Net cash provided by operating activities during the nine months ended
September 30, 1996 and 1995 was $362,675 and $263,972, respectively, and during
the years ended December 31, 1995, 1994 and 1993 was $403,366, $147,780 and
$91,508, respectively. Net cash for all periods was positively affected by
improved market conditions in the mortgage banking industry.

       Net cash used in investing activities for the nine months ended September
30, 1996 and 1995 was $502,084 and $2,078,201, respectively, and during the
years ended December 31, 1995, 1994 and 1993 was $3,112,538, $1,268,972 and
$96,500, respectively. During these periods, fundings of mortgage note
receivables exceeded the repayment rate for such receivables primarily due to
higher mortgage loan acquisition volumes.

       Net cash (used in) provided by financing activities during the nine
months ended September 30, 1996 and 1995 was $(422,136) and $1,697,601,
respectively, and during the years ended December 31, 1995, 1994 and 1993 was
$2,317,185, $1,903,628 and $278,430, respectively. For all periods except for
the nine-month period ended September 30, 1996, capital contributions exceeded
organizational and offering costs and dividends paid to shareholders, having a
positive effect on net cash. For the nine months ended September 30, 1996, net
cash was negatively affected by dividends paid to shareholders, organizational
and offering costs, and a redemption of shares.

       The Trust will use the net proceeds of this Offering to provide
additional funding for the Trust's Mortgage Investment Business and, to a more
limited extent, the establishment of its planned Mortgage Conduit Business.
Management believes that cash flow from operations and the net proceeds of this
Offering plus the establishment of a warehouse line of credit for the Mortgage
Conduit Business will be sufficient to meet the liquidity needs of the Trust's
businesses for the next twelve months even if only the Minimum Subscription
Level is achieved.


                [REMAINDER OF THE PAGE INTENTIONALLY LEFT BLANK]

                                       34
<PAGE>   35
                                    BUSINESS


GENERAL

       The Trust is a Delaware corporation which will elect to be taxed as a
REIT. As a result of this election, the Trust will not, with limited exceptions,
be taxed at the corporate level on the net income distributed to the Trust's
shareholders. The Trust will operate two businesses, one of which will include
the existing and ongoing Mortgage Investment Business of the Trust which is a
portfolio lender primarily for high-yielding non-conforming A- and B/C-credit
residential mortgage loans. The second business which has not been commenced to
date, but which the Trust plans to establish with a portion of the proceeds of
this Offering, will be a wholesale mortgage banking business which will
originate and purchase high-yielding non-conforming residential mortgage loans
and subsequently will make whole loan sales of such loans to permanent investors
("Mortgage Conduit Business").

       Non-conforming A-, B/C (or less) credit-rated residential mortgage loans
are loans that do not qualify for purchase by government-sponsored agencies such
as FNMA and FHLMC. Such loans provide higher yields than conforming loans. A-,
B/C residential mortgage loans are made to borrowers with lower credit ratings
than borrowers of higher quality or so-called "A" grade mortgage loans, and are
normally considered to be subject to concomitantly higher rates of loss and
delinquency. As a result, A- and B/C mortgage loans normally bear a higher rate
of interest and are subject to higher fees as well as higher risks than loans of
"A" quality (See "RISK FACTORS - Loan Defaults Present a Risk of Loss to the
Trust"). The principal differences between conforming loans and Home Equity
Loans and other non-conforming residential loans include the applicable
loan-to-value ratios, the credit and income histories of the mortgagors, the
documentation required for approval of the mortgagors, the type of properties
securing the mortgage loans, the loan sizes, and the mortgagor's occupancy
status with respect to the mortgaged properties. Home Equity Loans are
higher-yielding collateral-based mortgage loans made to borrowers owning
single-family homes or two-to-four unit residential properties, for the purpose
of debt consolidation, home improvements, business, education and a variety of
other purposes. Management of the Trust has experience in managing mortgage loan
investment portfolios of the type in which the Trust invests.

MORTGAGE INVESTMENT BUSINESS

       General. The Trust will originate or acquire Home Equity Loans and other
high-yielding non-conforming residential mortgage loans, including, second
mortgage loans for longer-term investment. Such loans pursuant to the Trust's
current loan policies, will have Combined Loan-to-Value Ratios of not more than
75%, and maturities of not more than 15 years. In addition to the Trust's policy
of a 75% maximum Combined Loan-to-Value Ratio, the Trust's Mortgage Investment
Business will calculate the cost of carrying each Home Equity Loan or other
mortgage loan for 12 months, assuming that there has been a foreclosure on the
property. This calculation assumes that, once a delinquency occurs, the Trust
will foreclose on the property within the first six months and sell the property
within the next six months. If the estimate of total cost to carry the property
for 12 months (including keeping any prior mortgage current and foreclosure,
selling and repair costs) exceed 90% of the property's appraised value at the
time of projected funding, the Trust will not make the loan ("90% Test"). In
addition, the Trust will maintain reasonable reserves to be utilized to cover
the costs of any foreclosure and to protect the Trust's Home Equity Loans
against the foreclosure of any prior liens. The Trust's Mortgage Investment
Business pursuant to restrictions imposed by the Trust's Bylaws, will not invest
in loans on commercial, or agricultural properties or on undeveloped land,
although such properties may be taken as additional collateral for Home Equity
Loans and considered in the Loan-to-Value computations at up to 25% of their
appraised value. Income is earned principally from the net interest income
received by the Trust on the Home Equity Loans and other non-conforming
residential mortgage loans acquired and held in its portfolio and from fees
received in connection with their origination. Such loans will be acquired with
the major portion of the Trust's capital, as well as borrowings (which are
limited by restrictions in the Trust's Bylaws to 20% of the Trust's Net Capital
Contributions) provided through reverse repurchase agreements or lines of
credit. Such restrictions established in the Trust's Bylaws may be modified by
the Trust's Board of Directors. The Trust's Mortgage Investment Business
currently originates loans primarily through two branch offices in San Diego and
Danville, California which have established relationships with independent
mortgage loan brokers through which the Trust originates loans. It is expected
that the Mortgage Conduit Business will support the investment objectives of the
Trust's Mortgage Investment Business by supplying non-conforming residential
mortgage loans to the Trust at competitive costs. All loans by the Mortgage
Investment Business must be approved by the Manager's Investment Committee
(currently comprised of Messrs. Swartz, Konczal and Thompson). The Mortgage
Investment Business intends to expand its loan origination volume through the
addition of account executives to establish relationships with additional 
independent mortgage loan brokers and financial institutions such as small
commercial banks, savings banks and thrift institutions. Continued maintenance
of these broker relationships will be equally important to both the Mortgage
Investment Business and the Mortgage Conduit Business. The Mortgage 

                                       35
<PAGE>   36
Investment Business also intends to expand its geographic areas of lending
throughout the Western United States as its capital base and its underwriting
capability increases.

       While the Trust intends to expand the geographic areas of lending
throughout the western United States, substantially all of the mortgage loans
currently held in the Trust's Mortgage Investment Business portfolio are located
in California. Such concentration increases the risk of delinquent loans when
real estate conditions in the areas of California where the Trust's loans are
located are weaker than those in the rest of the country. The California economy
has been affected in the past several years by the generally prevailing
recessionary influence which has caused an overall reduction in values in real
property. Values were also reduced further by the cut-backs in defense spending
and the relocation of existing businesses outside of California. However, the
Federal Reserve Bank of San Francisco in July 1996, reported that a wide variety
of indicators suggest that economic growth in California was strong in the first
half of 1996, and is well positioned for fast growth in the second half of 1996.
Job growth over the past year in the western United States, including Nevada,
Utah, Idaho and Oregon where the Trust intends to expand its lending activities,
has been the fastest in the country. Additionally, job growth in California,
Arizona and Washington has been increasing at a faster rate than other parts of
the United States. The Federal Reserve Bank of San Francisco also reported that
California real estate values were now increasing and that the housing market
was improving. The Trust believes that its portfolio investments in California,
given its restriction of residential loans to a 75% combined loan to value and
the current economic climate, are, in general, adequately secured.

       Management, based on its review and analysis of published industry data
and its own experience, believes that there is a large demand for non-conforming
A-, B/C credit-rated mortgage loans (including Home Equity Loans) and that such
non-conforming mortgage loans, given the maximum 75% Combined Loan-to-Value
policy established by the Trust, produce higher yields without commensurately
higher credit risks when compared with conforming mortgage loans. The Trust
expects that a substantial portion of all the loans purchased or originated for
the Trust's Mortgage Investment Business will be "A-", "B" and "C" grade
non-conforming mortgage loans. The Trust believes that a structural change in
the mortgage banking industry has occurred which has increased demand for higher
yielding non-conforming mortgage loans. This change has been caused by a number
of factors, including: (1) a demand for higher yields on the part of investors,
due to historically low interest rates over the past few years; (2) increased
securitization of high-yielding non-conforming mortgage loans by the investment
banking industry; (3) increased competition within the securitization industry
and (4) the increased number of home owners and purchasers with impaired credit
as a result of the economic slowdown and recessionary conditions during the late
1980s and the early 1990s. The Management of the Trust believes, based on its
past marketing experience, that its competitive strengths in its Mortgage
Investment Business are its responsive and prompt service, and its flexible
underwriting to independent mortgage brokers who offer loans to borrowers with
impaired credit whose needs are not met by traditional financial institutions.

       As of November 30, 1996, the Trust's Mortgage Investment Business had a
combined loan portfolio of 58 Home Equity Loans, aggregating $4,716,884 in
principal amount with a Combined-Loan-to-Value Ratio of 69.18%, an average loan
size of $90,709, an average weighted yield of $13.06% and an average maturity of
16.94 months. 56.67% of the portfolio were first deeds of trust and 43.33% were
second deeds of trust. All of the Mortgage Investment Business' portfolio loans
are secured by California properties and are serviced by the Manager. (See
"MANAGEMENT - The Manager and Home Equity Loan Origination and Loan Servicing
Agreement").

       Financing. Mortgage loans for the Trust's Mortgage Investment Business
will be financed primarily by the Trust's capital (See "ESTIMATED USE OF
PROCEEDS" and "ADDITIONAL SOURCES OF FUNDS"). Such loans may also be financed at
short-term borrowing rates through reverse repurchase agreements, borrowings
under lines of credit and other financings which the Company may establish, but
such financing pursuant to the Trust's Bylaws may not exceed 20% of the Trust's
Net Capital Contributions. It is expected that reverse repurchase agreements or
a secured line of credit will be the principal financing devices utilized by the
Trust to leverage its mortgage loan portfolio. A reverse repurchase agreement,
although structured as a sale and repurchase obligation, acts as a financing
under which the Trust effectively pledges its mortgage loans as collateral to
secure a short-term loan. Generally, the other party to the agreement will make
the loan in an amount equal to a percentage of the market value of the pledged
collateral.

       The Trust does not currently plan to issue Mortgage-Backed Securities
such as Collateralized Mortgage Obligations ("CMOs") or mortgage pass-through
certificates representing an undivided interest in pools of mortgage loans
formed by the Trust. There is no assurance that the Trust will not adopt
financing strategies in the future which will include the issuance of
mortgage-backed securities as an alternative for the financing of its Mortgage
Investment Business. Similarly, the investment policies of the Trust for its
Mortgage Investment Business and its by-laws may be modified by the Trust's
Board of Directors.

                                       36
<PAGE>   37
       As of November 30, 1996, the Trust's loan portfolio included total loans
of $4,641,886 of which $50,000, representing 1% of the loans, were delinquent 60
days or more, (compared to $341,984 or 9% of such loans at December 31, 1995).
The balance of delinquent loans in the process of foreclosure at November 30,
1996 totalled $410,195 or 8% of the loan portfolio (compared to $139,000 or 3%
of the loan portfolio at December 31, 1995) of which $378,195 involved loans to
borrowers in bankruptcy (See "BUSINESS - Delinquencies"). With respect to second
mortgage loans, the Trust's security interest in the property securing its loan
is subordinated to the interest of a first mortgage lender. If the value of the
property securing a second mortgage loan is not sufficient to repay the
borrower's obligation to the first mortgage holder upon foreclosure, there will
be no realizable value in such property to satisfy the borrower's obligation to
the Trust. Similarly, if the value of the property securing a mortgage loan
declines sufficiently over time, the realizable value in such property may be
less than the borrower's obligation to the Trust. While such risks could have an
adverse effect on the Trust's operations the Trust's policy to make only loans
with no more than a 75% Combined-Loan-to-Value are intended to mitigate such
risks.

       The Mortgage Investment Business will bear the potential risk of
increased delinquency rates and/or credit losses as well as interest rate risk
with respect to the loans held in its portfolio. However, Management believes
that such risks are substantially mitigated by the Combined Loan-to-Value ratios
maintained by the Trust's Mortgage Investment Business and by the higher yield
of its portfolio.

MORTGAGE CONDUIT BUSINESS.

       General. The Trust plans to commence its Mortgage Conduit Business either
through a non-qualified, taxable subsidiary of the Trust or through a joint
venture of such subsidiary and a third party mortgage banking firm, since the
REIT provisions of the Code preclude the Trust from directly dealing in
mortgages and mortgage securities. They also require the Trust to distribute to
its stockholders substantially all of the its net earnings and, as a result,
restrict the Trust's ability to retain earnings and replenish the capital
committed to its business activities. On formation of the Mortgage Conduit
Subsidiary, CAAI will own all of the voting common stock and a 1% economic
interest in the Mortgage Conduit Subsidiary. The Trust will own all of the
non-voting preferred stock representing 99% of the economic interest in the
Mortgage Conduit Subsidiary. CAAI will have the power to elect all of the
directors of the Mortgage Conduit Subsidiary and the ability to control the
outcome of all matters for which the consent of the holders of the common stock
of such subsidiary is required. One advantage of the Trust's planned Mortgage
Conduit Business is that it allows the Trust, through its subsidiary, the
flexibility to originate or buy and then sell loans to permanent investors in
volume. By focusing on non-conforming mortgage products with positive spreads,
the velocity of the sale of loans by the Mortgage Conduit Business should
enhance its profitability and the level of its dividend payments to the Trust.
The Trust currently has a strategic investment of $200,000 in Preferred Shares
of Sierra Capital Acceptance ("SCA"), a wholesale mortgage banking firm in
Irvine, California, which is an affiliate of the principals of the Trust's
Manager. Such $200,000 investment and any other investment in a nonqualified
subsidiary or company will be monitored so that it does not exceed 5% of the
value of the Trust's assets through an appraisal of an independent appraiser of
the value of such investments at the end of the second quarter of 1997 and
periodically thereafter. No decision has been made to date as to whether the
Trust's Mortgage Conduit Business will be established directly, or indirectly
through such a joint venture with SCA, or another wholesale unaffiliated
mortgage firm. To the extent that SCA is utilized, the Trust's $200,000
investment in SCA will be included in calculating the Trust's 5% investment in
the Mortgage Conduit Business. SCA is currently originating through mortgage
correspondents and brokers "A-", "B" and "C" credit-rated non-conforming
residential mortgage loans at the rate of $2.5 million to $5 million per month
for sale to permanent investors, including The Money Store, Ford Consumer
Finance Company, GMAC's Residential Finance Corporation, Access Financial
(Cargill Corporation), and others. The Trust's Mortgage Conduit Business will
commence upon the earlier of completion of this offering, or when the required
state licensing as a Consumer Finance Lender in California is completed and
required warehouse lending facilities are arranged. It is anticipated that the
Consumer Finance Lender License will be acquired during the first quarter of
1997 and that the warehouse lending facilities will be arranged on or about the
same date. The Mortgage Conduit Business will originate mortgage loans both
through a network of mortgage loan brokers and through mortgage loan
correspondents which will be developed directly through CAAI or which will be
provided by a joint venture partner if such a joint venture is established.

       The Mortgage Conduit Business will consist primarily of the origination
and the purchase and sale of A- and B/C credit rated mortgage loans secured by
first liens and, to a lesser extent, second liens on single (one-to-four) family
residential properties that are originated in accordance with its underwriting
guidelines. As a non-conforming mortgage loan conduit, the Trust's Mortgage
Conduit Business will act as a conduit between the originators of such mortgage
loans and permanent investors in such loans. The Management believes that
non-conforming A- and B/C credit rated mortgage loans, when properly
underwritten, provide an attractive net earnings profile, producing higher
yields without disproportionately higher credit risks when compared to mortgage
loans that qualify for purchase by FNMA or FHLMC. The Trust's policy for its
Mortgage Investment Business which limits the financing or leveraging of its
mortgage loan portfolio will not apply to its 

                                       37
<PAGE>   38
Mortgage Conduit Business since such mortgage loans are generally held for less
than sixty days prior to their sale to permanent investors who securitize such
loans in the secondary market and their acquisition or funding will generally be
facilitated through a warehouse line of credit. Such warehouse lending facility
typically involves short term lines of credit which are used to finance the
hypothecation of mortgage loans from the time of acquisition of the loan to the
time of its sale or other settlement with a pre-approved investor or purchaser.

       It is expected that reverse repurchase agreements or a secured line of
credit will be the principal financing devices utilized by the Trust to leverage
its Mortgage Conduit Business. A reverse repurchase agreement, although
structured as a sale and repurchase obligation, acts as a financing under which
the Trust effectively pledges its mortgage loans as collateral to secure a
short-term loan. Generally, the other party to the agreement will make the loan
in an amount equal to a percentage of the market value of the pledged
collateral. At the maturity of the reverse repurchase agreement, the Trust is
required to repay the loan and correspondingly receives back its collateral.
Under reverse repurchase agreements, the Trust may retain the incidents of
beneficial ownership, including the right to interest paid on the collateral.
Upon a payment default under such agreements, the lending party may liquidate
the collateral. The Trust expects that its borrowing agreements will require the
Trust to pledge cash or additional mortgage loans in the event the market value
of existing collateral declines. In the normal course of business it is
anticipated that the Mortgage Conduit Subsidiary will sell packages of its whole
loans on a frequent basis so that payment defaults will be minimized.

       The use of reverse repurchase agreements by lenders in the event of the
insolvency or bankruptcy of the Trust, among other things, allows the creditor
under such agreements to avoid the automatic stay provisions of the Bankruptcy
Code and to foreclose on the collateral agreements without delay. In the event
of the insolvency or bankruptcy of a lender during the term of a reverse
repurchase agreement, the lender may be permitted, under the Bankruptcy Code, to
repudiate the contract, and the Trust's claim against the lender for damages
therefrom may be treated simply as one of the unsecured creditors. In addition,
if the lender is a broker or dealer subject to the Securities Investor
Protection Act of 1970, the Trust's ability to exercise its rights to recover
its loans under a reverse repurchase agreement or to be compensated for any
damages resulting from the lender's insolvency may be further limited by such
statute rather than the Bankruptcy Code. The effect of these various statutes
is, among other thing, that a bankrupt lender, or its conservator or receiver,
may be permitted to repudiate or disaffirm its reverse repurchase agreements,
and the Trust's claims against the bankrupt lender for damages resulting
therefrom may be treated simply as one of an unsecured creditor. Should this
occur, the Trust's claims would be subject to significant delay and, if and when
received, may be substantially less than the damages actually suffered by the
Trust.

       To reduce its exposure to the credit risk of reverse repurchase agreement
lenders, the Trust intends to enter into such agreements with several different
parties to reduce credit exposure. The Trust will monitor the financial
condition of its reverse repurchase agreement lenders on a regular basis,
including the percentage of mortgage loans that are the subject of reverse
repurchase agreements with a single lender. Notwithstanding these measures, no
assurance can be given that the Trust will be able to avoid such third party
risks.

       All loans originated or purchased by the Mortgage Conduit Business and
meeting the Trust's investment criteria and policies will be made available for
sale to the Trust first on terms no less favorable to the Trust than is
generally available from other institutional investors in similar mortgage loans
which will likely include a payment of a premium as is generally the case in
such transactions. Loans not purchased by the Trust's Mortgage Investment
Business will be sold in the secondary market through whole loan sales.

       The Mortgage Conduit Business intends to acquire all of the servicing
rights on loans it originates or purchases and such servicing rights will
normally be relinquished when loans are sold into the secondary market. The
Mortgage Conduit Business will generally have no on-going risk of loss after a
whole loan sale other than liability with respect to normal warranties and
representations given in such sales and for fraud in the origination process.

       The Trust's Mortgage Conduit Business does not currently plan to directly
securitize the loans originated and purchased by it as such securitization
generally requires a mortgage portfolio of at least $50 million together with
substantial reserves to fund defaults in the portfolio. There is no assurance
that in the future, if the Mortgage Conduit Business had a large enough
portfolio and sufficient reserves it would not securitize such loans, either
directly or indirectly, (as a participant with other mortgage banking firms in a
multiple party securitization program).

       Marketing Strategy. The Trust's competitive strategy in its Mortgage
Conduit Business, is to be a substantial originator, through a mortgage loan
broker and correspondent network, of A-, B/C residential mortgage loans to be
sold in the secondary market network. This will enable the Trust to shift the
high fixed costs of interfacing with the homeowner to the correspondents and
brokers. The marketing strategy for the Mortgage Conduit Business is designed to
accomplish three 

                                       38
<PAGE>   39
objectives: (1) attract a diverse group of loan originators and loan
correspondents throughout California and the western United States, (2)
establish relationships with such brokers and correspondents and, (3) originate
and/or purchase the loans on both an individual and bulk basis and sell them
into the secondary market or to the Trust's Mortgage Investment Business. In
order to accomplish these objectives, the Trust will offer loan products that
are attractive to potential non-conforming borrowers as well as to end-investors
in non-conforming mortgage loans. To accomplish these objectives, the Mortgage
Conduit Business intends to establish a Wholesale Division and a Correspondent
Division, to expand the reach, geographically, of each of such divisions, and to
develop and provide responsive and consistent underwriting and funding services
to the mortgage broker and correspondent networks which it plans to develop.

       Mortgage Loans to be Originated and Acquired. A substantial portion of
the mortgage loans to be originated or purchased through the Mortgage Conduit
Business are expected to be "A-", "B" and "C" grade non-conforming mortgage
loans. Such non-conforming loans may involve some greater risk as a result of
underwriting and product guidelines which will differ from those applied by FNMA
and FHLMC primarily with respect to loan-to-value ratios, borrower income or
credit history, required documentation, interest rates, and borrower occupancy
of the mortgaged property. The Mortgage Conduit Business generally will not
originate or acquire mortgage loans with principal balances above $300,000 since
such loans generally entail greater credit risks than other non-conforming
loans.

       It is anticipated that mortgage loans originated or acquired by the
Mortgage Conduit Business will generally be "A-", "B" and "C" grade mortgage
loans secured by first liens and, to a lesser extent, second liens on single
(one-to-four) family residential properties with either fixed or adjustable
interest rates. Fixed-rate mortgage loans have a constant interest rate over the
life of the loan, which is generally 15, 20 or 30 years. The interest rate on an
adjustable rate mortgage ("ARM") is typically tied to an index (such as LIBOR)
and is adjustable periodically at various intervals. Such mortgage loans are
typically subject to lifetime interest rate caps and periodic interest rate
and/or payment caps. The interest rates on ARMs are typically lower than the
average comparable fixed rate loan initially, but may be higher than average
comparable fixed rate loans over the life of the loan. Management anticipates
that substantially all mortgage loans purchased by the Mortgage Conduit Business
will fully amortize over their remaining terms. In general, "A-", "B" and "C"
grade loans are non-conforming residential mortgage loans made to borrowers with
lower credit ratings than borrowers of higher quality, or so called "A" grade
mortgage loans, and are normally subject to higher rates of loss and delinquency
than the other non-conforming loans to be purchased by the Mortgage Conduit
Business. As a result, "A-", "B" and "C" grade loans normally bear a higher rate
of interest, and may be subject to higher fees (including greater prepayment
fees and late payment penalties), than non-conforming loans of "A" quality. In
general, greater emphasis is placed upon the credit history of the borrower in
underwriting "A-", "B" and "C" grade mortgage loans than in underwriting "A"
grade loans. In addition, "A-", "B" and "C" grade loans are generally subject to
lower loan-to-value ratios than "A" grade loans.

       The Mortgage Conduit Business' planned focus on the origination and
acquisition of non-conforming A- and B/C credit mortgage loans may affect the
Trust's financial performance. For example, the origination and purchase market
for non-conforming loans has typically provided for higher interest rates,
thereby potentially enhancing the interest income earned by the Mortgage Conduit
Business during the accumulation phase for loans held for sale. However, the
Mortgage Conduit Business will assume the potential risk of any increased
delinquency rates and/or credit losses as well as interest rate risk in the
event there is a delay in the sale of such loans to permanent investors.
Normally, such on-going risks, upon the sale of a loan will pass to the
purchaser without recourse to the Trust and are reduced by the relatively short
period that such loans are held and accumulated prior to sale to permanent
investors. (See "RISK FACTORS - Lending and Real Estate Financing Risks").

       The Mortgage Conduit Business' loan purchase activities are expected in
the future to focus on those Western states of the United States where higher
volumes of non-conforming mortgage loans are originated, including California,
Nevada, Utah, Colorado, Oregon and Washington.

       Pricing. The Mortgage Conduit Business will set purchase prices for
mortgage loans it originates or acquires based on prevailing market conditions.
Different prices will be established for the various types of loans based on the
anticipated price it will receive upon sale of the loans, the anticipated
interest spread realized during the accumulation period, and the targeted profit
margin.

       Underwriting. The Mortgage Conduit Business will develop underwriting
guidelines which will be provided to its account executives and to all mortgage
loan brokers and mortgage bankers prior to accepting any loan application or any
single or bulk purchase package. Upon receipt of a loan application from a
mortgage loan broker, the underwriting staff (or a contract underwriter) will
determine if the loan meets the underwriting guidelines. To assess the quality
of the loan, the underwriter will consider various factors, including the
appraised value of the collateral property, the applicant's debt 

                                       39
<PAGE>

<PAGE>   40
payment history, credit profile and employment status, and the combined debt
ratio and Loan-to-Value Ratio upon completion of the loan.

       Prior to funding a loan, the underwriting staff will determine the
applicant's creditworthiness and ability to service the loan. In addition, the
underwriting staff will review the value of the underlying collateral based on a
full appraisal completed by a pre-approved licensed independent appraiser or, if
the appraiser has not been approved, a new or a review appraisal may be
required. The Mortgage Investment Business and the Mortgage Conduit Business
will select appraisers based on professional experience, education, membership
in related professional organizations and by reviewing the appraiser's
experience with the type of property being used as collateral. For loans
purchased, the Mortgage Conduit Business will typically request a second
appraisal if the original appraisal was completed by an appraiser not approved
by the Mortgage Conduit Business.

       Verification of personal financial information and credit history will
also be required prior to the closing of a loan. Generally, applicant will be
required to have two years of employment with their current employer or two
years of similar business experience. Applicants who are salaried must provide
current employment information as well as recent employment history. The
underwriting staff will verify this information for salaried borrowers based on
written confirmation from employers, or a combination of a telephone
confirmation from the employer and the most recent pay stub or W-2 tax form.
Self-employed applicants will generally be required to provide copies of
complete federal income tax returns filed for the most recent two years. A
credit report of from an independent, nationally recognized credit reporting
agency reflecting the applicant's credit history will be used. Verification of
information regarding the first mortgage, if any, is also required, including
balance, status and whether local taxes, interest, insurance and assessment are
included in the applicant's monthly payment or paid.

       Upon completion of the underwriting process, the closing of the loan will
be completed in accordance with established closing procedures.

       Whole Loan Sales. The Mortgage Investment Business, in order to qualify
as a REIT, may not regularly sell or be a "dealer" in its mortgage loans and
will therefore hold its loans as a portfolio lender for a longer period.
However, the Mortgage Conduit Business, as a separate taxable subsidiary, will
sell its entire interest in its loans through whole loan sales. It does not
currently plan to sell senior interest in its loans in the secondary market
through a securitization program under which it could retain a residual interest
in each loan securitization. While the pools of loans sold by the Trust in its
Mortgage Conduit Business will generally be sold on a non-resource basis with
respect to economic interest and rate risk, such bulk whole loan sales will
generally be made pursuant to agreements that provide for recourse by the
purchaser against the Trust's Mortgage Conduit Business in the event of a breach
of any representation or warranty made by the Trust's Mortgage Conduit Business,
any fraud or misrepresentation during the mortgage loan origination process or
upon early default on such mortgage loans. The Trust's Mortgage Conduit Business
will generally try to limit the remedies of such purchasers to the remedies the
Trust's Mortgage Conduit Business receives from the persons from whom the
Trust's Mortgage Conduit Business purchases such mortgage loans. However, in
some cases, the remedies available to a purchaser of mortgage loans may be
broader than those available to the Trust's Mortgage Conduit Business against
its seller, and should a purchaser exercise its remedies and rights against it,
the Mortgage Conduit Business may not always be able to enforce whatever
remedies it may have against its sellers.


HEDGING

       It is anticipated that the Mortgage Conduit Business will primarily
originate or purchase variable rate mortgage loans which do not carry the
inherent interest rate risk of fixed-rate loans. It is anticipated that a large
portion of the mortgage loans held by that Mortgage Investment Business will
carry fixed rates, a portion of which will have relatively short maturities. As
the production of fixed-rate mortgage loans increases, it is anticipated that
various hedging strategies will be implemented to provide protection against
interest rate risks. The nature and quantity of hedging transactions will be
determined by the Management based on various factors, including market
condition, the expected volume of mortgage loan originations and purchases and
the period of time required to accumulate and to sell mortgage loans.

       However, an effective hedging strategy is complex and no hedging strategy
can completely insulate the Mortgage Conduit Business from interest rate risks.
In addition, hedging involves transaction and other costs, and such costs could
increase as the period covered by the hedging protection increases or in period
of rising and fluctuating interest rates. Therefore, the Mortgage Conduit
Business may be prevented from effectively hedging its interest rate risks,
without significantly reducing its return on equity.

                                       40
<PAGE>   41
LOAN SERVICING

       Servicing. The Trust through its Mortgage Investment Business and the
planned Mortgage Conduit Business currently plans to purchase all mortgage loans
on a "servicing released" basis, thereby acquiring the servicing rights on the
purchased loans. All whole loan sales whether purchased or originated loans will
generally involve the sale of the servicing rights relating to such loans. If
loans are securitized either directly, or indirectly in a multiple party
securitization program, a portion of such service rights may be retained. The
Mortgage Conduit Business plans to subcontract and the Mortgage Investment
Business currently subcontracts all of its servicing obligations for loans to
CAAI during the loan accumulation period pursuant to a servicing agreement
containing fees and other terms that are comparable to industry standards. CAAI
will service all of the loans of the Mortgage Investment Business under a
servicing contract. (See "MANAGEMENT - The Manager: Loan Origination and Loan
Servicing Agreement").

       Delinquencies and Foreclosures. Loans originated or purchased by the
Mortgage Investment Business and the planned Mortgage Conduit Business will be
secured by mortgages, deeds of trust, security deeds or deeds to secure debt,
depending upon the prevailing practice in the state in which the property
securing the loan is located. Depending on local law, foreclosure will be
effected by judicial action or nonjudicial sale, and will be subject to various
notice and filing requirements. In general, the borrower, or any person having a
junior encumbrance on the real estate, may cure a monetary default by paying the
entire amount in arrears plus other designated costs and expenses incurred in
enforcing the obligation during a statutorily prescribed reinstatement period.
Generally, state law controls the amount of foreclosure expenses and costs,
including attorneys fees, which may be recovered by a lender. After the
reinstatement period has expired without the default having been cured, the
borrower or junior lienholder no longer has the right to reinstate the loan and
may be required to pay the loan in full to prevent the scheduled foreclosure
sale.

       Although foreclosure sales are typically public sales, third-party
purchasers rarely bid in excess of the lender's lien because of the difficulty
of determining the exact status of title to the property, the possible
deterioration of the property during the foreclosure proceedings and a
requirement that the purchaser pay for the property in cash or by cashiers
check. Thus, the foreclosing lender often purchases the property from the
trustee or referee for an amount equal to the sum of the principal amount
outstanding under the loan, accrued and unpaid interest and the expenses of
foreclosure. Depending on market conditions, the ultimate proceeds of the sale
may not equal the lender's investment in the property.

                                       41
<PAGE>   42
OTHER INVESTMENT POLICIES

       The Trust's investment policies and guidelines are summarized in the
Prospectus in "BUSINESS", "SOURCES OF ADDITIONAL FUNDS", "DISTRIBUTIONS AND
DIVIDEND POLICY;" "CERTAIN TRANSACTIONS AND RELATIONSHIPS WITH AFFILIATES;"
"SUMMARY OF ORGANIZATIONAL DOCUMENTS AND SECURITIES;" and "PLAN OF
DISTRIBUTION." In addition, the Trust will be governed by the following
guidelines.

       The Trust does not intend to issue additional Preferred Shares although
it is authorized to do so by its Bylaws (See "SOURCES OF ADDITIONAL FUNDS"). To
the extent the Trust determines that it requires further capital, it presently
anticipates that it would issue additional Common Shares.

       The Trust is empowered to borrow funds in order to carry out its business
activities. (See "SOURCES OF ADDITIONAL FUNDS"). The Trust anticipates that it
will finance its business activities primarily through the Trust's existing
capital and the additional capital procured through the Initial Public Offering
rather than through borrowings (See "BUSINESS - Financing").

       While the Trust's primary business activities comprise of mortgage
lending activities, the Trust does not anticipate lending money to third parties
other than for mortgage lending purposes as described in "BUSINESS."

       The Trust has made an investment in SCA and may make additional
investments on a limited basis in other entities in order to further its
Mortgage Conduit Business. (See "Mortgage Conduit Business; Certain Transactions
and Relationships with Affiliates"). Outside of such strategic investments which
complement or promote such business, the Trust does not intend to invest in the
securities of other issuers or businesses. Other than its own Offering, (See
"PLAN OF DISTRIBUTION") the Trust will not underwrite the securities of any
other issuer.

       While the Trust has been organized primarily for the purpose of making
mortgage investments it may engage on "a limited basis" in the purchase and sale
of such mortgage investments in furtherance of such primary business activities,
(See "BUSINESS", "MORTGAGE INVESTMENT BUSINESS", "MORTGAGE CONDUIT BUSINESS",
"CERTAIN TRANSACTIONS AND RELATIONSHIPS WITH AFFILIATES", "FEDERAL INCOME TAX
CONSIDERATIONS - Taxation of the Trust").

       The Trust's Common Shares are being offered to the public on the terms
set forth in "PLAN OF DISTRIBUTION." The Trust will not offer Common Shares, or
other securities, in exchange for Mortgage Investments or other property. The
Trust does not intend to reacquire its own securities either directly or
indirectly in any fashion, other than as needed in connection with its DRP (See
"DISTRIBUTIONS AND DIVIDEND POLICY."

       The Trust will provide Shareholders with quarterly and annual reports
and proxy statements with respect to any meetings or when appropriate (See
"SUMMARY OF ORGANIZATIONAL DOCUMENTS - Reports to Shareholders and Rights of
Examination").

COMPETITION

       The Trust, in both its Mortgage Investment Business and its Mortgage
Conduit Business will face considerable competition in the business of
originating, purchasing and selling mortgage loans. Traditional competitors in
the financial services business include other mortgage banking companies,
commercial banks, credit unions, thrift institutions, private lenders, credit
card issuers and finance companies. Many of these competitors in the consumer
finance business are substantially larger and have considerably greater
financial, technical and marketing resources than the Trust. In addition, many
financial services organizations have formed national loan origination networks
that are substantially similar to the loan origination programs contemplated by
the Trust. Competition can take many forms including convenience in obtaining a
loan, customer service, marketing and distribution channels, amount and terms of
the loan, and interest or crediting rates. In addition, the current level of
gains realized by the Mortgage Conduit Business and its competitors on the sale
of non-conforming loans could attract additional competitors into this market
with the possible effect of lowering gains on future loan sales.

       The Trust believes that it will be able to compete in both its Mortgage
Investment Business and its Mortgage Conduit Business on the basis of providing
prompt and responsive service and flexible underwriting for independent mortgage
brokers and correspondents to offer to their customers.

                                       42
<PAGE>   43
REGULATION

       The operations of the Mortgage Conduit Business and the Mortgage
Investment Business are subject to extensive regulation, supervision and
licensing by federal, state and local government authorities. Regulated matters
include, without limitation, loan origination, credit activities, maximum
interest rates and finance and other charges, disclosure to customers, the terms
of secured transactions, the collection, repossession and claims handling
procedures utilized by the Mortgage Investment Business and Mortgage Conduit
Business, multiple qualification and licensing requirements for doing business
in various jurisdictions and other trade practices.

       The Trust's loan origination activities in both of its businesses are
subject to the laws and regulations in each of the states in which those
activities are conducted. The Trust's activities as a lender in both of its
businesses are also subject to various federal laws including the Truth in
Lending Act, the Real Estate Settlement Procedures Act, the Equal Credit
Opportunity Act, the Home Mortgage Disclosure Act, the Fair Credit Reporting Act
and the Fair Housing Act.

       The Truth in Lending Act ("TILA") and Regulation Z promulgated thereunder
contain disclosure requirements designed to provide consumers with uniform,
understandable information with respect to the terms and conditions of loans and
credit transactions in order to give consumers the ability to compare credit
terms. TILA also guarantees consumers a three day right to cancel certain credit
transactions including loans of the type originated by the Trust. Management of
the Trust believes that it is in compliance with TILA in its existing Mortgage
Investment Business in all material aspects.

       In September 1994, the Riegle Community Development and Regulatory
Improvement Act of 1994 (the "Riegle Act") was enacted. Among other things, the
Riegle Act makes certain amendments to TILA. The TILA amendments, which became
effective in October 1995, generally apply to mortgage loans, such as some of
the Home Equity Loans made or held by the Mortgage Investment Business, with (i)
total points and fees upon origination in excess of eight percent of the loan
amount or (ii) an annual percentage rate of more than ten percentage points
higher than U.S. treasury securities of comparable maturity ("Covered Loans"). A
substantial number of the loans originated or purchased by the Trust's Mortgage
Investment Business are or can be expected to be Covered Loans.

       The TILA amendments impose additional disclosure requirements on lenders
originating Covered Loans and prohibit lenders from originating Covered Loans
that are underwritten solely on the basis of the borrowers' home equity without
regard to the borrowers' ability to repay the loan. The Trust believes that only
a small portion of loans it originated are of the type that, unless modified,
would be prohibited by the TILA amendments. The Trust's underwriting criteria
take into consideration the borrowers' ability to repay.

       The TILA amendments also prohibit lenders from including prepayment fee
clauses in Covered Loans to borrowers with a debt-to-income ratio in excess of
50% or Covered Loans used to refinance existing loans originated by the same
lender. The Trust did not collect prepayment fees on loans originated in its
Mortgage Investment Business prior to the effectiveness of the TILA amendments
and does not currently utilize pre-payment penalties in connection with its Home
Equity Loans. The TILA amendment imposes other restrictions on Covered Loans,
including restrictions on balloon payments and negative amortization features,
which the Trust does not believe will have a material impact on its operations.

       The Trust is also required to comply with the Equal Credit Opportunity
Act of 1974, as amended ("ECOA"), which prohibits creditors from discriminating
against applicants on the basis of race, color, sex, age or marital status.
Regulation B promulgated under ECOA restricts creditors from obtaining certain
types of information from loan applicants. It also requires certain disclosures
by the lender regarding consumer rights and requires lenders to advise
applicants of the reasons for credit denial. In instances where the applicant is
denied credit or the rate or charge for loans increases as a result of
information obtained from a consumer credit agency, another statute, the Fair
Credit Reporting Act of 1970, as amended, requires lenders to supply the
applicant with the name and address of the reporting agency. The Trust is also
subject to the Real Estate Settlement Procedures Act and is required to file an
annual report with the Department of Housing and Urban Development pursuant to
the Home Mortgage Disclosure Act.

       In the course of its business, the Trust in both of its businesses, may
acquire properties securing loans that are in default. While the Trust will
inquire as to presence of hazardous substances, there is a risk that hazardous
or toxic waste could be found on such properties. In that event, the Trust could
be held responsible for clean-up or removal costs, which costs could exceed the
value of the underlying property.

       The Trust at all times intends to conduct its business so as not to
become regulated as an investment company under the Investment Company Act. The
Investment Company Act exempts entities that are "primarily engaged in the
business of purchasing or otherwise acquiring mortgages and other liens on and
interests in real estate" ("Qualifying Interest"). Under 

                                       43
<PAGE>   44
the current interpretation of the staff of the Commission, in order to qualify
for this exemption, the Trust must maintain at least 55% of its assets directly
in mortgage loans, and certain other Qualifying Interests in real estate. If the
Trust fails to qualify for exemption from registration as an investment company,
its ability to use leverage in its Mortgage Investment Business would be
substantially reduced, and it would be unable to conduct its business as
described herein. The Trust has not requested a legal opinion from counsel
indicating that, it will be exempt from the Investment Company Act.

       Because the Trust's business is highly regulated, the laws, rules and
regulations applicable to the Trust are subject to regular modifications and
change. There are currently proposed various laws, rules and regulations which,
if adopted, could impact the Trust. There can be no assurance that these
proposed laws, rules and regulations, or other such laws, rules or regulations,
will not be adopted in the future which could make compliance much more
difficult or expensive, restrict the Trust's ability to originate, broker,
purchase or sell loans, further limit or restrict the amount of commissions,
interest and other charges earned on loans originated, brokered, purchased or
sold by the Trust, or otherwise affect the business or prospects of the Trust.
Also, members of Congress and government officials have from time to time
suggested the elimination of the mortgage interest deduction for federal income
tax purposes, either entirely or in part, based on borrower income, type of loan
or principal amount. Because many of the Trust's loans are made to borrowers for
the purpose of consolidating consumer debt or financing other consumer needs,
the competitive advantages of tax deductible interest, when compared with
alternative sources of financing, could be eliminated or seriously impaired by
such government action. Accordingly, the reduction or elimination of these tax
benefits could have a material adverse effect on the demand for loans of the
kind offered by the Trust.


EMPLOYEES

       The Manager employs and provides all of the persons required for the
operation of the Trust and its Mortgage Investment Business. At May 1, 1996, the
Manager employed 7 persons plus several contract personnel. Additional employees
will be required to staff the Mortgage Conduit Business. None of the Manager's
employees is subject to a collective bargaining agreement. The Manager believes
that its relations with its employees are satisfactory.


PROPERTIES

       The Trust's and its Manager's executive and administrative offices are
located at 50 California Street, Suite 2020, San Francisco, California, 94111,
and consist of approximately 3,000 square feet.

       The Manager also leases space for its two branch offices on a short-term
basis.


LEGAL PROCEEDINGS

       The Company is not a party to any legal proceedings other than those
arising in the ordinary course of its business, i.e. appointments of receivers
in foreclosure proceedings and motions to lift the automatic stay against a
borrower's bankruptcy proceeding. Receivers are appointed to collect rents and
handle other administrative functions relating to a property during the course
of a foreclosure proceeding. Motions to lift the automatic stay in a bankruptcy
proceeding allows the creditors of the estate to foreclose on the property
pursuant to the auspices of the bankruptcy trustee. Such actions typically do
not involve any liability on the Trust's part and the Manager does not believe
that such actions will have a material effect on the operations, liquidity and
financial condition of the Trust.

       In the ordinary course of its business, the Trust may also be subject to
claims made against it by borrowers arising from, among other things, losses
that are claimed to have been incurred as a result of alleged breaches of
fiduciary obligations, misrepresentations, errors and omissions of employees,
officers and agents of the Trust (including its appraisers), incomplete
documentation and failures by the Trust to comply with various laws and
regulations applicable to its business. The Trust believes that any claims
asserted in the future could result in legal expenses or liabilities which could
have a material adverse effect on the Trust's results of operations and
financial condition.

REIT Industry Data

       The National Association of Real Estate Investment Trusts (NAREIT)
headquartered in Washington, D.C. has published the following information about
investment performance of REITs: The charts below are based on data from tables
published in "REIT WATCH," an official publication of NAREIT which provided as
follows: 

                          NAREIT Total Return Indexes
                       For Period Ending January 31, 1997

                                1 Year          3 Years         5 Years
                                ------          -------         -------
                All             34.69%          16.70%          15.71%
                Equity          34.56%          16.49%          16.29%
                Mortgage        49.26%          23.14%          16.29%
                Hybrid          23.77%          16.62%          17.49%
                S&P 500         26.34%          20.73%          17.03%


       Also appearing in official publication of NAREIT are the following
items. Data source quoted by NAREIT include Federal Reserve and Dow Jones
Publications. 

       o  REIT shares may be converted to cash because they trade on public
exchanges. 

       o  Over 300 REITs are operating in the U.S. with over 70% trading on the
national stock exchanges.

       o  The unique tax status of a REIT ensures that at least 95% of REIT
income can be distributed to investors. There is no double taxation of income
to investors.

       o  Since 1986 - REITs produced a greater average annual yield than
Treasury bonds, although REITs are not backed by the "full faith and credit of
the United States."

       o  In five of the last six years, REITs have produced a greater annual
total return than the Standard & Poor's (S&P) 500.

       o  A REIT combines features of real estate and stocks, providing an
investor the opportunity to invest in real estate similar to other publicly
traded industry sectors.

       o  The stock value of REITs in the last two years has grown from about
$44 billion to more than $88 billion.

       o  Since 1992, the total capitalization of publicly traded REITs has
increased 152% to reach more than $142 billion.

                                 MORTGAGE REITs
                        ANNUAL TOTAL RETURN COMPARISONS

5-Year Total Return Percent             15.71%          17.03%          16.29%
3-Year Total Return Percent             16.70%          20.73%          23.14%
Annual Total Return Percent             34.69%          26.34%          49.26%

ONE-YEAR - MORTGAGE REITs have a significantly greater annual total return than
the S&P 500 and the average of all REITs over the period from 1-31-96 to
1-31-97, as published in the January 1997 NAREIT Summary Performance Numbers
report.

NOTE: As with any investment, past performance is not a guarantee of future
      performance.    

                                              44
<PAGE>   45
                                   MANAGEMENT


       There are five directors of the Trust, two of whom (Messrs. Brooks and
Blomberg) are not affiliated with the Trust, its officers and directors or its
Manager. The directors and officers and their principal occupations and relevant
affiliations during the last five years or more are set forth below.

DIRECTORS AND OFFICERS

Thomas B. Swartz, 64; Chairman and Chief Executive Officer(1)

       Chairman and Chief Executive Officer, Capital Alliance Advisors, Inc.
(1989 to date); Chairman, Capital Alliance Income Trust I (1991 to 1996) and
Capital Alliance Income Trust II (1994 to 1996); Chairman, Sierra Capital
Acceptance (1995 to date); Chairman and Chief Executive Officer of Sierra
Capital Companies and its Affiliates (1980 to date); Founder Chairman, Chief
Executive Officer and Trustee of seven equity real estate investment trusts
(1980-1991); Attorney at Law, Thomas Byrne Swartz, Inc. (1980 to date), and
Bronson, Bronson, & McKinnon, San Francisco, California (Partner 1960-1980);
Past President (1989-1990) and Member, Board of Governors (1983 to 1993),
National Association of Real Estate Investment Trusts; Director (representing
Federal Deposit Insurance Corporation) of two subsidiaries of American
Diversified Savings Bank (in liquidation) (1990 to 1992) Member, Real Estate
Advisory Committee to California Commissioner of Corporations (1972-1973);
University of California at Berkeley Boalt School of Law, L.L.B. 1959;
Lieutenant, U.S.N.R. 1954-1956 (active) and to 1977 (reserve); Yale University,
A.B. 1954. (See "The Manager").

Dennis R. Konczal, 46; President, Director and Chief Operating Officer(1)(2)

       President (1996 to date) and Executive Vice President (1989 to 1996) and
Chief Operating Officer, Capital Alliance Advisors, Inc.; Executive
Vice-President, Trustee and Chief Operating Officer of Capital Alliance Income
Trust I (1991 to 1996)and of Capital Alliance Income Trust II (1994 to 1996);
President and Director, Sierra Capital Acceptance (1995 to date); President,
Director and Chief Operating Officer of Sierra Capital Companies and of Capital
Alliance Investments Incorporated (a NASD broker-dealer and Registered
Investment Advisor) (1984 to date); Director, President and Chief Operating
Officer, Granada Management Corporation and Granada Financial Services, Inc.,
agribusiness concerns (1981-1984); Licensed Principal, NASD (1981 to date);
B.S. Agricultural Economics, Michigan State University (1972). (See "The
Manager").

Douglas A. Thompson, 52; Executive Vice-President, Director and Chief Investment
Officer(2)

       Executive Vice-President, Capital Alliance Advisors, Inc. (1995 to date);
Trustee, Capital Alliance Income Trust I and Capital Alliance Income Trust II
(1995 to 1996); Founder, First Blackhawk Financial, Inc. (mortgage banking firm)
(1992 to 1995); Owner, The Paradigm Group and Investors Mortgage Exchange,
Danville, California (whole loan brokerage for private and institutional
clients) (1990 to date); Vice President, Principal Residential Advisors,
Danville, California (1988 to 1990); Secondary Mortgage Specialist, Morgan
Stanley & Co. (1985-1988); Investment Banking/Mortgage Specialist, Merrill Lynch
Pierce Fenner & Smith, Los Angeles, California (1982 to 1985 ); Manager. Watson
Mortgage, Bakersfield, California (1981 to 1982); California Real Estate Broker
(1992 to date); Member, Pepperdine University Board (1988 to 1991); B.S.E.,
1967, Abeline Christian University; M.A., 1969 University of Southern
California. (See "The Manager").

Stanley C. Brooks, 46; Director(2)(3)

       President and Chairman, Brookstreet Securities Corporation (1970 to
date); Executive Vice-President, Toluca Pacific Securities Corporation (1987 to
1989); Senior Vice-President, First Affiliated Securities (1983 to 1989); Senior
Vice-President, Private Ledger Financial Services (1976 to 1983); Member,
National Futures Association (1991 to date); Member, Securities Industry
Association (1995 to date); Member, Regional Investment Bankers Association
(1990 to date); Licensed Principal, NASD (1970 to date); California State
Polytechnic Institute, B.S. Business Administration 1970.

- - ----------------------------
footnotes on the following page

                                       45
<PAGE>   46
Harvey Blomberg, 56; Director(1)(2)(3)

       Founder and principal MRHB Real Estate (real estate management company)
(1988 to date); Regional Director, Connecticut Small Business Development Center
(1996 to date); Partner and Chief Financial Officer, Bay Purveyors, Inc. (1976
to 1995); General Manager, Deerfield Communications (1987 to 1990); Consultant
to numerous companies (financial restructuring, refinancing and marketing) (1989
to date). Renessler Polytechnic Institute, M.S. Management, 1995; Hofstra
University, M.B.A. 1985; B.S. Engineering, 1966.

       Directors are divided into three classes. Each class, after its initial
re-election will serve 3 year terms. The Class One directors will be re-elected
in 1997, the Class Two directors in 1998 and the Class Three directors in 1999.
Replacements for vacancies occurring among the Directors may be filled by the
Board of Directors. Nominations for Directors when a Director is removed or
withdraws may be made by the Board of Directors, or subject to certain
conditions, by a Shareholder holding 10% or more of the Shares outstanding.

       Initially, the Trust intends to pay to each unaffiliated Director an
annual fee of $5,000 plus $500 for each director's or committee meeting of the
Directors attended in person ($300 if any are attended by telephonic means) and
to reimburse all Unaffiliated Directors for their travel expenses and other
out-of-pocket disbursements incurred in connection with attending any such
meeting and for carrying on the business of the Trust. It is estimated that the
aggregate remuneration so payable (exclusive of reimbursement for expenses ) to
the Unaffiliated Directors for the first full fiscal year of the Trust (i.e.,
calendar year 1997) will not exceed $17,000. Directors who are affiliated with
the Manager will receive no compensation from the Trust for their service as
Directors. The officers of the Trust who are Directors and are also officers and
directors of the Manager, however, will be reimbursed by the Trust or its
subsidiaries for their expenses in attending meetings of the Directors or an
Executive Committee and in carrying on the business of the Trust, and may be
compensated in the future by the Trust or its subsidiaries for other services
performed for the Trust under separate agreements.

       The Directors have designated an Audit Committee which will be
responsible for general relations between the Trust and its Independent Auditors
as well as overseeing the annual audit of the Trust's financial statements. The
Audit Committee is composed of Mr. Brooks and Mr. Blomberg, unaffiliated
Directors, and Mr. Konczal.

       The Directors have also designated an Executive Committee which has the
authority of the full Board except for the declaration of dividends and other
non-delegable matters specified in the Delaware Corporations Law. The Executive
Committee is composed of Messrs. Swartz, Konczal, and Blomberg, an unaffiliated
Director.

       Neither the Board of Directors in the aggregate, nor any Director
individually, owns beneficially in excess of 1% of either the Trust's Preferred
Stock or its Common Shares.

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

(1)    Also is a member of the Executive Committee.

(2)    Also is a member of the Audit Committee.

(3)    Is an independent unaffiliated Director.

                                       46
<PAGE>   47
THE MANAGER

       Capital Alliance Advisors, Inc., a California Corporation, is the Manager
of the Trust to coordinate assist and manage the duties and responsibilities of
the Trust, subject to the supervision of the Board of Directors, - all in
accordance with the terms of the Management Agreement. The Manager and its
principals have collectively had substantial experience in the origination,
servicing and administration of Home Equity Loans and other mortgage loans
secured by trust deeds, in real estate asset management and financing, and in
providing investment advisory services as a real estate investment fiduciary to
both public and private real estate investment programs. The Manager, from 1991
through 1996, managed and advised The Trust's predecessors, Capital Alliance
Income Trust I ("CAIT I") and Capital Alliance Income Trust II ("CAIT II"). CAIT
I and CAIT II were consolidated with Capital Alliance Income Trust, A Real
Estate Investment Trust, ("Trust") on April 30, 1996. The Manager is a licensed
real estate broker in California and also manages a private mortgage banking
firm with investment criteria similar to those of the Trust. The Manager owns
beneficially 1% of the Trust's Preferred Stock.

       Messrs. Swartz and Konczal, principals of the Manager, are also
principals and Chairman and President, respectively, of SCA, a privately-owned
wholesale residential mortgage banking firm which specializes in A-, B-C credit-
rated residential mortgage loans. SCA was founded in 1995 and is located in
Irvine, California. The Trust holds a strategic investment in SCA as holder of
preferred shares which are valued at $200,000 and which have yielded a 15%
return thereon to date. The investment, was undertaken to afford the Trust's
predecessors exposure to the wholesale mortgage banking business and the
institutional investors who were potential purchasers of the predecessors'
mortgage loans. It also afforded the Trust's predecessors a source of mortgage
loans which could meet their criteria and not those of SCA.

        Messrs. Swartz and Konczal, principals of the Manager, are also
principals of Sierra Capital Companies ("Sierra Capital"), and have been
extensively engaged since 1980 in various aspects of the real estate investment
advisory, asset management, and finance business. From 1985 to 1990, Sierra
Capital advised and managed (i) four publicly-held equity real estate investment
trusts ("Sponsored REITs") and (ii) Advantage Corporate Income Fund, L.P.
("Advantage Fund"), an institutional real estate limited partnership. Sierra
Capital sold its REIT advisory and property management businesses to the
Sponsored REITs in 1991 and the Sponsored REITs became "self administered. Since
April 1991, neither Sierra Capital nor Messrs. Swartz and Konczal have had any
connection or affiliation with the Sponsored REITs. Sierra Capital and its
Affiliates have arranged over $410 million in credit facilities for sponsored
entities and for their own account, including the Sponsored REITs and Advantage
Fund. Sierra Capital and its Affiliates currently manage for their own account
and for Advantage Fund, approximately $45 million of warehouse/distribution and
light industrial properties. Advantage Fund, as of December 31, 1995 had
$13,070,197 in partner's capital, seven single-tenant warehouse distribution
facilities and two single-tenant retail warehouse facilities totaling 685,768
and 171,762 square feet, respectively, that were 100% leased. The facilities are
located nationally. Sierra Capital directly owns one light industrial properties
totaling 160,000 square feet which were 88% leased. Additionally, Messrs. Swartz
and Konczal are also directors and officers of Capital Alliance Investments,
Inc., a wholly-owned subsidiary of Sierra Capital, which is a registered
investment advisor and broker-dealer.

       The Sponsored REITs were Sierra Capital Realty Trust IV Co. ("Trust IV"),
Sierra Capital Realty Trust VI Co. ("Trust VI"), Sierra Capital Realty Trust VII
Co. ("Trust VII"), and Sierra Capital Realty Trust VIII Co. ("Trust VIII").
Trusts IV, VI and VII were consolidated in 1995 into Meridian Industrial Trust
("MIT"), and Trust VIII in 1993 changed its name to Meridian Point Realty Trust
VIII Co. MIT and Trust VIII are presently registered pursuant to Section 12g of
the Securities Exchange Act of 1934 and are subject to its reporting, proxy and
trading rules. The Sponsored REITs and Advantage Fund are separate and distinct
from the Trust and neither the Manager nor its Affiliates has, (nor since 1991
has had), any continuing relationship with MIT or Trust VIII, other than as a
shareholder. As of December 31, 1995 MIT and Trust VIII had approximately
$177,092,000 and $43,041,290, respectively, in Shareholders Equity. At December
31, 1995 MIT had 49 warehouse distribution facilities, 28 light industrial
facilities and 7 retail facilities aggregating 5,823,391 rentable square feet,
1,531,876 rentable square feet and 903,082 rentable square feet, respectively
that were 94%, 92% and 94% leased, respectively. Trust VIII, at said date, had 1
office building and 23 warehouse distribution facilities that were 99% leased.
The properties are located nationally, primarily in major distribution centers.
MIT is traded on the New York Stock Exchange and Trust VIII is traded on the
American Stock Exchange. Information regarding MIT and Trust VIII was obtained
from their respective December 31, 1995 10 K filings with the Securities
Exchange Commission.

       Mr. Thompson, a principal of the Manager, holds a California Department
of Real Estate Broker's license, and has been involved in the mortgage industry
since 1976. During his service with the Capital Markets, Institutional Sales
Division of Merrill, Lynch, Pierce, Fenner & Smith in Los Angeles and as a
secondary mortgage specialist with Morgan Stanley & Co. in San Francisco, Mr.
Thompson was involved in the purchase and sale of over $1 billion of mortgage
products. (See "MANAGEMENT - Directors and Officers").

                                       47
<PAGE>   48
       The principal office of the Manager is 50 California Street, Suite 2020,
San Francisco, California 94111 (Tel: (415) 288-9575).

       The directors and executives officers of the Manager and their principal
occupations during the past five years are as follows:

<TABLE>
<S>                              <C>
       Thomas B. Swartz*         Chairman and Chief Executive Officer
                                 (See "MANAGEMENT - Directors and Officers")

       Dennis R. Konczal*        Director, President and Chief Operating Officer
                                 (See "MANAGEMENT - Directors and Officers")

       Douglas A. Thompson*      Director, Executive Vice-President and Chief Investment Officer
                                 (See "MANAGEMENT - Directors and Officers")
</TABLE>

Terri L. Diver, 40; Vice President, Director of Loan Production

Vice President, Capital Alliance Advisors, Inc. (1993 to date); General Manager,
San Diego Office (1988 to date), Acting Chief Executive Officer, Mission Thrift
and Loan Association (1987-1988) and General Manager, El Cajon Office (1984-
1987), American Income Trust; Assistant Manager and Thrift Supervisor, Beverly
Hills and San Diego Offices, Foothill Thrift and Loan Association (1980 to
1984); Thrift Supervisor, Credit Investigator, Thrift Teller (1975-1980) for
First Thrift of America, Inglewood Thrift and Loan Association, Foothill Thrift
and Loan Association and Amfac Thrift and Loan Association; High School
Graduate, 1974, and Management and Continuing Education Courses and Seminars.

Rosemarie Franceschi, 47; Vice-President and Chief Lending Officer

Vice President, Capital Alliance Advisors, Inc. (1993 to date); Vice President,
EquityAide Real Estate Finance Corporation (1983 to 1995); Founder and Manager,
Robertson Mortgage Company (1981-1982); Loan Officer, Loan Servicing and Vault
Teller, Eureka Savings & Loan Association (1966-1981); High School Graduate and
Management and Continuing Education Courses and Seminars.

Jeannette Hagey, 38; Controller

Controller, Capital Alliance Advisors, Inc. (1994 to date); Controller, Sierra
Capital Companies and Affiliate (1994 to date); Accounting Manager, VCA Hills
(subsidiary of Colgate-Palmolive) (1991 to 1993); Senior Accountant, Cygnet
Systems (1988 to 1991); Senior Accountant, Hare Brewer and Kelley (1985 to
1988); Accountant, Squaw Valley Ski Corporation (1984 to 1985); San Jose State
University, B.S. Business-Accounting (1983); Management and Continuing Education
Courses and Seminars.

Linda St. John, 40; Secretary and Operations Officer

Operations Officer and Secretary, Capital Alliance Advisors, Inc. (1995 to
date); Secretary, Sierra Capital Companies and Affiliates (1995 to date);

*      Also officers and directors of the Trust. (See "THE TRUST - Organization
       Chart").

                                       48
<PAGE>   49
MANAGEMENT AGREEMENT

       The Management Agreement between the Trust and the Manager will be
effective upon the effective date of this Offering for an initial term ending
December 31, 1998. The term of the Management Agreement will be automatically
renewed for an additional two year term subject to the approval of the holders
of a majority of the outstanding Common and Preferred Shares unless a notice of
non-renewal is given by the Trust at least 120 days prior to the end of the term
or any extension thereof and such termination is approved by the holders of a
majority of the outstanding Common and Preferred Shares. The Management
Agreement may be terminated by (i) either the Trust, its Board of Directors or
shareholders holding a majority of the voting power of the Trust, or by the
Manager without cause upon 120 days prior written notice and (ii) approval of
the termination of the Manager by the Shareholders holding a majority of the
Common and Preferred Shares. The Trust or the Manager may also terminate the
Management Agreement for cause upon the occurrence of certain specified events
including a material breach of the Agreement or other breach of the Agreement by
the Manager which remains uncured for 60 days. Any such termination or failure
to extend by the Trust without cause will result in the payment of a termination
or non-renewal fee to the Manager determined by independent appraisals of the
fair market value of the Agreement assuming its continuance for a two year term.
These agreements have been developed by CAAI and the Trust in the context of a
related party consolidation and therefore are not the result of arm's- length
negotiations between independent parties. It is the intention of the Trust and
CAAI that such agreements and the transactions provided for therein, taken as a
whole, are fair to both parties, while continuing certain mutually beneficial
arrangements. However, there can be no assurance that each of such agreements,
or the transactions provided for therein, have been effected on terms at least
as favorable to the Trust as could have been obtained from unaffiliated third
parties.

       The Manager will be subject to the supervision of the Trust's Board of
Directors and will provide investment, management and advisory services to the
Trust, including (a) the presenting of a continuing and suitable investment
program consistent with the Trust's investment policies and objectives and (b)
the supervision and management of the day-to-day operations of the Trust.

       The Management Agreement provides for a regular management fee for its
regular management and advisory services ("Management Compensation"), and for
the retention of independent contractors (including the Manager or its
affiliates) to perform loan origination and loan servicing services. (See
"MANAGEMENT: Management Compensation").

       The Manager as of August 1, 1996 had a total of seven officers and
directors plus several contract personnel dedicated to the oversight and conduct
of the Trust's operations.

MANAGEMENT COMPENSATION

       The Manager will be entitled to a per annum Regular Management Fee
payable monthly in arrears of an amount equal to 1% of the Gross Mortgage Assets
of the Trust (computed monthly) plus 1/2% of cash or money-market or equivalent
assets. The Manager also will be entitled to receive incentive compensation for
each fiscal quarter, equal to 25% of the net income of the Trust in excess of an
annualized return on equity for such quarter equal to the ten year U.S. Treasury
Rate plus 2% provided that the payment of such incentive compensation does not
reduce the Trust's annualized return on equity for such quarter to less than the
ten year U.S. Treasury Rate plus 2% and amounts payable on account of the Series
A Preferred Preference Amount have been paid. The term "Return on Equity" is
calculated for any quarter by dividing the Trust's Net Income for the quarter by
its Average Net Worth for the quarter. For such calculations, the "Net Income"
of the Trust means the income of the Trust determined in accordance with GAAP
before the Manager's incentive compensation, the deduction for dividends paid
and any net operating loss deductions arising from losses in prior periods. A
deduction for all of the Trust's interest expenses for borrowed money is also
taken in calculating Net Income. "Average Net Worth" for any period means the
arithmetic average of the sum of the gross proceeds from any offering of its
equity securities by the Trust, before deducting any underwriting discounts and
commissions and other expenses and costs relating to the offering, plus the
Trust's retained earnings (without taking into account any losses incurred in
prior periods) computed by taking the daily average of such values during such
period. The definition "Return on Equity" is only for purposes of calculating
the incentive compensation payable, and is not related to the actual
distributions received by stockholders. The 25% Incentive Payment to the Manager
will be calculated quarterly in arrears before any income distributions are made
to stockholders for the corresponding period.

       The Manager's base and incentive fees shall be calculated by the Manager
within 60 days after the end of each calendar quarter, with the exception of the
fourth quarter for which compensation will be computed within 30 days, and such
calculation shall be promptly delivered to the Company. The Company is obligated
to pay the base fee within 90 days after the end of each calendar quarter.

                                       49
<PAGE>

<PAGE>   50
       The Manager (including its principals) is also entitled to receive
additional compensation for services rendered to the Trust pursuant to separate
agreements approved by the Board of Directors, including compensation for loan
origination and loan servicing services and for additional services rendered
under separate contracts with the Trust or its subsidiaries, including the
Mortgage Conduit Subsidiary.

MANAGEMENT EXPENSES

       Pursuant to the Management Agreement, the Trust will also pay all
operating expenses of the Trust except those specifically required to be borne
by the Manager under the Management Agreement. The operating expenses required
to be borne by the Manager include the compensation and other employment costs
of the Manager's controlling officers and directors in their capacities as such,
and the cost of office space, utilities, telephones, furnishings and other
office expenses incurred or allowable to the Manager for its own benefit and
account and not required for oversight and management of the Trust's operations.
The expenses that will be paid by the Trust will include issuance and
transaction costs incident to the acquisition, disposition and financing of
investments; regular legal and auditing fees and expenses of the Trust; fees and
expenses of the Trust's directors, premiums of directors' and officers'
liability insurance and fidelity and errors and omissions insurance; servicing
and origination expenses payable under the Origination and Loan Servicing
Agreement; expenses connected with investor relations and communications,
payment of dividends, transfer and registration of securities and other ordinary
and necessary expenses of the business and affairs of the Trust. Expenses
incurred by the Manager (including allocations of employment expenses and
overhead) which are the responsibility of the Trust will be reimbursed at cost
and will be made monthly.

       In addition to expenses payable by the Trust under the Management
Agreement, the Trust is responsible for all expenses (including legal, auditing,
and other expenses) in connection with this offering, estimated at $600,000.

LIMITS OF RESPONSIBILITY

       Pursuant to the Management Agreement, the Manager will not assume any
responsibility other than to render the services called for thereunder and will
not be responsible for any action of the Trust's Board or shareholders and
employees, will not be liable to the Trust, any mortgage security issuer, any
subsidiary of the Trust, the Unaffiliated Directors, the Trust's stockholders or
any subsidiary's shareholders for acts performed in accordance with and pursuant
to the Management Agreement, except by reason of acts or omissions constituting
bad faith, willful misconduct, gross negligence or reckless disregard of their
duties under the Management Agreement. The Manager does not have significant
assets. Consequently, there can be no assurance that the Trust would be able to
recover any damages for claims it may have against the Manager. The Trust has
agreed to indemnify the Manager, and its directors, officers, Shareholders and
employees with respect to all expenses, losses, damages, liabilities, demands,
charges and claims arising from any acts or omissions of the Manager made in
good faith in the performance of its duties under the Management Agreement. (See
"RISK FACTORS - Risk that Limited Liability of Directors and Indemnification May
Limit Shareholder Recourse; Risks of Conflicts of Interest and Related Party
Transactions - Risk of Trust's Total Reliance on Manager and its Affiliates -
Risk of Adverse Effects on Trust's Operations Due to Manager's Conflicts of
Interest and Investment in Other Investment Activities.").

HOME EQUITY LOAN ORIGINATION AND LOAN SERVICING AGREEMENT

       The Home Equity Loan Origination Services and Loan Servicing Agreement
("Origination and Servicing Agreement") between the Trust and CAAI will be
effective upon the effective date of this Offering for an initial term ending
December 31, 2000. The term of the Origination and Servicing Agreement and any
extension thereof will be automatically renewed for an additional term of four
years unless a notice of non-renewal is given by the Trust at least six months
prior to the end of the term or extension. In addition, the Trust may terminate
the Origination and Servicing Agreement upon the occurrence of certain specified
events, including a violation of the Agreement which remains uncured for thirty
days.

       CAAI will use its best efforts to originate and present to the Trust Home
Equity Loans, other mortgage loans, and other investment opportunities which may
be committed and funded only when approved by the Manager's Investment
Committee. CAAI will also use its best efforts to service the Trust's portfolio
of Home Equity Loans and to manage and dispose of any foreclosure property of
the Trust.

       CAAI will be entitled to receive for its services under the Origination
and Servicing Agreement a per annum combined Origination and Servicing Fee
payable monthly of two percent (2%) of the Gross Mortgage Assets of the Trust,
computed monthly. All "origination points" received in connection with a Home
Equity Loan shall be payable to the Trust which shall pay any compensation due
with respect to a loan to a cooperating broker. CAAI shall also be entitled to
retain miscellaneous fees paid by borrowers for appraisal, documentation,
processing, underwriting and funding of Home Equity Loans and 

                                       50
<PAGE>   51
auxiliary fees related to the servicing of such loans, including late charges,
returned check fees, assumption fees and other incidental fees permitted by the
loan documents.

ORIGINATION AND SERVICING EXPENSES

       Pursuant to the Origination and Servicing Agreement, CAAI will bear the
employment expenses of its officers, directors and employees of CAAI in their
capacities as such and expenses incidental to the origination and servicing of
Home Equity Loans to the extent such expenses are paid by borrowers in
connection with any loan. CAAI, will retain payments of miscellaneous auxiliary
fees paid by borrowers for certain expenses including the cost of office space,
utilities, telephones, furnishings and other office expenses. CAAI, based upon
its fiduciary obligations to the Trust, will allocate such expenses between its
Affiliates, including the Trust. Expenses that will be paid by the Trust include
travel expenses to inspect properties that are proposed as the subject of a Home
Equity Loan; fees and expenses paid to independent contractors, appraisers,
consultants and other agents retained by the Trust and direct expenses of
acquiring, financing, servicing, disposing of and owning interests in real
estate and other property; and the expenses of foreclosing upon, managing,
owning and selling foreclosure properties and other property of the Trust.

       CAAI is a licensed real estate broker and is applying to be licensed as a
California Consumer Finance Lender and Broker. Its principal office is located
at 50 California Street, Suite 2020, San Francisco, California 94111 (Tel: (415)
288-9575).


                [REMAINDER OF THE PAGE INTENTIONALLY LEFT BLANK]

                                       51
<PAGE>   52
                             EXECUTIVE COMPENSATION


EXECUTIVE COMPENSATION

       The following table contains information on the annual cash compensation
paid to the executive officers of the Trust for the year ending December 31,
1996 for services rendered.


<TABLE>
<CAPTION>
                                                                                                 Cash Compensation
Name of Individual                          Capacities in Which Served                               from Trust
- - ------------------                          --------------------------                           -----------------
<S>                                         <C>                                                  <C>
Thomas B. Swartz                            Chairman of the Board and Chief                      $         0      (1)(2)
                                                                                                  ----------------
                                            Executive Officer of Trust and Chairman
                                            of the Board and Chief Executive Officer of 
                                            the Manager

Dennis R. Konczal                           Director, President and Chief Operating Officer      $          0     (1)(3)
                                                                                                  ----------------
                                            of Trust and Executive Vice President of the
                                            Manager

Douglas A. Thompson                         Director, Executive Vice President of Trust and      $          0     (1)(4)
                                                                                                  ----------------
                                            Executive Vice President of the Manager

Jeannette Hagey                             Chief Financial Officer (Principal Financial         $          0     (1)(5)
                                                                                                  ----------------
                                            and Accounting Officer) of the Trust and the
                                            Manager

Stanley C. Brooks                           Director                                             $          300   (1)(6)
                                                                                                  ----------------

Harvey Blomberg                             Director                                             $          300   (1)
                                                                                                  ----------------
</TABLE>


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

(1)    The executive officers of the Trust serve without compensation from the
       Trust. The affiliated Directors of the Trust serve without compensation
       from the Trust. The unaffiliated Directors of the Trust are anticipated
       to receive an annual Director's Fee of $5,000 and an additional $500 for
       each Director's meeting attended ($300 for telephonic meetings). Both
       affiliated and unaffiliated Directors may receive reimbursement for all
       out-of-pocket travel expenses and disbursement incurred in attending
       Director's meetings and in carrying out the business of the Trust. Such
       Director's Fees and reimbursements are not anticipated to exceed $17,000
       for the Trust's first full fiscal year following this Offering.

(2)    Mr. Swartz received no compensation from either the Trust or the Manager
       for the year ended December 31, 1996. He received compensation for his
       services to, and from investments in, businesses not related to the
       Trust. The Manager, of which Mr. Swartz serves as Chairman of the Board
       and Chief Executive Officer, receives management and incentive fees from
       the Trust. The Manager reimburses a firm controlled by Mr. Swartz and Mr.
       Konczal for the expense of providing certain facilities, equipment and
       services. See below "Management Compensation" and "Management Expenses."

(3)    Mr. Konczal received no compensation from either the Trust or the Manager
       for the year ended December 31, 1996. He received compensation for his
       services to, and from investments in, businesses not related to the
       Trust. He also received $6,000 from SCA as compensation for his services
       for the year ended December 31, 1996. The Manager, of which Mr. Konczal
       serves as Director and President, receives management and incentive fees
       from the Trust. The Manager reimburses a firm controlled by Mr. Swartz
       and Mr. Konczal for the expense of providing certain facilities,
       equipment and services. See below "Management Compensation" and
       "Management Expenses."

(4)    Mr. Thompson received no compensation from the Trust for the year ended
       December 31, 1996. He received $54,834 from the Manager as compensation
       for his services for the year ended December 31, 1996. The Manager, of 
       which Mr. Thompson serves as Director and Executive Vice President, 
       receives management and incentive fees from the Trust. See below 
       "Management Compensation" and "Management Expenses."

(5)    Ms. Hagey receives compensation for her services from Sierra Capital, a
       portion of which is reimbursed by the Manager.

                                       52
<PAGE>   53
(6)    Mr. Brooks is the President of Brookstreet Securities, the Managing
       Dealer, which will receive retail sales commissions, expense
       reimbursements and Managing Dealer Warrants in connection with the
       Offering. See, "PLAN OF DISTRIBUTION."


STOCK OPTIONS

       The Trust has not adopted and at present does not intend to adopt any
stock option, deferred or restricted stock plan ("Stock Option Plan"), which
would provide for the grant of qualified incentive stock options ("ISOs") that
meet the requirements of Section 422 of the Code, stock options not so qualified
("NQSOs") or deferred stock, restricted stock, stock appreciation rights or
limited stock appreciation rights awards ("Awards"). Any Stock Option Plan would
be administered by a committee of directors appointed by the Board of Directors
(the "Committee"). The purpose of any Stock Option Plan would be to provide a
means of performance-based compensation in order to attract and retain qualified
personnel and to provide an incentive to those whose job performance affects the
Trust.

EMPLOYMENT AGREEMENTS

       Messrs. Swartz, Konczal and Thompson have not, to date, entered into any
employment agreements nor have they commenced any negotiations with respect to
such agreements with the Trust. It is anticipated, though, that upon the
completion of this Offering, Messrs. Swartz, Konczal and Thompson will enter
into employment agreements with the Trust or the Manager the terms of which 
have not been negotiated but will be typical and customary within the industry
for the services being provided. It is probable based on the standards within
the industry that Messrs. Swartz, Konczal and Thompson will each receive annual
salaries or benefits of at least $100,000.


                [REMAINDER OF THE PAGE INTENTIONALLY LEFT BLANK]

                                       53
<PAGE>   54
             CERTAIN TRANSACTIONS AND RELATIONSHIPS WITH AFFILIATES


ARRANGEMENTS AND TRANSACTIONS WITH CAAI.

       CAAI is the Manager of the Trust and will provide (a) management and
advisory services to the Trust in accordance with the Management Agreement and
(b) mortgage origination and loan servicing services to the Trust in accordance
with the Mortgage Origination and Servicing Agreement. As previously described,
the Trust will utilize the mortgage banking experience, management expertise and
resources of CAAI in conducting its Mortgage Investment and its planned Mortgage
Conduit Businesses. In addition, a majority of the Directors and the officers of
the Trust also serve as Directors and/or officers of CAAI. However, Unaffiliated
Directors constitute a majority of the Audit Committee of the Board of Directors
of the Trust. (See "RISK FACTORS - Risk of Conflicts of Interest and Related
Party Transactions" and "MANAGEMENT"). On formation of the Mortgage Conduit
Subsidiary, CAAI will own all of the voting common stock and a 1% economic
interest in the Mortgage Conduit Subsidiary. The Trust will own all of the
non-voting preferred stock representing 99% of the economic interest in the
Mortgage Conduit Subsidiary. CAAI will have the power to elect all of the
directors of the Mortgage Conduit Subsidiary and the ability to control the
outcome of all matters for which the consent of the holders of the common stock
of such subsidiary is required. CAAI and/or the officers and directors of the
Mortgage Conduit Subsidiary who may be officers and directors of the Trust, will
be separately compensated for their management services to the subsidiary and
will provide origination, financing and administrative services to the
subsidiary through separate agreements and an intercompany allocation of the
cost of such services. No decision has been made to date regarding the details
of such arrangements. The Trustees, the Manager and their affiliates have
fiduciary duties and obligations which will require them to resolve any
conflicts of interest by exercising the utmost good faith and integrity.
Additionally, the Bylaws provide that the Manager must upon request by the
Directors disclose any investments which are within the purview of the Trust's
investment policies.

       CAAI through its affiliation with Sierra Capital Companies and its
affiliates, also has interests that may conflict with those of the Trust in
fulfilling certain duties. (See "MANAGEMENT - The Manager"). In addition,
Messrs. Swartz, Thompson and Konczal, the officers and Directors of CAAI are
also officers and Directors of the Trust. (See "MANAGEMENT - Directors and
Executive Officers"). The Officers and Directors of CAAI are also involved in
other businesses which may generate profits or other compensation. The Trust
will not share in such compensation.

       It is the intention of the Trust and CAAI that any agreements and
transactions, taken as a whole, between the Trust, on the one hand, and CAAI or
its affiliates, on the other hand, are fair to both parties. However, there can
be no assurance that each of such agreements or transactions will be on terms at
least as favorable to the Trust as could have been obtained from unaffiliated
third parties. (See "BUSINESS" and "MANAGEMENT - The Manager".)

INVESTMENT IN RELATED MORTGAGE BANKING FIRM.

       The Trust, as a result of strategic investments totaling $200,000 by its
predecessors, CAIT I and CAIT II, holds 20,000 Class "B" Preferred Shares of
Sierra Capital Acceptance ("SCA") of Irvine, California. SCA is a wholesale
mortgage banking firm specializing in A-, B-C credit rated non-conforming
residential mortgages. The SCA investment held by the Trust has a 15%
distribution preference (which has been paid quarterly) and a liquidation
preference. The business of SCA and the Mortgage Conduit Business planned for
the Trust's Mortgage Conduit Subsidiary are similar and may be competitive in
the origination, purchasing and sale of A- and B-C credit rated non-conforming
residential mortgages unless the Mortgage Conduit Business is conducted through
a joint venture between SCA and the Mortgage Conduit Subsidiary. Messrs. Swartz
and Konczal are principals, directors and officers of SCA as well as of the
Trust and its Manager. No decision has been made to date regarding the
establishment of a joint venture between SCA and the Trust's proposed Mortgage
Conduit Subsidiary. (See "MANAGEMENT - The Manager" and "THE TRUST Organization
Chart").

SALE AND PURCHASE OF LOANS.

       To assure a source of mortgage loans for the Trust's Mortgage Investment
Business, it is anticipated that the Mortgage Conduit Subsidiary will grant to
the Trust an option to purchase all non-conforming mortgage loans and Home
Equity Loans meeting the Trust's investment criteria and policies. Commitments
to acquire loans will obligate the Trust to purchase such loans from the
Mortgage Conduit Subsidiary upon the closing and funding of the loans, pursuant
to the terms and conditions specified in the commitment. It is also anticipated
that compensation to be paid by the Mortgage Conduit Subsidiary to the Trust
will be no less favorable to the Trust than is generally available from other
nationally-recognized dealers in similar mortgage loans as approved by the Board
of Directors.

                                       54
<PAGE>   55
       Such a loan purchase agreement would generally remain in force until one
year after the effective date of this Offering and thereafter would be
automatically renewed on a year-to-year basis unless written notice is delivered
by either the Trust or the Mortgage Conduit Subsidiary thirty day prior to the
end of the term or any renewal term of such an agreement.

       Also, the Trust would be able to terminate the loan purchase agreement
upon 30 days' notice following the happening of one or more events specified in
the agreement. Such events would relate generally to the Mortgage Conduit
Subsidiary's proper and timely performance of its duties and obligations under
the agreement. The Trust will account for the purchase of loans from the
Mortgage Conduit Business on a fair value basis. When the Trust computes the
equity and earnings or loss of the Mortgage Conduit Subsidiary, it will
eliminate any intercompany profit. In addition, either party would be able to
terminate the loan purchase agreement without cause upon 30 days' notice.

       Additional or modified arrangements and transactions may be entered into
by the Trust, CAAI, and their respective subsidiaries or Affiliates, after
completion of this Offering. Any such future arrangements and transactions will
be determined through negotiation between the Trust and such entities and it is
possible that conflicts of interest will be involved.

OTHER BUSINESS ACTIVITIES.

       The Bylaws provide that the Directors and the Trust's agents, officers
and employees may engage with or for others in business activities of the types
conducted by the Trust and that they will not have any obligation to present to
the Trust any investment opportunities which come to them other than in their
capacities as Directors regardless of whether those opportunities are within the
Trust's investment policies. Each Director is required to disclose any interest
he has, and any interest known to him of any person of which he is an Affiliate,
in any investment opportunity presented to the Trust. (See "RISK FACTORS - Risk
of Conflicts of Interest and Related Party Transactions - Risk that Limited
Liability of Directors and Indemnification May Limit Shareholder Recourse", and
"SUMMARY OF ORGANIZATIONAL DOCUMENTS AND SECURITIES" regarding the extent to
which the Bylaws provide for indemnification, and prohibit or permit
transactions between the Trust and the Directors, the Manager and certain of
their Affiliates).


                [REMAINDER OF THE PAGE INTENTIONALLY LEFT BLANK]

                                       55
<PAGE>   56
- - ------------------------------------------------------------------------------
                             PRINCIPAL STOCKHOLDERS
- - ------------------------------------------------------------------------------

       The following table sets forth certain information known to the Trust
with respect to beneficial ownership of the Trust's Common Shares as of December
31, 1996, and as adjusted to reflect the sale of Common Shares being offered
hereby, by (1) each person known to the Trust to beneficially own more than five
percent of the Trust's Common Shares, (2) each Director, (3) the Trust's
executive officers, and (4) all Directors and executive officers as a group.
Unless otherwise indicated in the footnotes to the table, the beneficial owners
name have, to the knowledge of the Trust, sole voting and investment power with
respect to the shares beneficially owned, subject to community property laws
where applicable.
                                                                                
<TABLE>
<CAPTION>
                                                                                 Percentage of  
                                                                              Shares Beneficially
                                                             Number of               Owned
                                                               Shares         -------------------       
                                                            Beneficially             Before               After
                                                               Owned                Offering            Offering(1)
                                                            ------------            --------            --------
<S>                                                         <C>               <C>                       <C>
Name of Beneficial Owner
- - ------------------------

Thomas B. Swartz (1)...... ........ ........                     0                       0                  0
Dennis R. Konczal ........ ........ ........                     0                       0                  0
Douglas A. Thompson ...... ........ ........                     0                       0                  0
Stanley C. Brooks (2)..... ........ ........                     0                       0                  0
Harvey Blomberg........... ........ ........                     0                       0                  0
All directors and executive officers as a group (5 persons)...   0                       0                  0
Thomas Morford (3)............................................   0                       0                  0
  50 California Street, Suite 2020
  San Francisco, CA 94104    
</TABLE>

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

(1)      Mr. Swartz owns beneficially 2,286 shares of Series A Preferred Shares
         as of December 31, 1996, representing less than 1% of the outstanding
         Series A Preferred Shares.

(2)      Mr. Brooks is the President of the Managing Dealer. It is assumed that
         no Managing Dealer Warrants are exercised (See "PLAN OF DISTRIBUTION").

(3)      Mr. Morford owns beneficially 50,000 shares of Series A Preferred
         Shares as of December 31, 1996, representing 7.7% of the outstanding
         Series A Preferred Shares.

                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]


                                       56

<PAGE>   57
- - ------------------------------------------------------------------------------
               SUMMARY OF ORGANIZATIONAL DOCUMENTS AND SECURITIES
- - ------------------------------------------------------------------------------


         The following is a summary of significant provisions of the Trust's
Certificate of Incorporation and Bylaws and a summary of the Trust's Shares and
Warrants. Additional significant provisions are summarized elsewhere in this
Prospectus. (See "ADDITIONAL INFORMATION: AND SOURCES OF ADDITIONAL FUNDS.")

DESCRIPTION OF SHARES.

         Authorized Capital. The Trust's authorized capital stock consists of
2,000,000 Common Shares and 675,000 Preferred Shares. The Common Shares and
Preferred Shares each have a par value of $0.01. The Trust will not issue more
than 1,500,000 Common Shares during the initial offering period. 643,730
Preferred Shares were issued and outstanding at April 30, 1996. The number of
Warrants issued in the Initial Public Offering will vary depending upon the
amount of sales of Common Shares. Moreover, the extent to which such Warrants
are exercised and the timing of such exercises will affect the number of Common
Shares outstanding at any time.

         Voting Rights. Each Preferred and Common Share is generally entitled to
one vote on all matters to be voted upon by the shareholders. The shareholders
will have all the voting rights provided by the Delaware General Corporation Law
to shareholders of Delaware corporations (in addition to those described below),
and will be entitled to vote upon: (1) the election or removal of Directors; and
(2) the ratification of the Directors approval, renewal or termination of the
Management Agreement. As permitted by Delaware law, the Trust's Certificate of
Incorporation allows the Directors to amend the Trust's bylaws without
shareholder consent.

         Further Issuance of Shares; Redemption Shares may be issued upon
Warrant exercise and the possible sale of additional Preferred Shares or Common
Shares or issuance of debt securities that are convertible into Preferred Shares
or Common Shares. (See "SOURCES OF ADDITIONAL FUNDS.:) Upon issuance, Shares
will be fully-paid and non-assessable and, except as stated under "Redemption of
Shares and Prohibition of Transfer of Shares and Exercise of Warrants" below,
shares (except as noted under "Redemption of Transfer of Shares and Exercise of
Warrants" below) will not be subject to redemption.

         Annual Meeting of Shareholders. The first annual meeting of the
shareholders will be held following the close of the Trust's fiscal year ending
December 31, 1996. Special meeting may be called by the Chairman, the President,
at least two Directors, subject to certain conditions, or shareholders holding
10% or more of the outstanding Shares of the Trust.

         Transferability of Shares. The Shares and Warrants will be freely and
separately transferable, except to the extent stated under "Redemption of Shares
and Prohibition on Transfer of Shares and Exercise of Warrants" below. The Trust
has applied for listing on the NASDAQ-NMS subject to official notice of
issuance, but actual trading of Shares on the NASDAQ-NMS, if approved, will not
commence until the termination of the Initial Public Offering. Other transfers
of Shares that do not involve a sale can be accomplished by providing the
necessary documentation to the stock transfer agent, GEMISYS Transfer Agent.
Warrants will not be listed on the NASDAQ-NMS, but will be freely transferable,
except as set forth below.

         Issuance of Share Certificates. The actual issuance of a certificate
evidencing the Shares is optional. Shareholders who do not elect to receive a
certificate will own Shares in "unissued certificate" form and will be treated
in like manner as those who do receive a certificate. Owning Shares in unissued
certificate form will (a) eliminate the physical handling and safekeeping
responsibilities inherent in owning transferable stock certificates, and (b)
eliminate the need to return a duly executed certificate to the transfer agent
to effect a transfer. After the Minimum Subscription Level is reached, all
Shares will be held in unissued certificate form until the end of the Initial
Public Offering period. Upon the conclusion of the offering, Share certificates
will be issued to those Shareholders who in writing have requested it.

DIVIDEND PREFERENCES.

         Current Distributions. Holders of the Preferred Shares will be entitled
to the Current Distribution Preference with respect to such Current
Distributions as are declared each year equal to: the lesser of (a) an amount
equal to an annualized return on the Net Capital Contribution of Preferred
Shares at each dividend record date during such year (or, if the Directors do
not set a record date, as of the first day of the month) equal to 10.25% or 150
basis points over the Prime Rate (determined on a not less than quarterly
basis).

         After declaration for a given quarter of Current Distributions to the
holders of Preferred Shares in the amount of the Current Distribution
Preference, no further distributions may be declared on the Preferred Shares for
the subject quarter


                                       57

<PAGE>   58
until the total dollar amount of Current Distributions declared on the Common
Shares as a class for that quarter equals an amount (the "Matching
Distribution") as the Current Distribution Preference for each Preferred Share
for such quarter or period. Any Current Distributions associated with a payment
date that are declared after the Trustees have declared Current Distributions on
Common Shares in the amount of the Matching Distribution (i.e. excess
Distributions) generally will be allocated such that the amount of Current
Distributions per share paid to or declared to the holders of the Preferred
Shares and Common Shares for the subject quarter are equal. The Current
Distribution Preferences of the Preferred Shares is not cumulative

         Liquidating Distributions. Holders of Preferred Shares are entitled to
receive all Liquidating Distributions until the Aggregate Adjusted Net Capital
Contribution of all Preferred Shares has been reduced to zero. Thereafter,
holders of Common Shares are entitled to all Liquidation Distributions until the
Aggregate Adjusted Net Capital Contributions of all Common Shares has been
reduced to zero. Any subsequent Liquidating Distributions will be allocated
among the holders of the Common shares and Preferred Shares pro rata.

DIRECTORS.

         The Board of Directors consists of five members (two of whom are
Unaffiliated Directors) who are divided into three classes and will serve until
the first annual meeting of shareholders at which directors in their respective
classes are to be elected or until their successors are elected. Thereafter, the
term of each Director elected by the Shareholders will continue until the next
annual meeting of the shareholders at which directors in their respective
classes are to be elected. The number of Directors may be increased or decreased
by the Directors or the shareholders, but shall be not less than three nor more
than seven. Vacancies, which can be created by the death, resignation,
bankruptcy, adjudicated incompetence or other incapacity of a Director, or by an
increase in the number of Directors, may be filled by a majority of the
remaining Directors. Removal of a Director by the Shareholders or court order
may be filled only by shareholders. Any Director may resign at any time and may
be removed, with or without cause, by the holders of a majority of the Shares.

         The Directors are empowered to appoint an Executive Committee of two or
more Directors to which may be delegated most of the powers of the Board of
Directors and an Audit Committee of two or more Directors.

         The Directors will be entitled to be indemnified against all
liabilities incurred by them in the course of their activities as Directors
except that no indemnity will be provided for willful misconduct or for conduct
that is knowingly fraudulent or deliberately dishonest.

AMENDMENT OF THE CERTIFICATE OF INCORPORATION AND BYLAWS.

         Approval by shareholders owning a majority of the Shares represented by
shareholders present either in person or by proxy at a duly authorized meeting
may by affirmative vote amend or alter the Trust's Bylaws. Bylaws may also be
amended by the Board of Directors. Except as noted below, approval by
shareholders owning a majority of the outstanding Shares is necessary to amend
or alter the Trust's Certificate of Incorporation. Except as noted below, in
addition, no reduction in the voting rights of the holders of Trust Shares or in
their right to distributions on liquidation of the Trust may be made without
shareholder approval. The holders of two-thirds of the outstanding Preferred
Shares must approve any change in rights, privileges or preferences of Preferred
Shares from that set forth in the Trust's Bylaws and Certificate of
Incorporation or the creation of any additional class of preferred stock senior
to the Preferred Shares. The holders of a majority of the outstanding Preferred
Shares must approve the creation of any additional class of preferred stock
equal in preference to the Preferred Shares.


                                       58

<PAGE>   59
SHAREHOLDER LIMITED LIABILITY.

         Under Delaware general corporate law, a shareholder will generally not
be liable for claims made against the Trust in the absence of a voluntary
assumption of liability.

REDEMPTION OF SHARES AND PROHIBITION OF TRANSFER OF SHARES AND EXERCISE OF
WARRANTS.

         The Preferred Shares are redeemable by a Shareholder at the option of
the Board of Directors annually on June 30 provided a request for such
redemption by a Preferred Shareholder is received by May 15 of such year. The
Board of Directors may arbitrarily and in their sole discretion deny, delay or
postpone or consent to any or all requests for redemption. The Redemption Amount
to be paid for redemption of such Preferred Shares shall be the Adjusted Net
Capital Contribution plus accrued but unpaid dividends attributable to the
Preferred Shares which the Preferred Shareholder requests be redeemed, divided
by the Aggregate Net Capital Contributions plus accrued but unpaid Dividends
attributable to all Preferred Shares outstanding, multiplied by the Net Asset
Value of the Trust attributable to the Preferred Shares which shall be that
percentage of the Trust's Net Asset Value that the Aggregate Adjusted Net
Capital Contributions of all Preferred Shares bears to the Adjusted Net Capital
Contributions of all Shares outstanding. A contingent liquidation charge will be
paid to the Trust in connection with each redemption as follows: 2% of
Redemption Amount in 1997; 1% of Redemption Amount in 1998; and none thereafter.

         With certain exceptions, for the Trust to qualify as a REIT under the
Code, not more than 50% of its outstanding Shares may be owned by five or fewer
individuals during the last half of the Trust's taxable year, and the shares
must be owned by 100 or more persons during at least 335 days of a taxable year
of twelve months or during a proportionate part of a shorter taxable year. The
Trust has over 100 Preferred Shareholders. (See "FEDERAL INCOME TAX
CONSIDERATIONS.") In order to meet these requirements, the Trustees are given
power to redeem or prohibit the transfer of a sufficient number of Common and/or
Preferred Shares or the exercise of a sufficient number of Warrants to maintain
or bring the ownership of shares into conformity with those requirements and to
prohibit the transfer of Shares to persons whose acquisition thereof would
result in a violation of those requirements. In addition, the Bylaws provide
that no shareholder may own more than 9.8% of the total outstanding Shares,
although this limit will not apply to Shares acquired before the conclusion of
the Initial Public Offering of Common Shares.

REPORTS TO SHAREHOLDERS AND RIGHTS OF EXAMINATION.

         Within 120 days following the close of each fiscal year, the Trust will
mail an annual report on Trust affairs to its shareholders. This report will
include audited financial statements and contain a balance sheet, an income
statement, a statement of changes in shareholder equity and a statement of
changes in financial position. The Trust will provide a proxy statement in
connection with the annual meeting. The Trust will send shareholders quarterly
reports on the affairs of the Trust. Financial statements in reports will be
prepared in accordance with generally accepted accounting principles. The
shareholders will have the right to inspect the books and records of the Trust
during usual business hours for any purpose reasonably related to such
shareholder's interest as a shareholder.

DESCRIPTION OF SHAREHOLDER AND MANAGING DEALER WARRANTS.

         Each Shareholder Warrant will entitle the holder thereof to purchase
one Common Share. The exercise price for each Shareholder Warrant is $7.00, and
such Warrants may be exercised during the twenty-fifth through the forty- eighth
month following the effective date of this Prospectus. The Shareholder Warrants
will be issued pursuant to a Shareholder Warrant Agreement between the Warrant
Agent and the Trust.


         In order to protect Warrant holders against dilution, the Warrant
Agreement provides that upon the occurrence of certain events, the exercise
price of the Warrants and the number of Shares which may be purchased upon the
exercise of Warrants will be adjusted. The events generating adjustments include
stock dividends, split-ups, combinations and reclassifications, but do not
include the sale of Shares at less than the exercise price or cash distributions
whether paid out of capital or otherwise. Provision is also made to protect
against dilution in the event of merger, consolidation or disposition of all or
substantially all of the Trust's assets. Warrant holders do not have any rights
of shareholders and in the event of a partial or total liquidation, dissolution
or winding up of the Trust, holders of Warrants will not be entitled to
participate


                                       59
<PAGE>

<PAGE>   60
in a distribution of Trust assets unless such Warrants have been exercised. The
Shares and the Warrants may be transferred separately after their issuance.
Warrants will be dated and issued in certificate form to the shareholders upon
written request at the time of the warrant exercise period and they may be
exercised by completing and executing the form on the back side of the Warrant
certificate. Warrants will not be issued for fractional Shares.

         The Trust may refuse to allow the exercise of a Warrant if the effect
of such exercise would, in the opinion of special counsel for the Trust,
disqualify the Trust as a REIT under the Code. (See "FEDERAL INCOME TAX
CONSIDERATIONS - Taxation of the Trust and Requirements for Qualification" and
"ERISA CONSIDERATIONS.")


                [REMAINDER OF THE PAGE INTENTIONALLY LEFT BLANK]


                                       60

<PAGE>   61
- - ------------------------------------------------------------------------------
                        FEDERAL INCOME TAX CONSIDERATIONS
- - ------------------------------------------------------------------------------


         The following discussion summarizes certain federal income tax
considerations to the Trust and the purchasers of the Common Shares. This
discussion is based on existing federal income tax law, which is subject to
change, possibly retroactively. This discussion does not address all aspects of
federal income taxation that may be relevant to a particular investor in light
of its personal investment circumstances or to certain types of investors
subject to special treatment under the federal income tax laws (including
financial institutions, insurance companies, broker-dealers and, except to the
extent discussed below, tax-exempt entities and foreign taxpayers) and it does
not discuss any aspects of state, local or foreign tax law. This discussion
assumes that investors will hold their Common Shares as a "capital asset"
(generally, property held for investment) under the Code. Prospective investors
are advised to consult their tax advisors as to the specific tax consequences to
them of purchasing, holding and disposing of the Common Shares, including the
application and effect of federal, state, local and foreign income and other tax
laws.

TAXATION OF THE TRUST.

         General. The Trust plans to elect to become subject to tax as a REIT,
for federal income tax purposes, under Sections 856 through 860 of the Code and
applicable Treasury Regulations (the "REIT Requirements" or the "REIT
Provisions") commencing with the taxable year ending December 31, 1996. The
Board of Directors of the Trust currently expects that the Trust will continue
to operate in a manner that will permit the Trust to maintain its qualifications
as a REIT for each taxable year thereafter. This treatment will permit the Trust
to deduct dividend distributions to its stockholders for federal income tax
purposes, thus effectively eliminating the "double taxation" that generally
results when a corporation earns income and distributes that income to its
stockholders.

         The REIT Provisions are highly technical and complex. The following
summary sets forth the material aspects of the REIT Provisions that govern the
federal income tax treatment of a REIT and its stockholders. This summary is
qualified in its entirety by the REIT Provisions, rules and regulations
promulgated thereunder, and administrative and judicial interpretations thereof.

         Opinion of Tax Counsel. In the opinion of Landels Ripley & Diamond
LLP, a Limited Liability Partnership, commencing with the Trust's taxable year
ended December 31, 1996, the Trust has been organized in conformity with the
requirements for qualification as a REIT, and its proposed method of operation
has enabled and will enable it to meet the requirements for qualification and
taxation as a REIT under the Code. Further, in the opinion of Landels Ripley &
Diamond LLP, the section of the Prospectus entitled "FEDERAL INCOME TAX
CONSIDERATIONS" identifies and fairly summarizes the federal income tax
considerations that are likely material to a holder of Shares and to the extent
such summaries involve matters of law, such statements of law are correct under
the Code. It must be emphasized that such opinion will be based on various
factual assumptions relating to the organization and operation of the Trust and
certain representations as to factual matters. In addition, such opinion will be
based upon the factual representations of the Trust concerning its business and
assets as set forth in the Prospectus. Moreover, such qualification and taxation
as a REIT depends upon the Trust's ability to meet (through actual annual
operating results, distribution levels and diversity of stock ownership) the
various qualification tests imposed under the REIT Provisions discussed below,
the results of which have not been and will not be reviewed by Stephen C. Ryan &
Associates. Accordingly, no assurance can be given that the actual results of
the Trust's operation for any particular taxable year have satisfied or will
satisfy such requirements. Further, the anticipated income tax treatment
described in this Prospectus may be changed, perhaps retroactively, by
legislative, administrative or judicial action at any time. (See "RISK FACTORS -
Tax and Regulatory Risks - Risk of Higher Taxation of Trust as a Regular
Corporation and Reduced Funds for Dividends if Trust Fails To Maintain REIT
Status").

         As long as the Trust qualifies for taxation as a REIT, it generally
will not be subject to federal corporate income taxes on its net income that is
currently distributed to stockholders. This treatment substantially eliminates
the "double taxation" (at the corporate and stockholder levels) that generally
results from investment in a regular corporation. Even if the Trust qualifies
for taxation as a REIT, however, it may be subject to federal income tax as
follows: First, the Trust will be taxed at regular corporate rates on any
undistributed REIT taxable income, including undistributed net capital gains.
Second, under certain circumstances, the Trust may be subject to the
"alternative minimum tax" on its items of tax preference, if any. Third, if the
Trust has (i) net income from the sale or other disposition of "foreclosure
property" (generally, property acquired at or in lieu of foreclosure of the
mortgage secured by such property or as a result of a default under a lease of
such property) which is held primarily for sale to customers in the ordinary
course of business, or (ii) other nonqualifying income from foreclosure
property, it will be subject to tax at the highest corporate rate on such
income. Fourth, if the Trust has net income from prohibited transactions (which
are, in general, certain sales or other dispositions of property held primarily
for sale to customers in the ordinary course of business other than foreclosure
property), such income will be subject to a 100%


                                       61

<PAGE>   62
tax. Fifth, if the Trust should fail to satisfy the 75% gross income test or the
95% gross income test (as discussed below), but has nonetheless maintained its
qualification as a REIT because certain other requirements have been met, it
will be subject to a 100% tax on an amount equal to (a) the gross income
attributable to the greater of the amount by which the Trust fails the 75% or
95% test multiplied by (b) a fraction intended to reflect the Trust's
profitability. Sixth, if the Trust should fail to distribute during each
calendar year at least the sum of (i) 85% of its REIT ordinary income for such
year, (ii) 95% of its REIT capital gain net income for such year, and (iii) any
undistributed taxable income from prior periods, the Trust would be subject to a
4% excise tax on the excess of such required distribution over the amounts
actually distributed. Seventh, pursuant to IRS Notice 88-19, if the Trust has a
net unrealized built-in gain, with respect to any asset (a "Built-In Gain
Asset") acquired by the Trust from a corporation which is or has been a C
corporation (i.e., generally a corporation subject to full corporate-level tax)
in a transaction in which the basis of the Built-In Gain Asset in the hands of
the Trust is determined by reference to the basis of the asset in the hands of
the C corporation, and the Trust will recognize gain on the disposition of such
asset during the ten-year period (the "Recognition Period") beginning on the
date on which such asset was acquired by the Trust, then, to the extent of the
Built-In Gain (i.e., the excess of (a) the fair market value of such asset over
(b) the Trust's adjusted basis in such asset, determined as of the beginning of
the Recognition Period), such gain will be subject to tax at the highest regular
corporate rate pursuant to Treasury Regulations that have not yet been
promulgated. The results described above with respect to the recognition of
Built-In Gain assume that the Trust will make an election pursuant to Notice
88-19 and that such treatment is not modified by certain revenue proposals in
the Administration's 1997 Budget Proposal.

         Requirements for Qualification. To qualify as a REIT, the Trust must
elect to be so treated and must meet on a continuing basis certain requirements
(as discussed below) relating to the Trust's organization, sources of income,
nature of assets, and distribution of income to shareholders. The Code defines a
REIT as a corporation, trust or association (i) which is managed by one or more
trustees or directors; (ii) the beneficial ownership of which is evidenced by
transferable shares, or by transferable certificates of beneficial interest;
(iii) which would be taxable as a domestic corporation, but for the REIT
Provisions; (iv) which is neither a financial institution nor an insurance
company subject to certain provisions of the Code; (v) the beneficial ownership
of which is held by 100 or more persons; (vi) during the last half of each
taxable year not more than 50% in value of the outstanding stock of which is
owned, actually or constructively, by or for five or fewer individuals (as
defined in the Code to include certain entities); and (vii) which meets certain
other tests, described below, regarding the nature of its income and assets. The
REIT Provisions provide that conditions (i) to (iv), inclusive, must be met
during the entire taxable year and that condition (v) must be met during at
least 335 days of a taxable year of twelve months, or during a proportionate
part of a taxable year of less than twelve months. Conditions (v) and (vi) will
not apply until after the first taxable year for which an election is made by
the Trust to be taxed as a REIT.

         The Trust believes that it has previously issued sufficient Preferred
Shares and that during the course of this Offering it will issue sufficient
shares of Common Shares with sufficient diversity of ownership to allow the
Trust to satisfy conditions (v) and (vi). In addition, the Trust's constituent
documents provide for restrictions regarding the transfer and ownership of
shares, which restrictions are intended to assist the Trust in continuing to
satisfy the share ownership requirements described in (v) and (vi) above. Such
ownership and transfer restrictions are described in "Summary of Organizational
Documents and Securities." These restrictions may not ensure that the Trust
will, in all cases, be able to satisfy the share ownership requirements
described above. If the Trust fails to satisfy such share ownership
requirements, the Trust's status as a REIT will terminate. (See "Failure to
Qualify," below).

         In addition, in order to be taxed as a REIT, the Trust must maintain
certain records and request certain information from its stockholders designed
to disclose the actual ownership of its stock. The Trust has represented that it
will comply with these requirements. A corporation may also not elect to become
a REIT unless its taxable year is the calendar year. the Trust has a calendar
taxable year.

         Income Tests. In order to maintain its qualification as a REIT, the
Trust annually must satisfy three gross income requirements. First, at least 75%
of the Trust's gross income (excluding gross income from prohibited
transactions) for each taxable year must be derived directly or indirectly from:
(i) rents from real property; (ii) interest on obligations secured by mortgages
on real property or on interests in real property; (iii) gain from the sale or
other disposition of real property (including interests in real property and
interests in mortgages on real property) not held primarily for sale to
customers in the ordinary course of business; (iv) dividends or other
distributions on, and gain (other than gain from prohibited transactions) from
the sale or other disposition of, transferable shares in other real estate
investment trusts; (v) abatements and refunds of taxes on real property; (vi)
income and gain derived from foreclosure property; (vii) amounts (other than
amounts the determination of which depend in whole or in part on the income or
profits of any person) received or accrued as consideration for entering into
agreements (a) to make loans secured by mortgages on real property or on
interests in real property or (b) to purchase or lease real property (including
interests in real property and interests in mortgages on real property); (viii)
gain from the sale or other disposition of a real estate asset which is not a
prohibited transaction; and (ix) qualified temporary investment income. Second,
at least 95% of the Trust's gross income (excluding gross income from


                                       62
<PAGE>   63
prohibited transactions) for each taxable year must be derived from the sources
described above with respect to the 75% gross income test, dividends, interest,
and gain from the sale or disposition of stock or securities (or from any
combination of the foregoing). Third, short-term gain from the sale or other
disposition of stock or securities, gain from prohibited transactions, and gain
on the sale or other disposition of real property held for less than four years
(apart from involuntary conversions and sales or other disposition of
foreclosure property) must represent less than 30% of the Trust's gross income
(including gross income from prohibited transactions) for each taxable year.

         The term "interest" generally does not include any amount received or
accrued (directly or indirectly) if the determination of such amount depends in
whole or in part on the income or profits of any person. However, an amount
received or accrued generally will not be excluded from the term "interest"
solely by reason of being based on a fixed percentage or percentages of receipts
or sales.

         Generally, if a loan is secured by both personal property and real
property, interest must be allocated between the personal property and the real
property, with only the interest allocable to the real property qualifying as
mortgage interest under the 75% gross income test. Treasury Regulations provide
that if a loan is secured by both personal and real property and the fair market
value of the real property as of the commitment date equals or exceeds the
amount of the loan, the entire interest amount will qualify under the 75% gross
income test. If the amount of the loan exceeds the fair market value of the real
property, the interest income allocated to the real property is an amount equal
to the interest income multiplied by a fraction, the numerator of which is the
fair market value of the real property as of the commitment date, and the
denominator of which is the amount of the loan. The interest income allocated to
the personal property is an amount equal to the excess of the total interest
income over the interest income allocated to the real property.

         Interest earned on mortgage loans, and mortgage-backed securities
secured by or representing an interest in such loans will qualify as "interest"
for purposes of the 95% and 75% gross income tests if such assets are treated as
obligations secured by mortgages on real property or on interests in real
property. However, income attributable to securities (other than Qualified REIT
Assets) that the Trust holds directly or indirectly, dividends on stock
(including any dividends the Trust receives from any subsidiary), interest on
any other obligations not secured by real property, and gains from the sale or
disposition of stock or other securities that are not Qualified REIT Assets will
not qualify under the 75% gross income test if such income is not treated as
interest on obligations secured by mortgages on real property or on interests in
real property or gain from the sale or other disposition of a Qualified REIT
Asset, which is not a prohibited transaction. Such income will qualify under the
95% gross income test, however, if such income constitutes interest, dividends
or gain from the sale or disposition of stock or securities. Income from loan
guarantee fees, mortgage servicing contracts or other contracts under which the
Trust would earn fees for performing services will not qualify under either the
95% or 75% gross income tests if such income constitutes fees for services
rendered by the Trust or is not treated as interest (on obligations secured by
mortgages on real property or on interests in real property for purposes of the
75% gross income test). Similarly, income from hedging, including the sale of
hedges, will not qualify under the 75% or 95% gross income tests unless such
hedges constitute Qualified Hedges, in which case such income will qualify under
the 95% gross income test.

         In order to comply with the 95% and 75% gross income tests, the Trust
has limited and will continue to limit substantially all of the assets that it
acquires to Qualified REIT Assets. As a result, the Trust may limit the type of
assets, including hedging contracts, that it otherwise might acquire and,
therefore, the type of income it otherwise might receive, including income from
hedging, other than income from Qualified Hedges. See "Business--Hedging."

         In addition, to comply with the 30% gross income test, the Trust may
have to hold mortgage loans and mortgage-backed securities for four or more
years and securities (other than securities that are Qualified REIT Assets) and
hedges for one year or more at times when the Trust might otherwise have opted
for the disposition of such assets for short term gains.


         In order to comply with the REIT gross income tests, the Trust has
monitored and will continue to monitor its income, including income from
dividends, hedging transactions, futures contracts, servicing and sales of
Mortgage Assets, gains on the sale of securities, and other income not derived
from Qualified REIT Assets. The Trust believes that the aggregate amount of any
nonqualifying income in any taxable year has not exceeded and will not exceed
the limit on nonqualifying income under the gross income tests.

         If the Trust fails to satisfy one or both of the 75% or 95% gross
income tests for any taxable year, it may nevertheless qualify as a REIT for
such year if it is entitled to relief under certain provisions of the Code.
These relief provisions will be generally available if the Trust's failure to
meet such tests was due to reasonable cause and not due to willful neglect, the
Trust attaches a schedule of the sources of its income to its federal income tax
return, and any incorrect information on the schedule was not due to fraud with
intent to evade tax. It is not possible, however, to state whether in all


                                       63

<PAGE>   64
circumstances the Trust would be entitled to the benefit of these relief
provisions. For example, if the Trust fails to satisfy the gross income tests
because nonqualifying income that the Trust intentionally incurs exceeds the
limits on such income, the Internal Revenue Service (the "Service") could
conclude that the Trust's failure to satisfy the tests was not due to reasonable
cause. If these relief provisions are inapplicable to a particular set of
circumstances involving the Trust, the Trust will not qualify as a REIT. As
discussed above in "FEDERAL INCOME TAX CONSIDERATIONS--Taxation of the
Trust--General," even if these relief provisions apply, a tax would be imposed
with respect to the excess net income. There can be no assurance that the Trust
will always be able to maintain compliance with the gross income tests for REIT
qualification despite its periodic monitoring procedures. No similar mitigation
provision provides relief if the Trust fails the 30% gross income test. In such
case, the Trust would cease to qualify as a REIT. (See "Failure To Qualify,"
below).

         Any gain realized by the Trust on the sale of any property (including
mortgage loans and mortgage-backed securities) held as inventory or other
property held primarily for sale to customers in the ordinary course of business
will be treated as income from a prohibited transaction that is subject to a
100% penalty tax. Such prohibited transaction income may also have an adverse
effect upon the Trust's ability to satisfy the income tests for qualification as
a REIT. Under existing law, whether property is held as inventory or primarily
for sale to customers in the ordinary course of a trade or business is a
question of fact that depends on all the facts and circumstances with respect to
the particular transaction. (See "BUSINESS--Mortgage Conduit Business.") If the
Trust were to sell directly such mortgage securities on a regular basis, there
is a substantial risk that such sales would constitute prohibited transactions
and that all of the profits therefrom would be subject to a 100% tax. Therefore,
such sales are contemplated to be made only through a Non-qualified REIT
Subsidiary which itself will not be subject to the 100% penalty tax on income
from prohibited transactions, which is only applicable to a REIT.

         Asset Tests. The Trust, at the close of each quarter of its taxable
year, must also satisfy three tests relating to the nature of its assets. First,
at least 75% of the value of the Trust's total assets must be represented by
Qualified REIT Assets, cash, cash items and government securities. Qualified
REIT Assets include (i) interests in real property and interests in mortgages on
real property, (ii) interests in REMICs, and (iii) stock or debt instruments
held for not more than one year purchased with the proceeds of a stock offering
or long-term (at least five years) public debt offering of the Trust. Second,
not more than 25% of the Trust's total assets may be represented by securities
other than those in the 75% asset class. Third, of the investments included in
the 25% asset class, the value of any one issuer's securities owned by the Trust
may not exceed 5% of the value of the Trust's total assets and the Trust may not
own more than 10% of any one issuer's outstanding voting securities. The Trust
believes that, other than as described immediately below, substantially all of
its current assets are Qualified REIT Assets.

         As described above, the Trust may engage in its Mortgage Conduit
Business through a Non-qualified REIT Subsidiary. It is presently anticipated
that under this arrangement, the Trust would own 100% of the nonvoting preferred
stock of the non-qualified REIT subsidiary. The Trust does not plan to own any
of the voting common shares of such non-qualified REIT subsidiary, and therefore
the Trust will not be considered to own more than 10% of its voting securities.
In addition, the Trust anticipates that the aggregate value of its securities of
such subsidiary would not at any time exceed, 5% of the total value of the
Trust's assets.

         The Trust currently has invested $200,000 in SCA which may act in some
capacity in its Mortgage Conduit Business (See "Mortgage Conduit Business -
General"). SCA is a Delaware business trust which is characterized as a
partnership for federal income tax purposes. SCA's trust agreement provides that
for federal income tax purposes, the Trust's investment in SCA shall be
characterized as indebtedness and not as a partnership or trust interest. Under
the REIT Provisions if the Trust's interest in SCA were treated as a partnership
interest, rather than debt, the Trust would be deemed to own its proportionate
share of each of SCA's assets and would be deemed entitled to that part of the
income of SCA which is attributable to such proportionate share for purposes of
calculating the 95% and 75% gross income tests. Even in such an event, the Trust
believes the inclusion of its proportionate share of SCA's income would not
cause the Trust to fail to comply with the income tests of the REIT Provisions
and likely would not do so in the future although it is impossible to predict
prospective performance of the Trust or SCA which would affect this
determination.

         The Trust does not own any voting securities of SCA. In addition, the
Trust believes that the aggregate value of its interest in SCA has not at any
time exceeded 5% of the total value of the Trust's assets, and will not do so in
the future. However, there can be no assurance that the IRS will not contend
differently. The 5% value test requires that the Trust revalue its assets at the
end of each calendar quarter in which the Trust acquires additional securities
in SCA for the purpose of applying such test. Although the Trust plans to take
steps to ensure that it satisfies the 5% value test for any quarter with respect
to which retesting is to occur, there can be no assurance that such steps will
always be successful, or will not require a reduction in the Trust's overall
interest in SCA.


                                       64

<PAGE>   65
         The Trust has taken and will continue to take measures to prevent the
value of securities issued by any one entity that do not constitute Qualified
REIT Assets from exceeding 5% of the value of the Trust's total assets as of the
end of each calendar quarter. In particular, as of the end of each calendar
quarter, the Trust has limited and diversified and will continue to limit and
diversify its ownership of securities of SCA (and in the future other
securities) that do not constitute Qualified REIT Assets to less than 25%, in
the aggregate, by value of its portfolio, to less than 5% by value as to any
single issuer, including SCA, and to less than 10% of the voting stock of any
single issuer. Moreover, the Manager has monitored and will continue to monitor
(on not less than a quarterly basis) the purchase and holding of the Trust's
assets in order for the Trust to comply with the above asset tests.

         When purchasing mortgage-related securities, the Trust and its counsel
may rely on opinions of counsel for the issuer or sponsor of such securities
given in connection with the offering of such securities, or statements made in
related offering documents, for purposes of determining whether and to what
extent those securities (and the income therefrom) constitute Qualified REIT
Assets (and income) for purposes of the REIT asset tests (and the REIT gross
income tests discussed above).

         A regular or residual interest in a REMIC will be treated as a
Qualified REIT Asset for purposes of the REIT asset tests and income derived
with respect to such interests will be treated as interest on obligations
secured by mortgages on real property, assuming that at least 95% of the assets
of the REMIC are Qualified REIT Assets. If less than 95% of the assets of the
REMIC are Qualified REIT Assets, only a proportionate share of the assets of and
income derived from the REMIC will be treated as qualifying under the REIT asset
and income tests. the Trust believes that its REMIC interests fully qualify for
purposes of the REIT income and asset tests.

         If the Trust invests in a partnership, it will be deemed to own its
proportionate share of the assets of the partnership and will be deemed to be
entitled to the income of the partnership attributable to such share. In
addition, the character of the assets and gross income of the partnership shall
retain the same character in the hands of the Trust for purposes of the REIT
gross income tests and the asset tests.

         After initially meeting the asset tests at the close of any quarter,
the Trust will not lose its status as a REIT for failure to satisfy the asset
tests at the end of a later quarter solely by reason of changes in asset values.
If the failure to satisfy the asset tests results from an acquisition of
securities or other property during a quarter, the failure can be cured by
disposition of sufficient nonqualifying assets within 30 days after the close of
that quarter. The Trust intends to maintain adequate records of the value of its
assets to ensure compliance with the asset tests and to take such other actions
within 30 days after the close of any quarter as may be required to cure any
noncompliance. If the Trust fails to cure noncompliance with the asset tests
within such time period, the Trust would cease to qualify as a REIT.

         Annual Distribution Requirements The Trust, in order to qualify as a
REIT, is required to distribute dividends (other than capital gain dividends) to
its stockholders in an amount at least equal to (i) the sum of (a) 95% of the
Trust's "REIT taxable income" (computed without regard to the dividends paid
deduction and by excluding the Trust's net capital gain) and (b) 95% of the net
income (after tax), if any, from foreclosure property, minus (ii) the sum of
certain items of noncash income. In addition, if the Trust disposes of any
Built-In Gain Asset during its Recognition Period, the Trust will be required,
pursuant to Treasury Regulations which have not yet been promulgated, to
distribute at least 95% of the Built-in Gain (after tax), if any, recognized on
the disposition of such asset. Such distributions must be paid in the taxable
year to which they relate, or in the following taxable year if declared before
the Trust timely files its tax return for such year and if paid on or before the
first regular dividend payment date after such declaration and if the Trust so
elects and specifies the dollar amount on its tax return. To the extent that the
Trust does not distribute all of its net capital gain or distributes at least
95%, but less than 100%, of its "REIT taxable income," as adjusted, it will be
subject to tax thereon at regular ordinary and capital gain corporate tax rates.
Furthermore, if the Trust should fail to distribute during each calendar year at
least the sum of (i) 85% of its REIT ordinary income for such year, (ii) 95% of
its REIT capital gain net income for such year, and (iii) any undistributed
taxable income from prior periods, the Trust would be subject to a 4% excise tax
on the excess of such required distribution over the amounts actually
distributed. The Trust intends to make timely distributions sufficient to
satisfy these annual distribution requirements.

         The Trust anticipates that it will generally have sufficient cash or
liquid assets to enable it to satisfy the distribution requirements described
above. It is possible, however, that the Trust, from time to time, may not have
sufficient cash or other liquid assets to meet these distribution requirements
due to timing differences between (i) the actual receipt of income and actual
payment of deductible expenses and (ii) the inclusion of such income and
deduction of such expenses in arriving at taxable income of the Trust. For
instance, the Trust may realize income without a corresponding cash payment, as
in the case of original issue discount or accrued interest on defaulted mortgage
loans. In the event that such timing differences occur, in order to meet the
distribution requirements, the Trust may find it necessary to sell assets,
arrange for short-term, or possibly long-term, borrowings, or pay dividends in
the form of taxable stock dividends.


                                       65

<PAGE>   66
         The Service has ruled that if a REIT's dividend reinvestment plan
allows stockholders of the REIT to elect to have cash distributions reinvested
in shares of the REIT at a purchase price equal to at least 95% of fair market
value on the distribution date, then such cash distributions reinvested pursuant
to such a plan qualify under the 95% distribution test. The Trust intends to 
comply with this ruling in the event it adopts such a plan in the future. See
"Distribution and Dividend Policy." 

         Under certain circumstances, the Trust may be able to rectify a failure
to meet the distribution requirement for a year by paying "deficiency dividends"
to stockholders in a later year, which may be included in the Trust's deduction
for dividends paid for the earlier year. Thus, the Trust may be able to avoid
being taxed on amounts distributed as deficiency dividends; however, the Trust
will be required to pay interest based upon the amount of any deduction taken
for deficiency dividends.

RECORD KEEPING REQUIREMENTS.

         A REIT is required to maintain certain records, including records
regarding the actual and constructive ownership of its shares, and within 30
days after the end of its taxable year, to demand statements from persons owning
above a specified level of the REIT's shares (e.g., if the Trust has over 200
but fewer than 2,000 stockholders of record, from persons holding 1% or more of
the Trust's outstanding Common Shares and if the Trust has 200 or fewer
shareholders of record, from persons holding 1/2% or more of the Common Shares)
regarding their ownership of shares. In addition, the Trust must maintain, as
part of its records, a list of those persons failing or refusing to comply with
this demand. Shareholders who fail or refuse to comply with the demand must
submit a statement with their tax returns setting forth the actual stock
ownership and other information.

FAILURE TO QUALIFY.

         If the Trust fails to qualify for taxation as a REIT in any taxable
year, and the relief provisions do not apply, the Trust will be subject to tax
(including any applicable alternative minimum tax) on its taxable income at
regular corporate rates. Distributions to stockholders in any year in which the
Trust fails to qualify will not be deductible by the Trust nor will they be
required to be made. As a result, the Trust's failure to qualify as a REIT would
substantially reduce the cash available for distribution by the Trust to its
stockholders. In addition, if the Trust fails to qualify as a REIT, all
distributions to stockholders will be taxable as ordinary income, to the extent
of the Trust's current and accumulated earnings and profits, and, subject to
certain limitations of the Code, corporate distributes may be eligible for the
dividends received deduction. Unless entitled to relief under specific statutory
provisions, the Trust will also be disqualified from taxation as a REIT for the
four taxable years following the year during which qualification was lost. It is
not possible to state whether in all circumstances the Trust would be entitled
to such statutory relief. Failure to qualify for even one year could result in
the Trust's incurring substantial indebtedness (to the extent borrowings are
feasible) or liquidating substantial investments in order to pay the resulting
taxes.

TAXATION OF TAXABLE U.S. STOCKHOLDERS GENERALLY.

         As used herein, the term "U.S. Stockholder" means a holder of shares of
Common Shares who (for United States federal income tax purposes) (i) is a
citizen or resident of the United States, (ii) is a corporation, partnership, or
other entity created or organized in or under the laws of the United States or
of any political subdivision thereof, or (iii) is an estate or trust the income
of which is subject to United States federal income taxation regardless of its
source.

         As long as the Trust qualifies as a REIT, distributions made by the
Trust out of its current or accumulated earnings and profits (and not designated
as capital gain dividends) will constitute dividends taxable to its taxable U.S.
Stockholders as ordinary income. Such distributions will not be eligible for the
dividends received deduction in the case of U.S. Stockholders that are
corporations. Distributions made by the Trust that are properly designated by
the Trust as capital gain dividends will be taxable to taxable U.S. Stockholders
as long-term capital gains (to the extent that they do not exceed the Trust's
actual net capital gain for the taxable year) without regard to the period for
which a U.S. Stockholder has held his Common Shares. U.S. Stockholders that are
corporations may, however, be required to treat up to 20% of certain capital
gain dividends as ordinary income. To the extent that the Trust makes
distributions (not designated as capital gain dividends) in excess of its
current and accumulated earnings and profits, such distributions will be treated
first as a tax-free return of capital to each U.S. Stockholder, reducing the
adjusted basis which such U.S. Stockholder has in his Common Shares for tax
purposes by the amount of such distribution (but not below zero), with
distributions in excess of a U.S. Stockholder's adjusted basis in his shares
taxable as capital gains (provided that the shares have been held as a capital
asset). the Trust will notify stockholders at the end of each year as to the
portions of the distributions which constitute ordinary income, net capital


                                       66

<PAGE>   67
gain or return of capital. Dividends declared by the Trust in October, November,
or December of any year and payable to a stockholder of record on a specified
date in any such month shall be treated as both paid by the Trust and received
by the stockholder on December 31 of such year, provided that the dividend is
actually paid by the Trust on or before January 31 of the following calendar
year. Stockholders may not include in their own income tax returns any net
operating losses or capital losses of the Trust.

         Dividends paid with respect to Common Shares that a DRP participant
reinvests in Common Shares through purchases by the Agent in the open market
will be treated for federal income tax purposes as having been received by the
participant in the form of a taxable cash distribution. The amount of the cash
distribution will be treated as a dividend to the extent the Trust has current
or accumulated earnings and profits for federal income tax purposes.
Alternatively, dividends paid with respect to Common Shares that a participant
reinvests in Common Shares that are registered and newly issued by the Trust
will be treated for federal income tax purposes as having been received by the
participant in the form of a taxable stock distribution. In that case, the DRP
participant will be treated as having received a dividend, taxable as ordinary
income to the extent the Trust has current or accumulated earnings and profits,
in an amount equal to the fair market value of the Common Shares purchased with
the reinvested dividends, generally on the date that the Agent credits such
Common Shares to the DRP participant's account, plus brokerage commissions and
fees, if any, subtracted from the participant's distribution.

         Distributions made by the Trust and gain arising from the sale or
exchange by a U.S. Stockholder of shares of Common Shares will not be treated as
passive activity income, and, as a result, U.S. Stockholders generally will not
be able to apply any "passive losses" against such income or gain. Distributions
made by the Trust (to the extent they do not constitute a return of capital)
generally will be treated as investment income for purposes of computing the
investment income limitation. Gain arising from the sale or other disposition of
Common Shares, however, will not be treated as investment income unless the U.S.
Stockholder elects to reduce the amount of such U.S. Stockholder's total net
capital gain eligible for the 28% maximum capital gains rate by the amount of
such gain with respect to such Common Shares.

         Upon any sale or other disposition of Common Shares, a U.S. Stockholder
will recognize gain or loss for federal income tax purposes in an amount equal
to the difference between (i) the amount of cash and the fair market value of
any property received on such sale or other disposition and (ii) the holder's
adjusted basis in such shares of Common Shares for tax purposes. Such gain or
loss will be capital gain or loss if the shares have been held by the U.S.
Stockholder as a capital asset, and will be long-term gain or loss if such
Shares have been held for more than one year. In general, any loss recognized by
a U.S. Stockholder upon the sale or other disposition of shares of Common Shares
that have been held for six months or less (after applying certain holding
period rules) will be treated as a long-term capital loss, to the extent of
distributions received by such U.S. Stockholder from the Trust which were
required to be treated as long-term capital gains.

         The Trust does not expect to acquire or retain residual interests
issued by REMICs. Such residual interests, if acquired by a REIT, could generate
excess inclusion income taxable to the REIT's stockholders in proportion to the
dividends received from the REIT. Excess inclusion income cannot be offset by
net operating losses of a stockholder. If the stockholder of a REIT holding a
residual interest in a REMIC is a tax-exempt entity, the excess inclusion income
is fully taxable to such stockholder as UBTI. If allocated to a Non-U.S.
Stockholder (as defined below), the excess inclusion income is subject to
federal income tax withholding without reduction pursuant to any otherwise
applicable tax treaty. Potential investors, and in particular, tax-exempt
entities, are urged to consult with their tax advisors concerning this issue.


INFORMATION REPORTING AND BACKUP WITHHOLDING.

         Under temporary United States Treasury regulations, United States
information reporting requirements and backup withholding tax will generally not
apply to dividends paid on the Common Shares to a Non-United States Holder at an
address outside the United States. Payments by a United States office of a
broker of the proceeds of a sale of the Common Shares is subject to both backup
withholding at a rate of 31% and information reporting unless the holder
certifies its Non-United States Holder status under penalties of perjury or
otherwise establishes an exemption. Information reporting requirements (but not
backup withholding) will also apply to payments of the proceeds of sales of such
shares by foreign offices of United States brokers, or foreign brokers with
certain types of relationships to the United States, unless the broker has
documentary evidence in its records that the holder is a Non-United States
Holder and certain other conditions are met, or the holder otherwise establishes
an exemption.

         Backup withholding is not an additional tax. Any amounts withheld under
the backup withholding rules will be refunded or credited against the Non-United
States Holder's United States federal income tax liability, provided that the
required information is furnished to the Service.

         These information reporting and backup withholding rules are under
review by the United States Treasury and their application to the Common Shares
could be changed by future regulations.


                                       67

<PAGE>   68
TAXATION OF TAX-EXEMPT STOCKHOLDERS.

         Subject to the discussion below regarding a "pension-held REIT," a
tax-exempt stockholder is generally not subject to tax on distributions from the
Trust or gain realized on the sale of the Common Shares, provided that such
stockholder has not incurred indebtedness to purchase or hold its Common Shares,
that its shares are not otherwise used in an unrelated trade or business of such
stockholder, and that the Trust consistent with its present intent, does not
hold a residual interest in a REMIC that gives rise to "excess inclusion" income
as defined under section 860E of the Code. If the Trust were to be treated as a
"taxable mortgage pool," however, a substantial portion of the dividends paid to
a tax-exempt stockholder may be subject to tax as UBTI. Although the Trust does
not believe that the Trust, or any portion of its assets, will be treated as a
taxable mortgage pool, no assurance can be given that the Service might not
successfully maintain that such a taxable mortgage pool exists.

         If a qualified pension trust (i.e., any pension or other retirement
trust that qualifies under Section 401(a) of the Code) holds more than 10% by
value of the interests in a "pension-held REIT" at any time during a taxable
year, a substantial portion of the dividends paid to the qualified pension trust
by such REIT may constitute UBTI. For these purposes, a "pension-held REIT" is
any REIT (i) that would not have qualified as a REIT but for the provisions of
the Code which look through qualified pension trust stockholders in determining
ownership of stock of the REIT and (ii) in which at least one qualified pension
trust holds more than 25% by value of the interests of such REIT or one or more
qualified pension trusts (each owning more than a 10% interest by value in the
REIT) hold in the aggregate more than 50% by value of the interests in such
REIT. Assuming compliance with the Ownership Limit provisions described in
"Summary of Organizational Documents and Securities," it is unlikely that
pension plans will accumulate sufficient stock to cause the Trust to be treated
as a pension-held REIT.

         Distributions to certain types of tax-exempt stockholders exempt from
federal income taxation under Sections 501(c)(7), (c)(9), (c)(17), and (c)(20)
of the Code may also constitute UBTI, and such prospective investors should
consult their tax advisors concerning the applicable "set aside" and reserve
requirements.

TAXATION OF NON-U.S. STOCKHOLDERS.

         The following discussion summarizes certain United States federal tax
consequences of the acquisition, ownership and disposition of Common Shares by
an initial purchaser that, for United States federal income tax purposes, is not
a "United States person" (a "Non-United States Holder"). For purposes of this
discussion, a "United States person" means: a citizen or resident of the United
States; a corporation, partnership, or other entity created or organized in the
United States or under the laws of the United States or of any political
subdivision thereof; or an estate or trust whose income is includable in gross
income for United States federal income tax purposes regardless of its source.
This discussion does not consider any specific facts or circumstances that may
apply to a particular Non-United States Holder. Prospective investors are urged
to consult their tax advisors regarding the United States federal tax
consequences of acquiring, holding and disposing of Common Shares as well as any
tax consequences that may arise under the laws of any foreign, state, local or
other taxing jurisdiction.

         Dividends paid by the Trust out of earnings and profits, as determined
for United States federal income tax purposes, to a Non-United States Holder
will generally be subject to withholding of United States federal income tax at
the rate of 30%, unless reduced or eliminated by an applicable tax treaty or
unless such dividends are treated as effectively connected with a United States
trade or business. Distributions paid by the Trust in excess of its earnings and
profits will be treated as a tax-free return of capital to the extent of the
holder's adjusted basis in his shares, and thereafter as gain from the sale or
exchange of a capital asset as described below. If it cannot be determined at
the time a distribution is made whether such distribution will exceed the
earnings and profits of the Trust, the distribution will be subject to
withholding at the same rate as dividends. Amounts so withheld, however, will be
refundable or creditable against the Non-United States Holder's United States
federal tax liability if it is subsequently determined that such distribution
was, in fact, in excess of the earnings and profits of the Trust. If the receipt
of the dividend is treated as being effectively connected with the conduct of a
trade or business within the United States by a Non-United States Holder, the
dividend received by such holder will be subject to the United States federal
income tax on net income that applies to United States persons generally (and,
with respect to corporate holders and under certain circumstances, the branch
profits tax).

         For any year in which the Trust qualifies as a REIT, distributions to a
Non-United States Holder that are attributable to gain from the sales or
exchanges by the Trust of "United States real property interests" will be
treated as if such gain were effectively connected with a United States business
and will thus be subject to tax at the normal capital gain rates applicable to
United States stockholders (subject to applicable alternative minimum tax) under
the provisions of the Foreign Investment in Real Property Tax Act of 1980
("FIRPTA"). Also, distributions subject to FIRPTA may be subject to a 30% branch
profits tax in the hands of a foreign corporate stockholder not entitled to a
treaty exemption. The Trust is required to withhold 35% of any distribution that
could be designated by the Trust as a capital gains dividend. This amount may be
credited against 


                                       68
<PAGE>   69
the Non-United States Holder's FIRPTA tax liability. It should be noted that
mortgage loans without substantial equity or shared appreciation features
generally would not be classified as "United States real property interests."

         A Non-United States Holder will generally not be subject to United
States federal income tax on gain recognized on a sale or other disposition of
its shares of Common Shares unless (i) the gain is effectively connected with
the conduct of a trade or business within the United States by the Non-United
States Holder, (ii) in the case of a Non-United States Holder who is a
nonresident alien individual and holds such shares as a capital asset, such
holder is present in the United States for 183 or more days in the taxable year
and certain other requirements are met, or (iii) the Non-United States Holder is
subject to tax under the FIRPTA rules discussed below. Gain that is effectively
connected with the conduct of a United States Holder will be subject to the
United States federal income tax on net income that applies to United States
persons generally (and, with respect to corporate holders and under certain
circumstances, the branch profits tax) but will not be subject to withholding.
Non-United States Holders should consult applicable treaties, which may provide
for different rules.

         Gain recognized by a Non-United States Holder upon a sale of Common
Shares will generally not be subject to tax under FIRPTA if the Trust is a
"domestically controlled REIT," which is defined generally as a REIT in which at
all times during a specified testing period less than 50% in value of its shares
were held directly or indirectly by non-U.S. persons. Because only a minority of
the Trust's stockholders are expected to be Non-United States Holders, the Trust
anticipates that it will qualify as a "domestically controlled REIT."
Accordingly, a Non-United States Holder should not be subject to U.S. tax from
gains recognized upon disposition of its Shares.

OTHER TAX CONSEQUENCES.

         The Trust and its stockholders may be subject to state or local
taxation in various state or local jurisdictions, including those in which it or
they transact business or reside. The state and local tax treatment of the Trust
and its stockholders may not conform to the federal income tax consequences
discussed above. Consequently, prospective stockholders should consult their own
tax advisors regarding the effect of state and local tax laws on an investment
in the Trust.


                                       69
<PAGE>

<PAGE>   70
- - ------------------------------------------------------------------------------
                              ERISA CONSIDERATIONS
- - ------------------------------------------------------------------------------


         This section is a summary of certain matters arising under the Employee
Retirement Income Security Act of 1974, as amended, together with applicable
regulations ("ERISA"), and Section 4975 of the Code which a fiduciary of an
"employee benefit plan" as defined in and subject to ERISA or of a "plan" as
defined in Section 4975 of the Code who has investment discretion should
consider before deciding to purchase Common Shares (such "employee benefit
plans" and "plans" being referred to herein as "Plans" and such fiduciaries with
investment discretion being referred to herein as "Plan Fiduciaries"). This
section is not intended to deal with all matters arising under ERISA or Section
4975 of the Code that may be relevant to a prospective purchaser and does not
include state law or other legal requirements applicable to governmental or
church plans. The following statements regarding certain matters arising under
ERISA and the Code are based on the provisions of ERISA and the Code as
currently in effect and the existing administrative and judicial interpretations
thereunder. No assurance can be given that administrative, judicial or
legislative changes will not occur that could make such statements incorrect or
incomplete.

         In general, the terms "employee benefit plan" as defined in ERISA and
"plan" as defined in Section 4975 of the Code together refer to any plan or
account of various types that provide retirement or welfare benefits to an
individual or to an employer's employees and their beneficiaries. Such plans
include, but are not limited to, corporate pension and profit sharing plans,
so-called KEOGH plans for self-employed individuals (including partners),
simplified employee pension plans and individual retirement accounts described
in Section 408 of the Code, medical benefit plans, bank commingled trust funds
and insurance company separate accounts for such plans and accounts and, under
certain circumstances, the general account of an insurance company.

FIDUCIARY AND PROHIBITED TRANSACTION CONSIDERATIONS.

         Each Plan Fiduciary, before deciding to purchase Common Shares, must be
satisfied that such an investment is a prudent investment for the Plan, that the
investments of the Plan, including an investment in Common Shares, are
diversified so as to minimize the risks of large losses, that an investment in
Common Shares complies with the documents of the Plan and related trust, and
that an investment in Common Shares complies with any other applicable
requirements of ERISA or the Code. Plan Fiduciaries should also consider the
entire discussion concerning federal income taxes under "FEDERAL INCOME TAX
CONSIDERATIONS" and the discussion concerning shareholders' liability for
obligations of the Trust under "RISK FACTORS--Possible Liability of Trust
Shareholders" which are relevant to any decision by a Plan Fiduciary to purchase
Common Shares .

         Each Plan Fiduciary, before deciding to purchase Common Shares, must
also give appropriate consideration as to whether a prohibited transaction
described in Section 406 of ERISA or Section 4975 of the Code would result from
the Plan's purchase of Common Shares and, if so, the availability of an
exemption. Those prohibited transactions include various direct and indirect
transactions, such as sales and loans, between a Plan and any person who with
respect to the Plan is a "party in interest" as defined in Section 3(14) of
ERISA or "disqualified person" as defined in Section 4975 of the Code, the use
of the Plan's assets for the benefit of any such person, and any fiduciary of
the Plan dealing with the Plan's assets in the fiduciary's own interest. The
consequences of any such prohibited transaction, if no exemption applies, can
include the imposition of excise taxes on the party in interest or disqualified
person, the persons involved in the transaction having to rescind the
transaction and pay any amount to the Plan for any losses realized by the Plan
or profits realized by such persons, disqualification of any individual
retirement account involved in the transaction with adverse tax consequences to
the owner of such account, and other liabilities that can have a significant,
adverse effect on such persons.

PLAN ASSET ISSUE.

         The following paragraphs describe the rules applicable in determining
whether the assets of the Trust will for purposes of ERISA and Section 4975 of
the Code be considered assets of the Plans which purchase Common Shares or for
whose benefit Common Shares are purchased (i.e., whether Trust assets will be
considered Plan assets). If assets of the Trust will be considered Plan assets,
(i) a Plan Fiduciary must consider whether a purchase of Common Shares will
result in a violation of any of the fiduciary rules under ERISA and (ii) any
prospective purchaser of Common Shares must consider that prohibited
transactions within the meaning of Section 406 of ERISA or Section 4975 of the
Code will occur if assets of the Trust are involved in transactions that include
persons who are "parties in interest" as defined in Section 3(14) of ERISA or
"disqualified persons" as defined in Section 4975 of the Code with respect to
such Plans or if a person who manages or controls assets of the Trust deals with
those assets in that person's own interest. The possible consequences of any
such prohibited transaction, if an exemption does not apply, are described above
in the second paragraph under the heading "Fiduciary and Prohibited Transaction
Considerations" and can have a significant adverse effect.


                                       70

<PAGE>   71
         A regulation issued by the United States Department of Labor under
ERISA (the "Plan Asset Regulation") contains rules for determining when an
investment by a Plan or for the benefit of a Plan in an equity interest in an
entity, such as the Common Shares, will result in the underlying assets of the
entity being deemed assets of the Plan for purposes of ERISA and Section 4975 of
the Code. Those rules provide that assets of the entity will not be assets of a
Plan that purchases an equity interest therein if the equity interest qualifies
as a "publicly-offered security" or any of certain other exceptions apply.

         Under the Plan Asset Regulation, a "publicly-offered security" is a
security that is (i) "freely transferable," (ii) part of a class of securities
that is "widely-held," and (iii) either (a) a part of a class of securities that
is registered under Section 12(b) or 12(g) of the Exchange Act or (b) sold to a
Plan as part of an offering of securities to the public pursuant to an effective
registration statement under the Securities Act and the class of securities of
which such security is a part is registered under the Exchange Act within 120
days (or such later time as may be allowed by the Securities and Exchange
Commission) after the end of the fiscal year of the issuer during which the
offering of such securities to the public occurred. Whether a security is
considered "freely transferable" depends on the facts and circumstances of each
case. If the security is part of an offering of which the minimum investment is
$10,000 or less, any restriction on or prohibition against any transfer or
assignment of such security for the purposes of preventing a termination or
reclassification of the entity for federal or state tax purposes will not of
itself ordinarily prevent the security from being considered freely
transferable. A class of securities is considered "widely-held" only if it is a
class of securities that is owned by 100 or more investors independent of the
issuer and of one another. A class of securities will not fail to be widely-held
solely because after the initial offering the number of independent investors
falls below 100 as a result of events beyond the control of the issuer.

         The Trust believes that the Common Shares to be sold pursuant to the
Offering meet the criteria to be "publicly-offered securities" so that assets of
the Trust should not be deemed assets of the Plans purchasing Common Shares.
First, the Trust believes that the Common Shares will be considered to be freely
transferable, as the minimum investment is less than $10,000 and the only
restriction on their transfer is the Ownership Limitation. Second, the Trust
expects the Common Shares to immediately after the Offering be held by
substantially more than 100 investors and at least 100 or more of such investors
to be independent of the Trust and of one another. Third, the Common Shares are
(i) part of a class of securities that is registered under Section 12(b) or
12(g) of the Exchange Act and (ii) are being sold pursuant to the Offering as
part of an offering of securities to the public pursuant to an effective
registration statement under the Securities Act and the class of securities of
which the Common Shares are a part is registered under the Exchange Act within
120 days after the end of the year of the Trust during which the offering of
such securities to the public occurs.


         THE TRUST DOES NOT REPRESENT THAT A PURCHASE OF COMMON SHARES MEETS THE
RELEVANT LEGAL REQUIREMENTS WITH RESPECT TO OR IS APPROPRIATE FOR ANY PARTICULAR
"EMPLOYEE BENEFIT PLAN" AS DEFINED IN ERISA OR ANY "PLAN" AS DEFINED IN SECTION
4975 OF THE CODE. THE FIDUCIARY WITH INVESTMENT DISCRETION CONCERNING ANY
EMPLOYEE BENEFIT PLAN OR PLAN SHOULD CONSULT WITH ITS OWN LEGAL ADVISOR AND
OTHER APPROPRIATE ADVISORS REGARDING SPECIFIC CONSIDERATIONS ARISING UNDER
ERISA, SECTION 4975 OF THE CODE AND STATE AND OTHER LAW WITH RESPECT TO THE
PURCHASE, OWNERSHIP OR SALE OF COMMON SHARES BY SUCH EMPLOYEE BENEFIT PLAN OR
PLAN IN LIGHT OF THE CIRCUMSTANCES OF THAT PARTICULAR EMPLOYEE BENEFIT PLAN OR
PLAN.


                                       71

<PAGE>   72
- - ------------------------------------------------------------------------------
                              PLAN OF DISTRIBUTION
- - ------------------------------------------------------------------------------

   
         The Trust is offering a minimum of 500,000 Common Shares ($4,000,000) 
and a maximum of 1,500,000 Common Shares ($14,000,000) at $8.00 per Share,
together with Warrants for the purchase of up to 150,000 additional Common
Shares. The Minimum Investment is 100 Shares. There is no firm commitment to
purchase or sell any Common Shares or Warrants. Common Shares will be offered by
selling agents, on a best efforts basis, which means that no one is guaranteeing
any minimum number of shares will be sold, who are selected by Brookstreet
Securities Corporation, the Managing Dealer, and the Trust and are members of
the National Association of Securities Dealers, Inc. ("NASD"). No sales
commissions may be paid to selling agents on bona fide sales prior to receipt
and acceptance of subscriptions for 50,000 shares ($500,000) and the release of
such proceeds from Escrow. The Trust will pay retail commissions of up to 6%,
non-accountable expense reimbursements of 3%, accountable expense reimbursements
of .5% and reimbursements of up to .5% for actual and bona fide due diligence
expenses, on the sale of Shares during the initial offering period. From such 
amounts payable in connection with the sale of Shares, the Managing Dealer will
pay all costs and expenses associated with the printing of the Prospectus and
related sales material which expenses are estimated to be .5%.
    

         One Shareholder Warrant to purchase one Common Share at $5.60 per share
will be issued for each ten Common Shares purchased and may be exercised during
the twenty-fifth through the forty-eighth month following the date of this
Offering. On the exercise of Warrants, the Trust will pay a retail commission of
2.8% per Share to the selling agent who is specified in writing as the
soliciting selling agent but only if: (i) the selling agent who solicits such
exercise is in compliance with SEC Rule 10b-6; (ii) the Warrant is not exercised
from a discretionary account without the solicitation and approval of the
account holder; (iii) the market price per Share at the time of Warrant exercise
is greater than the Warrant exercise price; and (iv) disclosure of the fee is
made to the holder at the time of exercise. Warrants will be exercisable for a
period which will be no later than thirty-six months from the effective date of
this Prospectus. No retail commissions will be paid to selling agents by
Brookstreet until the Trust has received subscriptions for 50,000 shares
($500,000).

         The Trust has contracted with Brookstreet to provide marketing services
as the Managing Broker-Dealer with respect to this offering. Brookstreet's
marketing services will consist of services related to the selection and
management of selling agents for this offering's selling group and the printing
of offering materials for this offering, and of related advertising and selling
agent materials. Brookstreet will receive reimbursement for offering services
which consist of expenses relating to legal, accounting, due diligence, printing
expenses, a non-accountable underwriting fee of $35,000 and for other expenses
relating to the registration, marketing and distribution of the offering (other
than retail sales commissions). The total payments to Brookstreet and the other
selling agents in connection with the offering, including retail commissions and
expense reimbursements, will not exceed 10% of the Gross Proceeds.


         Prior to this offering, there has been no public market for the Common
Shares. Accordingly, the public offering price has been determined by
negotiations between the Trust and Brookstreet. Among the factors which were
considered in determining the IPO Price were the Trust's future prospects, the
experience of its management, the offering prices of the Trust's predecessors'
shares, the book value and earnings of the Trust's Shares, the economic
condition of the financial services industry in general, the general condition
of the equity securities market, the demand for similar securities of companies
considered comparable to the Trust and other relevant factors. The President of
Brookstreet serves as a Director of the Trust.

         All subscription funds will be held in a separate escrow account with
Golden Gate Bank, San Francisco, California, pending the Trust's receipt of
Share subscriptions totaling the Minimum Subscription Level of $4,000,000 (or 
such other amount as the NASD may approve). Once subscriptions for 500,000
shares ($4,000,000) or more have been received and accepted, the first admission
of shareholders will occur as soon as practicable, cleared funds representing
investors' subscriptions and interest earned thereon will be released to the
Trust and deposited into the Trust operating account. Net Escrow Interest will
at the end of the escrow generally be paid to Shareholders.


                                       72

<PAGE>   73
If all conditions of escrow are not satisfied within twelve months of the date
of this Prospectus (unless extended), subscriptions will be promptly returned to
subscribers at the end of the escrow, together with the Net Escrow Interest. If
such escrow conditions are not met, subscriptions from IRAs, will be promptly
returned to the custodian of each IRA for reinvestment in other permitted
investments. Shareholders will be entitled to their proportionate share of the
Net Escrow Interest earned on offering proceeds during the escrow period based
on the amount of their investment and the time that investment was on deposit in
the escrow. However, if a Shareholder has $5.00 or less of net escrow interest
credited to their account, that amount will be paid over to the Trust.

         The Selling Agent Agreement with participating selling agents contains
agreements of indemnification between the Trust and such selling agents as to
certain liabilities, including liabilities under the Securities Act of 1933 (the
"Act"), as amended. The Trust has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Act, and is therefore not enforceable.

         The offering will terminate on a date to be declared by the Board of
Directors. Such date will be no later than two years from the effective date of
this offering.


SALES MATERIAL

         Sales material may be used in connection with this offering only when
accompanied or preceded by the delivery of this Prospectus. Only sales material
which indicates that it is distributed by the Trust may be distributed to
prospective investors. In certain states, such sales material may not be
available. The offering is made only by this Prospectus, and the sales material
is qualified in its entirety by reference to this Prospectus. Sales material
does not purport to be complete and should not be considered as a part of this
Prospectus or the Registration Statement, of which this Prospectus is a part, or
as incorporated in this Prospectus or said Registration Statement by reference,
or as forming the basis of the Offering.

                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]


                                       73

<PAGE>   74
- - ------------------------------------------------------------------------------
                                  LEGAL MATTERS
- - ------------------------------------------------------------------------------

         The legality of the securities offered hereby has been passed upon for
the Trust by the Trust's special counsel, Landels Ripley & Diamond LLP, San
Francisco, California, which has also reviewed and approved the discussion of
law and legal conclusions set forth in "FEDERAL INCOME TAX CONSIDERATIONS", and
"ERISA CONSIDERATIONS". (See "RISK FACTORS - Conflicts of Interest and Related
Party Transactions, Risk of Conflicts from Lack of Separate Representation").
Certain issues with respect to the legality of the securities being offered
hereby with respect to Delaware Law have been passed upon for the Trust by the
Trust's Delaware counsel, Ashby, & Geddes, Wilmington, Delaware. Certain legal
matters will be passed upon for the Managing Dealer by Arter & Hadden, Los
Angeles, California.


- - ------------------------------------------------------------------------------
                                     EXPERTS
- - ------------------------------------------------------------------------------

         The combined financial statements of Capital Alliance Income Trust, A
Real Estate Investment Trust as of December 31, 1995 and 1994 and for the three
years then ended have been included herein and in the Registration Statement in
reliance upon the report of Novogradac & Company LLP, independent certified
public accountants, appearing elsewhere herein, and upon the authority of said
firm as experts in accounting and auditing.


- - ------------------------------------------------------------------------------
                             ADDITIONAL INFORMATION
- - ------------------------------------------------------------------------------

         Copies of the Registration Statement of which this Prospectus forms a
part and the exhibits thereto are on file at the offices of the Commission in
Washington, D.C. and may be obtained at rates prescribed by the Commission upon
request to the Commission and inspected, without charge, at the offices of the
Commission. The Company will be subject to the informational requirements of the
Exchange Act, and in accordance therewith, will periodically file reports and
other information with the Commission. Such reports and other information can be
inspected and copied at the public reference facilities maintained by the
Commission at 450 Fifth Street, N.W. Washington, D.C. 20549, and at the
Commission's regional offices at Northwestern Atrium Center, 500 West Madison
Street (Suite 1400, Chicago, Illinois 60661 and 7 World Trade Center, New York,
New York 10048. Copies of such material can also be obtained from the Commission
at prescribed rates through its Public Reference Section at 450 Fifth Street,
N.W. Washington D.C. 20549. Additionally, the Commission maintains a website
that contains reports, proxy information statements and other information
regarding registrants such as the Trust that file electronically. The address of
the Commission website is http://www.sec.gov. Statements contained in this
Prospectus as to the contents of any contract or other document referred to are
not necessarily complete, and in each instance reference is made to the copy of
such contract or other document filed as an exhibit to the Registration
Statement, each such statement being qualified in all respects by such
reference.


                                       74

<PAGE>   75
- - ------------------------------------------------------------------------------
                                    GLOSSARY
- - ------------------------------------------------------------------------------

         As used in this Prospectus, the capitalized and other terms listed
below have the meanings indicated.

AFFILIATED PERSON means of any entity: (1) any person directly or indirectly
owning, controlling, or holding with the power to vote, 10% or more of the
outstanding securities of such entity; (2) any person 10% or more of whose
outstanding voting securities are directly or indirectly owned, controlled, or
held with power to vote, by such entity; (3) any person directly or indirectly
controlling, controlled by , or under common control with, such entity or (4)
any officer, director or employee of such entity or any person set forth in (1),
(2), or (3) above. Any person who owns beneficially, either directly or through
one or more controlled companies, more than 10% of the voting securities of any
entity shall be presumed to control such entity. Any person who does not so own
more than 10% of the voting securities of any entity shall be presumed not to
control such entity. A natural person shall be presumed not to be a controlled
entity.

ADJUSTED NET CAPITAL CONTRIBUTION shall mean, with reference to each Share of
either Series A Preferred Shares or Common Shares as of any given date,
regardless of the date of issuance of the amount paid therefor, the Net Capital
Contribution with respect to such Share reduced by the amount of Distributions
of Cash from Sales thereafter paid or declared per Share with respect to Shares
of the same class or series.

AGENCY means FNMA, FHLMC or GNMA.

AGGREGATE ADJUSTED NET CAPITAL CONTRIBUTIONS as of any given date shall mean
with reference to either Series A Preferred or Common Shares, the product of the
Adjusted Net Capital Contributions of each share of the Class and the number of
outstanding shares of such class, each as of a given date.

AMEX means the American Stock Exchange.

APPRAISED VALUE shall mean the value according to an appraisal made by an
independent Qualified Appraiser. An "independent" appraiser is one who is not
"controlled" by the Directors, the Manager or its Affiliates. For purposes of
the foregoing sentence, the term "control" shall have the meaning ascribed to it
in Rule 405 under the Securities Act of 1933, as amended.

"ARM" means a mortgage loan that features adjustments of the underlying interest
rate at predetermined times based on an agreed margin to an established index. A
ARM is usually subject to periodic interest rate and/or payment caps and a
lifetime interest rate cap.

BANKRUPTCY CODE means Title 11, United States Code, as amended.

"CAAI" means Capital Alliance Advisors, Inc., a California corporation.

"CAIT" means Capital Alliance Income Trust, a Real Estate Investment Trust, a
Delaware corporation.

CASH FLOW for any fiscal quarter or fiscal year or other period shall mean (i)
the sum of cash receipts from operations and investments, including, but no
limited to, interest earned on the Trust's investments in Home Equity Loans or
other mortgage loans, including Cash from Sales to the extent not distributed to
Shareholders as a return of capital; minus (ii) all cash expenses and costs
incurred and paid in connection with the ownership, servicing and management of
Home Equity Loans or other mortgage loans held by the Trust, including, but not
limited to , fees payable to the Manager or its Affiliates to the extent not
deferred, insurance premiums, accounting and legal fees and expenses; debt
collection expenses; property taxes or other charges, assessments or levies
imposed on or with respect to Home Equity Loans or other mortgage loans held by
the Trust; debt service (but not including depreciation or amortization of
capital expenditures), including, without limitation, organization expenses.

CASH FROM SALES shall mean cash proceeds realized by the Trust (excluding sales
by any non-qualified REIT subsidiary of the Trust) from the sale, exchange or
other disposition of any of its portfolio of Home Equity Loans or other mortgage
loans (or a portion thereof), sale of foreclosure property and other assets, net
of any expenses associated with such sale or other set-offs, reserves or
holdbacks. Cash from Sales shall include cash funds from reserves which the
Board of Directors determines, in its sole discretion, may be distributed to the
Shareholders.

CODE means the Internal Revenue Code of 1986, as amended.

COMBINED LOAN-TO-VALUE RATIO means the total or combined loan-to-value ratio
(including both the mortgage loan and any senior liens encumbering a property).


                                       75
<PAGE>   76
COMMISSION means the Securities and Exchange Commission.

COMMON SHARES means up to a maximum of 1,500,000 Shares of common stock offered
pursuant to the terms of this Offering.

CONFORMING LOAN or CONFORMING MORTGAGE LOAN means a mortgage loan that complies
with requirements for inclusion in credit support programs sponsored by FHLMC or
FNMA which are secured by first or second mortgages or deeds of trust on
single-family (one to four units) residences.

CONTRIBUTION means any money, property or services rendered, or obligation to
contribute property, or other valuable consideration as permitted by the
Delaware General Corporation Law, which a Series "A" Preferred or Common
Shareholder contributes to the Trust as capital in that shareholder's capacity
as Shareholder.

DISTRIBUTABLE CASH FLOW means Cash Flow less such amounts as the Directors, in
their sole discretion, determines should be set aside for the establishment,
restoration or enhancement of reserves.

DISTRIBUTION PREFERENCE shall mean the Series "A" Preferred Preference Amount.

DISTRIBUTIONS means any transfer of money or property by the Trust to a
Shareholder without consideration.


"ERISA" means the Employee Retirement Income Security Act of 1974, as amended.

"ERISA PLAN" or "PLAN" means a pension, profit-sharing, retirement or other
employee benefit plan which is subject to ERISA.

EXCESS DISTRIBUTIONS for any fiscal year means Distributions of Distributable
Cash Flow declared by the Directors, after all distributions on the Series A
Preferred Shares and the Common Shares required by the Certificate of
Incorporation of the Trust have been declared to the holders of the Series A
Preferred Shares and the Common Shares.

EXCHANGE ACT means the Securities Exchange Act of 1934, as amended.

"FHA" means the United States Federal Housing Administration.

"FHLMC" means the Federal home Loan Mortgage Corporation.

"FNMA" means the Federal National Mortgage Association.

"GNMA" means Government National Mortgage Association.

"GAAP" means generally accepted accounting principles.

GROSS MORTGAGE ASSETS means for any month the aggregate book value of the
Mortgage Assets, before reserves for depreciation or bad debts or other similar
noncash reserves, computed at the end of such month.

HOME EQUITY LOAN means any home equity loan secured by a Mortgage upon a parcel
of improved well-located residential property of one to four living units in the
States of California, Oregon, Washington, Nevada, Utah and Colorado, which loan
is acquired by the Trust and which is secured primarily by a second Mortgage,
although a portion of such loans may be secured by first and/or third mortgages.

INVESTMENT COMPANY ACT means the Investment Company Act of 1940, as amended.

"IRAS" means Individual Retirement Accounts.

KEOGH PLANS means H.R. 10 Plans.

"LTV" or "LOAN-TO-VALUE RATIO" means the percentage obtained by dividing the
principal amount of a loan by the appraised value of the mortgaged property when
the loan is originated.


                                       76
<PAGE>   77
MANAGER is CAAI and its successor in interest.

MORTGAGE means mortgages, deeds of trust or other security deeds on real
property or rights or interest in real property.

MORTGAGE ASSETS means (1) mortgage loans, (2) investment in mortgage banking
firms or mortgage-backed securities, and (3) other mortgage interests.

MORTGAGE CONDUIT BUSINESS means the wholesale mortgage banking business
conducted by the Mortgage Conduit Subsidiary of the Trust which is a
non-qualified REIT Subsidiary.

MORTGAGE INVESTMENT BUSINESS is the mortgage portfolio lending business
conducted directly by the Trust.

MORTGAGE LOANS means both conforming mortgage loans and non-conforming mortgage
loans.

MORTGAGE CONDUIT SUBSIDIARY is a non-qualified REIT Subsidiary to be formed by
the Trust to conduct the Mortgage Conduit Business of the Trust.

MORTGAGE-BACKED SECURITIES means (1) Pass-Through Certificates, (2) CMOs and (3)
REMICs.

"NASD" means the National Association of Securities Dealers.


NET ASSET VALUE means the aggregate of the book value of all Home Equity Loans
and other mortgage loans plus other corporate assets less all liabilities and
bad debt reserves of the Trust.

NET CAPITAL CONTRIBUTIONS means, with respect to a Series A Preferred Share
and/or Common Share, the gross price per Share to the Shareholder upon the
original issuance of such Shares, less the Sales Charge attributable to such
Share.

NET ESCROW INTEREST means interest earned on subscriptions placed in Escrow
until the Minimum Subscription Level is reached and the Escrow is terminated.

NET INCOME means the net income of the Trust determined in accordance with GAAP
before the deduction for dividends paid, and any net operating loss deductions
arising from losses in prior periods. The Trust's interest expenses for borrowed
money shall be deducted in calculating Net Income.

90% TEST means the underwriting calculations used in the Trust's Mortgage
Investment Business to determine the relationship of a property's appraised
value and the cost of carrying each mortgage or Home Equity Loan for 12 months
assuming that there is a foreclosure on the mortgaged property. If the cost of
carrying the property for 12 months (i.e. including the costs of keeping any
prior mortgage current, foreclosure costs, selling and repair costs) exceeds 90%
of the appraised value at the time of projected funding, the loan will not be
made.

NON-CONFORMING LOAN or NON-CONFORMING MORTGAGE LOAN means a mortgage loan that
does not qualify for purchase by government-sponsored entities such as FNMA and
FHLMC.

NON-QUALIFIED REIT SUBSIDIARY means a corporation in which a REIT owns less than
all of the stock during such corporation's existence.

OWNERSHIP LIMIT means 9.8% (in value or in number of shares, which ever is more
restrictive) of the aggregate of the outstanding shares of Common Stock and
Series "A" Preferred Stock, as may be increased or reduced by the Board of
Directors of the Trust.

PREFERRED SHARES are the  Series "A" Preferred Shares of the Trust.

PRIME RATE means, during any calendar month, the Prime Rate (or base rate)
reported in the Money Rates column of the Wall Street Journal published on the
first business day of each month. In the event the Wall Street Journal ceases
publication of the Prime Rate, the Prime Rate shall mean the Prime Rate (or base
rate) in effect for Bank of America, San Francisco, California, on the first
business day of each month.


                                       77
<PAGE>

<PAGE>   78
QUALIFIED APPRAISER means an appraiser who (i) is approved by the Manager or
Board of Directors, (ii) is registered on the approved appraiser list of at
least four lending institutions, (iii) maintains at least $500,000 in errors and
omissions insurance, and (iv) demonstrates qualification by membership in a
recognized appraisal society or otherwise to the satisfaction of the Manager or
Board of Directors.

QUALIFIED REIT ASSETS means mortgage loans and other assets of the type
described in Code Section 856(c)(6)(B).

QUALIFIED REIT SUBSIDIARY means a corporation whose stock is entirely owned by
the REIT at all times during such corporation's existence.

QUALIFYING INTERESTS means "mortgages and other liens on and interests in real
estate," as defined in Section 3(c)(5)(C) under the Investment Company Act.

REAL ESTATE ASSET means interest in real property and interest in mortgages on
real property.

"REIT" means Real Estate Investment Trust as defined under Section 856 of the
Code.

REVERSE REPURCHASE AGREEMENT means a borrowing device by an agreement to sell
securities or other assets to a third party and a simultaneous agreement to
repurchase them at a specified future date and price, the price difference
constituting the interest on the borrowing.

SALES CHARGE means the amount of compensation paid to Broker/Dealers by the
Trust and its predecessor entities pursuant to the selected selling agent
agreements and to others in connection with the offer and sale of Shares.

SECURITIES ACT means the Securities Act of 1933, as amended.

SELLING AGENT means any broker/dealer who has executed a selected agent
agreement in connection with the sale of Shares by the Trust, in which such
Broker/Dealer agrees to participate in the offer and sale of Shares.

SERIES A PREFERRED SHARES shall mean the Shares described in the Trust's
Certificate of Incorporation.

SERIES A PREFERRED PREFERENCE AMOUNT for each calendar month shall mean
one-twelfth (1/12th) of the product of (i) the lesser of (a) 10.25% or (b) 150
basis points plus the Prime Rate times (ii) the Aggregate Adjusted Net Capital
Contributions of the Series A Preferred Shares calculated as of the Distribution
record date falling within that period.

SERIES A PREFERRED SHAREHOLDERS shall mean the holders of Series A Preferred
Shares.

SERVICE means the United States Internal Revenue Service.

SHARES means Common Shares and/or Series "A" Preferred Shares of the Trust.

TAX COUNSEL means Landels Ripley & Diamond LLP.

TAX EXEMPT ENTITY means a qualified pension, profit-sharing or other employee
retirement benefit plan, Keogh Plan, bank commingled trust fund for such plans,
an IRA or other similar entity intended to be exempt from Federal income
taxation.

TAXABLE INCOME means for any year the taxable income of the Trust for such year
(excluding any net income derived either from property held primarily for sale
to customers or from foreclosure property) subject to certain adjustments
provided in Section 857 of the Code.

"UBTI" means "unrelated trade or business taxable income" as defined in Section
512 of the Code.

UNAFFILIATED DIRECTOR means a director who is independent of the Trust, any
Manager of the Trust (including CAAI) and CAAI and its Affiliated Persons.


                                       78
<PAGE>

- --------------------------------------------------------------------------------
                          INDEX TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

          Capital Alliance Income Trust, A Real Estate Investment Trust

Independent Auditors' Report                                     F-2
Balance Sheets                                                   F-3
Statements of Operations                                         F-5
Statements of Changes in Stockholders' Equity                    F-6
Statements of Cash Flows                                         F-7
Notes to Financial Statements                                    F-9


                                    
<PAGE>


                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                              FINANCIAL STATEMENTS
                                      with
                          Independent Auditors' Report

            For the nine months ended September 30, 1995(unaudited),
                the four months ended April 30, 1996 (unaudited),
              the five months ended September 30, 1996 (unaudited)
                and the three-year period ended December 31, 1995





                                                                     F-1

<PAGE>


                          INDEPENDENT AUDITORS' REPORT


To   the Board of Directors of Capital Alliance Income Trust Ltd., A Real Estate
     Investment Trust:

We have audited the  accompanying  combined  balance sheets of Capital  Alliance
Income Trust Ltd., A Real Estate  Investment  Trust (see note 1 to the financial
statements)  as of  December  31,  1995  and  1994,  and  the  related  combined
statements  of income,  corpus and cash flows for each of the three years in the
period  ended   December  31,  1995.   These   financial   statements   are  the
responsibility of the Trusts'  management.  Our  responsibility is to express an
opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  combined  financial  position of Capital  Alliance
Income  Trust Ltd., A Real Estate  Investment  Trust as of December 31, 1995 and
1994, and the combined results of their operations and their combined cash flows
for each of the three years in the period ended December 31, 1995, in conformity
with generally accepted accounting principles.




NOVOGRADAC & COMPANY LLP
San Francisco, California
June 25, 1996

                                                                             F-2
<PAGE>

                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                                 BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                             Combined (Predecessors)       (Successor)
                                                                             -----------------------       -----------
                                                                          December 31,          April 30,   September 30,
                                                                        1994         1995         1996        1996
                                                                        ----         ----         ----        ----
                                                                                                    (Unaudited)
<S>                                                                 <C>          <C>          <C>          <C>       
ASSETS
     Cash and cash equivalents ..................................   $1,221,965   $  829,978   $1,037,271   $  268,433
     Restricted cash ............................................       19,542       94,222      186,268       54,270
     Accounts receivable ........................................       16,596       73,758      117,491      166,137
     Subscriptions receivable ...................................         --        265,511         --           --
     Investments ................................................         --        200,000      200,000      200,000
     Mortgage notes receivable (net of loan loss reserve
         of $12,000,  32,000 and
         65,000 at December 31, 1995, April 30, 1996
         and September 30, 1996, respectively) ..................    1,889,485    4,790,070    4,725,895    4,987,408
     Real estate owned ..........................................         --           --           --      1,065,193
     Organization costs (net of accumulated
         amortization of $1,727,  $2,287, $2,474 and $2,474 
         at December 31, 1994
         and 1995, April 30, 1996 and September 30,
         1996, respectively) ....................................        1,073          513          326        9,564
     Deferred offering costs ....................................         --           --           --         89,536
                                                                    ----------   ----------   ----------   ----------

     Total assets ...............................................   $3,148,661   $6,254,052   $6,267,251   $6,840,541
                                                                    ==========   ==========   ==========   ==========
</TABLE>


                 See accompanying notes to financial statements.

                                                                             F-3

<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST                  
<TABLE>
<CAPTION>
                                                                                                
                                 BALANCE SHEETS 
                                                                                      Combined (Predecessors)            (Successor)
                                                                                      -----------------------            -----------
                                                                                         December 31,        April 30, September 30,
                                                                                       1994         1995         1996        1996
                                                                                       ----         ----         ----        ----
                                                                                                    (Unaudited)         


<S>                                                                                <C>          <C>          <C>          <C>       
LIABILITIES AND STOCKHOLDERS' EQUITY

     Liabilities

         Mortgage note holdback ................................................   $   19,555   $   94,282   $  186,327   $   54,274
         Due to affiliates .....................................................       36,186       51,471       61,947       67,660
         Other liabilities .....................................................         --         18,269       15,042       50,094
         Mortgage payable on Real Estate Owned .................................         --           --           --        725,267
                                                                                   ----------   ----------   ----------   ----------
     Total liabilities .........................................................       55,741      164,022      263,316      897,295
                                                                                   ----------   ----------   ----------   ----------

     Stockholders' Equity

         Class "A" shares, $9.50 stated value, unlimited
         shares of beneficial interest authorized:
         CAIT I:  325,392.02, 344,435.18, 343,843.07
         shares issued and outstanding at
         December 31, 1994 and 1995 and April 30,
         1996, respectively ....................................................    3,090,923    3,271,833    3,231,587         --
         CAIT II:  297,496.95, 293,094.26
         shares issued and outstanding at
         December 31, 1995 and April 30, 1996, respectively ....................         --      2,815,240    2,770,351         --


         Class "B" shares, no par value, three
         shares of beneficial interest authorized:
         CAIT I:  one share issued and outstanding
         at December 31, 1994 and 1995 and April
         30, 1996, respectively ................................................          997          997          997         --
         CAIT II:  one share issued and outstanding at
         at December 31, 1994 and 1995 and April
         30, 1996, respectively ................................................        1,000        1,960        1,000         --

         Preferred  stock,  $.01 par value  (liquidation  value $9.50 per share)
         675,000 shares authorized;  none issued and outstanding at December 31,
         1995 and April 30, 1996 and 641,283 shares issued and outstanding at
         September 30, 1996 ....................................................         --           --           --          6,413

         Common stock, $.01 par value 2 million shares  authorized;  none issued
         and outstanding at December 31, 1995,
         April 30, 1996 and at September 30, 1996 ..............................         --           --           --           --

         Additional paid in capital (Preferred stock) ..........................         --           --           --      5,936,833
                                                                                   ----------   ----------   ----------   ----------
     Total stockholders' equity ................................................    3,092,920    6,090,030    6,003,935    5,943,246
                                                                                   ----------   ----------   ----------   ----------

     Total liabilities and stockholders' equity ................................   $3,148,661   $6,254,052   $6,267,251   $6,840,541
                                                                                   ==========   ==========   ==========   ==========
</TABLE>
                                                                             F-4
<PAGE>


                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
<TABLE>
<CAPTION>
                            STATEMENTS OF OPERATIONS
                                                                                 
                                                                                     Combined (Predecessors)          (Successor)
                                                                                     -----------------------          -----------
                                                Combined (Predecessors)             Nine Months    Four Months        Five Months
                                                -----------------------                Ended          Ended              Ended
                                               Years Ended December 31,            September 30,     April 30,        September 30,
                                           1993          1994            1995          1995           1996               1996
                                           ----          ----            ----          ----           ----               ----
                                                                                    (Unaudited)    (Unaudited)        (Unaudited)
<S>                                    <C>           <C>            <C>             <C>           <C>                 <C>        
REVENUES
     Interest income                   $   99,124    $   156,210    $   463,133     $   338,279   $   242,136         $   280,111
     Other income                           1,458            797         26,230          15,369        31,573              20,624
                                       ----------    -----------    -----------     -----------   -----------         -----------
         Total revenues                   100,582        157,007        489,363         353,648       273,709             300,735
                                       ----------    -----------    -----------     -----------   -----------         -----------

EXPENSES
     Loan servicing fees and
         other expenses to
          related party                     8,578         17,676         43,165          30,227        20,107              25,190
     Loan loss reserve                        ---            ---         12,000           5,000        20,000              33,000
     General and administrative             8,282         10,265         19,784           6,892         6,959              17,861
                                       ----------    -----------    -----------     -----------   -----------         -----------
         Total expenses                    16,860         27,941         74,949          42,119        47,066              76,051
                                       ----------    -----------    -----------     -----------   -----------         -----------

NET  INCOME  BEFORE  GAIN ON SALE OF
FORECLOSED ASSETS                          83,722        129,066        414,414         311,529       226,643             224,684

GAIN ON FORECLOSED ASSETS                     ---         17,990            ---             ---           ---                 ---
                                       ----------    -----------    -----------     -----------   -----------         -----------

NET INCOME                             $   83,722    $   147,056    $   414,414     $   311,529   $   226,643         $   224,684
                                       ==========    ===========    ===========     ===========   ===========         ===========


NET INCOME PER PREFERRED   SHARE
                                          0.934          0.823          0.938           0.777         0.350               0.350

WEIGHTED AVERAGE  PREFERRED SHARES
OUTSTANDING
                                           89,644        178,689        442,026         400,739       646,971             641,804

PRO-FORMA NET INCOME
     PER COMMON SHARE
     (note 3)                                 ---            ---            ---             ---           ---                 ---
</TABLE>
                 See accompanying notes to financial statements
                                                                             F-5
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
<TABLE>
<CAPTION>
                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY


                                                              Combined (Predecessors)              (Successor)
                                                            Class A                  Class B        Preferred
                                                   Shares            Amount          Amount         Amount (1)          Total
                                                   ------            ------          ------         ----------          -----

<S>                                              <C>             <C>               <C>            <C>             <C>           
 BALANCE AS OF JANUARY 1, 1993                     71,515.20     $      679,087    $       997    $        ---    $     680,084
 Corpus contributed                                40,902.74            388,576            ---             ---          388,576
 Organizational and offering costs                 (2,782.13)           (26,424)           ---             ---          (26,424)
 Dividends                                               ---            (82,885)          (837)            ---          (83,722)
 Net income, 1993                                        ---             82,885            837             ---           83,722
                                                  ----------     --------------    -----------    ------------    -------------

 BALANCE AS OF DECEMBER 31, 1993                  109,635.81          1,041,239            997             ---        1,042,236
 Corpus contributed                               231,764.95          2,201,767          1,000             ---        2,202,767
 Organizational and offering costs                (16,008.74)          (152,083)           ---             ---         (152,083)
 Dividends                                               ---           (145,585)        (1,471)            ---         (147,056)
 Net income, 1994                                        ---            145,585          1,471             ---          147,056
                                                  ----------     --------------    -----------    ------------    --------------

 BALANCE AS OF DECEMBER 31, 1994                  325,392.02          3,090,923          1,997             ---         3,092,920
 Corpus contributed                               337,578.84          3,206,999            ---             ---         3,206,999
 Organizational and offering costs                (21,038.73)          (199,868)           ---             ---          (199,868)
 Dividends                                               ---           (421,251)        (3,184)            ---          (424,435)
 Net income, 1995                                        ---            410,270          4,144             ---           414,414
                                                  ----------     --------------    -----------    ------------    --------------

 BALANCE AS OF DECEMBER 31, 1995                  641,932.13          6,087,073          2,957             ---         6,090,030
 Redemption of class "A" shares                    (4,402.69)           (44,825)           ---             ---           (44,825)
 Organizational and offering costs                   (592.11)            (5,625)           ---             ---            (5,625)
 Dividends                                                ---          (259,061)        (3,227)            ---          (262,288)
                                                      
 Net income, four months ended
      April 30, 1996   (Unaudited)                        ---           224,376          2,267             ---           226,643
                                                 -----------     --------------   ------------   -------------   ---------------

 BALANCE AS OF  APRIL 30, 1996                    636,937.33          6,001,938          1,997             ---         6,003,935
 Exchange to preferred shares                    (636,937.33)        (6,001,938)        (1,997)      6,003,935               ---
 Redemption of shares                                     ---               ---            ---         (23,250)          (23,250)
 Organizational and offering costs                        ---               ---            ---          (2,314)           (2,314)
 Dividends                                                ---               ---            ---        (259,809)         (259,809)
 Net income, five months ended
      September 30, 1996   (Unaudited)                    ---               ---            ---         224,684           224,684
                                               --------------    --------------    -----------    ------------    --------------

 BALANCE AS OF SEPTEMBER 30, 1996
 (Unaudited)                                              ---    $          ---    $       ---    $  5,943,246    $    5,943,246
                                               ==============    ==============    ===========    ============    ==============
<FN>
(1) Preferred amount includes additional paid in capital of $5,936,833.
</FN>
</TABLE>

                 See accompanying notes to financial statements.
                                                                             F-6
<PAGE>


                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
<TABLE>
<CAPTION>
                            STATEMENTS OF CASH FLOWS
                                                                
                                                                              Combined (Predecessors)
                                                                              -----------------------
                                                                              Years Ended December 31,
                                                                       1993             1994              1995
                                                                       ----             ----              ----
<S>                                                           <C>              <C>               <C>           
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                               $       83,722   $      147,056    $      414,414
     Adjustments to reconcile net income to net cash 
         provided by operating activities:
         Amortization                                                    560              560               560
         Increase in accounts receivable                              (5,333)          (6,753)          (57,162)
         Increase in loan loss reserve                                   ---              ---            12,000
         Increase in due to affiliates                                26,892            7,167            15,285
         Increase (decrease) in other liabilities                    (14,333)            (250)           18,269
                                                              --------------   ---------------   --------------

         Net cash provided by operating activities                    91,508          147,780           403,366
                                                              --------------   --------------    --------------

CASH FLOWS FROM INVESTING ACTIVITIES
     (Increase) decrease in restricted cash                              ---          (19,542)              922
     Increase (decrease) in mortgage note holdback                       ---           19,555              (875)
     Increase in investments                                             ---              ---          (200,000)
     Investments in mortgage loans                                  (434,500)      (1,569,985)       (3,740,011)
     Repayments of mortgage loans                                    338,000          301,000           827,426
                                                              --------------   --------------    --------------

         Net cash used in investing activities                       (96,500)      (1,268,972)       (3,112,538)
                                                              --------------   --------------    --------------

CASH FLOWS FROM FINANCING ACTIVITIES
     Capital contributions                                           388,576        2,202,767         2,941,488
     Organizational and offering costs                               (26,424)        (152,083)         (199,868)
     Dividends paid                                                  (83,722)        (147,056)         (424,435)
                                                              --------------   --------------    --------------

         Net cash provided by financing activities                   278,430        1,903,628         2,317,185
                                                              --------------   --------------    --------------

NET INCREASE (DECREASE) IN CASH                                      273,438          782,436          (391,987)
CASH AT BEGINNING OF YEAR                                            166,091          439,529         1,221,965
                                                              --------------   --------------    --------------

CASH AT END OF YEAR                                           $      439,529   $    1,221,965    $      829,978
                                                              ==============   ==============    ==============

SUPPLEMENTAL CASH FLOW INFORMATION:
     Interest paid                                            $          ---   $       45,304    $          ---

NON-CASH INVESTING AND FINANCING ACTIVITIES:
     Increase in subscriptions receivable                     $          ---   $          ---    $     (265,511)

</TABLE>
   
                 See accompanying notes to financial statements.
                                                                             F-7

<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST
<TABLE>
<CAPTION>
                            STATEMENTS OF CASH FLOWS
                                                                                                                                 F-8
                                                                     Combined (Predecessors)                (Successor)
                                                                     -----------------------                -----------
                                                                  Nine Months          Four Months          Five Months
                                                                     Ended                Ended                Ended
                                                                 September 30,          April 30,          September 30,
                                                                      1995                 1996                1996
                                                                  (Unaudited)           (Unaudited)         (Unaudited)
                                                                  -----------           -----------         -----------
<S>                                                           <C>                  <C>                  <C>           
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income                                               $      311,529       $      226,643       $      224,684
     Adjustments to reconcile net income to net cash
     provided     by operating activities:
         Amortization                                                    ---                  187                  ---
         Increase in accounts       receivable                       (52,807)             (43,733)            (146,120)
         Increase in loan loss reserve                                 5,000               20,000               33,000
         Increase (decrease) in due to affiliates                    (11,356)              10,476                5,713
         Increase (decrease) in other liabilities                     11,606               (3,227)              35,052
                                                              --------------       ---------------      --------------

         Net cash provided by operating activities                   263,972              210,346              152,329
                                                              --------------       --------------       --------------

CASH FLOWS FROM INVESTING ACTIVITIES
     (Increase) decrease in restricted cash                           17,399              (92,046)             131,998
     Increase (decrease) in mortgage note holdback                   (17,352)              92,045             (132,053)
     Other investments                                              (200,000)                 ---                  ---
     Investments in mortgage loans                                (2,601,810)          (1,022,056)          (1,747,144)
     Repayments of mortgage loans                                    723,562            1,066,231            1,210,179
     Increase in organization costs                                      ---                  ---               (9,238)
                                                              --------------       --------------       --------------

         Net cash provided by (used in) investing
         activities                                               (2,078,201)              44,174             (546,258)
                                                            ----------------       --------------       ---------------

CASH FLOWS FROM FINANCING ACTIVITIES
     Capital contributions                                         2,109,653                  ---                  ---
     Redemption of shares                                                ---              (44,825)             (23,250)
     Deferred offering costs                                             ---                  ---              (89,536)
     Decrease in subscription receivable                                 ---              265,511                  ---
     Organizational and offering costs                              (128,767)              (5,625)              (2,314)
     Dividends paid                                                 (283,285)            (262,288)            (259,809)
                                                              ---------------      ---------------      ---------------

         Net cash provided by (used in) financing
         activities                                                1,697,601              (47,227)            (374,909)
                                                              --------------       ---------------      ---------------

NET INCREASE (DECREASE) IN CASH                                     (116,628)             207,293             (768,838)
CASH AT BEGINNING OF PERIOD                                        1,221,965              829,978            1,037,271
                                                              --------------       --------------       --------------

CASH AT END OF PERIOD                                         $    1,105,337       $    1,037,271       $      268,433
                                                              ==============       ==============       ==============

NON-CASH INVESTING AND FINANCING ACTIVITIES:
     Real estate acquired through foreclosure                 $          ---       $          ---       $  1,065,193
     Increase in mortgage payable                             $          ---       $          ---       $      725,267
</TABLE>

                 See accompanying notes to financial statements.
                                                                             F-8
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          NOTES TO FINANCIAL STATEMENTS

                     For the nine months ended September 30,
                     1995 (unaudited), the four months ended
                           April 30, 1996 (unaudited),
              the five months ended September 30, 1996 (unaudited)
                and the three-year period ended December 31, 1995
                                      
1.   Organization
     ------------

     Capital  Alliance  Income Trust Ltd.,  A Real Estate  Investment  Trust,  a
     Delaware  corporation  (the  "Trust")  was  formed  December  12,  1995  to
     facilitate  the  consolidation  of the mortgage  investment  operations  of
     Capital  Alliance Income Trust I, a Delaware  business  trust,  and Capital
     Alliance Income Trust II, a Delaware business trust, (collectively referred
     to as the  "Predecessors",  individually  referred to as "CAIT I" and "CAIT
     II",  respectively).  CAIT I and CAIT II were both privately-held  mortgage
     investment  trusts which  invested  primarily in loans  secured by deeds of
     trust on one-to-four  unit  residential  properties.  The Manager,  Capital
     Alliance Advisors, Inc. (the "Manager") originates,  services and sells the
     Trust's loans.

     The effective  date of the  combination  (the  "Combination")  was midnight
     April 30,  1996,  pursuant to the  issuance  of a permit by the  California
     Commissioner of Corporations  which qualified the issuance of the preferred
     shares of the Trust issued in the  consolidation.  Under the  Agreement and
     Plan  of  Reorganization   and  Consolidation   among  the  Trust  and  the
     Predecessors,  each outstanding share of the Predecessors' Class "A" shares
     was converted  into one (1) share of the Trust's  Series A preferred  stock
     (the "Preferred  Shares") and the outstanding  shares of the  Predecessors'
     Class "B" shares were converted into Preferred  Shares equal to one percent
     (1%)  of  the  total  number  of  Preferred  Shares  to be  issued  in  the
     consolidation of the Predecessors.

     At midnight April 30, 1996,  the Trust  (Successor)  exchanged  347,715 and
     296,015 Preferred Shares to CAIT I and CAIT II, respectively, for all whole
     shares of the  Predecessors'  outstanding  Class "A" and Class "B"  shares.
     Thereafter, all assets and liabilities of the Predecessors were transferred
     to the Trust.

2.   Basis of presentation
     ---------------------

     The operations of the Predecessors have been combined with the Trust due to
     the common management and directors.

     Since  CAIT II was formed in late 1994 and did not begin  operations  until
     1995,  the  historical  operations of CAIT II are reflected in the combined
     financial statements beginning in 1995.

     The Combination has been accounted for as a purchase.  CAIT I is considered
     the acquiring  entity and CAIT II the acquired  entity.  The purchase price
     represents  the net  assets of CAIT II as of April 30,  1996  approximating
     $2,771,351.  This amount is the carrying amount of assets less  liabilities
     which  approximates  fair  market  value.  Therefore,  there  is no  excess
     purchase  price or Goodwill.  The fair market value of net assets  acquired
     was used to  determine  the  purchase  price since the value of the Trust's
     Preferred Shares  exchanged is not readily  determinable and the fair value
     of net assets acquired is more clearly evident.

                                                                            F-9
<PAGE>
2.   Basis of presentation (continued)
     ---------------------------------

     The interim  unaudited  financial  statements as of and for the four months
     ended April 30, 1996  represent  the combined  financial  statements of the
     Predecessors (immediately prior to the merger).

     The interim  unaudited  financial  statements as of and for the five months
     ended September 30, 1996 represent the financial statements as of the Trust
     (Successor) after the merger described in Note 1.
<TABLE>
<CAPTION>
     The following summarized pro-forma  information assumes the acquisition had
occurred on January 1, 1994.

                                                1995
                                ------------------------------------
                                  CAIT I       CAIT II       Total       1994 (1)
                                ----------    ---------   ----------    ---------
<S>                              <C>          <C>          <C>          <C>     
Total revenues .............     $377,363     $112,000     $489,363     $157,007
Net income .................      318,397       96,017      414,414      147,056
Net income per share .......                                  0.938        0.823
<FN>
     (1)          no operations of CAIT II in 1994
</FN>
</TABLE>
3.   Summary of significant accounting policies
     ------------------------------------------

     Cash and cash  equivalents.  Cash and  cash  equivalents  include  cash and
     liquid  investments with an original  maturity of three months or less. The
     Trust  deposits  cash in  financial  institutions  insured  by the  Federal
     Deposit Insurance  Corporation.  At times, the Trust's account balances may
     exceed the insured limits.

     Use of estimates.  The  preparation  of financial  statements in conformity
     with generally accepted  accounting  principles requires management to make
     estimates and assumptions that affect the amounts reported in the financial
     statements and accompanying  notes.  Actual results could differ from those
     estimates.

     Investment.  The Trust holds an interest in 99% of the outstanding  Class B
     preferred shares (20,000 shares of non voting stock) of beneficial interest
     of Sierra Capital Acceptance ("Investee"),  a Delaware business trust which
     originates and sells residential  mortgage loans.  Sierra Capital Services,
     Inc., a related party,  owns 99% of the Class A common shares of beneficial
     interest  of the  Investee  and  maintains  voting  control.  The  Class  B
     preferred  shares are  entitled to a 15% return per annum.  All net profits
     and  losses  are  allocated  to the Class A common  shares.  Class A common
     shareholders are required to contribute or loan additional capital to cover
     any operating  losses.  The Investee is taxed as a  partnership.  The Trust
     accounts for its investment under the equity method and accrues earnings as
     described  above  (15%  return) in  accordance  with the  Investee's  trust
     agreement.

                                                                            F-10
<PAGE>
3.   Summary of significant accounting policies (continued)
     ------------------------------------------------------

     Unaudited interim financial  statements.  The unaudited interim  statements
     reflect  all  adjustments  necessary  to  make a fair  presentation  of the
     results for the interim periods  presented.  All such  adjustments are of a
     normal recurring nature.

     Income  taxes.  The Trust  intends at all times to qualify as a real estate
     investment trust ("REIT"), for federal income tax purposes,  under Sections
     856  through  860 of the  Internal  Revenue  Code of 1986,  as amended  and
     applicable Treasury Regulations. Therefore, the Trust generally will not be
     subject  to  federal  corporate  income  taxes  on its net  income  that is
     currently distributed to stockholders. To qualify as a REIT, the Trust must
     elect  to be so  treated  and  must  meet  on a  continuing  basis  certain
     requirements  relating  to the  Trust's  organization,  sources  of income,
     nature of assets, and distribution of income to shareholders.  In addition,
     the Trust must maintain  certain  records and request  certain  information
     from its stockholders designed to disclose actual ownership of its stock.

     In order to maintain its  qualification  as a REIT, the Trust must annually
     satisfy three gross income requirements. First, at least 75% of the Trust's
     gross income (excluding gross income from prohibited transactions) for each
     taxable year must be derived  directly or indirectly  from:  (i) rents from
     real property;  (ii) interest on  obligations  secured by mortgages on real
     property  or on  interests  in real  property;  (iii) gain from the sale or
     other  disposition or real property  (including  interests in real property
     and interests in mortgages on real property) not held primarily for sale to
     customers  in the  ordinary  course of  business;  (iv)  dividends or other
     distributions  on, and gain (other than gain from prohibited  transactions)
     from the sale or other  disposition of,  transferable  shares in other real
     estate  investment  trusts;  (v)  abatements  and  refunds of taxes on real
     property;  (vi) income and gain derived from  foreclosure  property;  (vii)
     amounts received or accrued as  consideration  for entering into agreements
     (a) to make loans  secured by mortgages on real property or on interests in
     real  property  or  (b) to  purchase  or  lease  real  property  (including
     interests in real  property and  interests in mortgages on real  property);
     (viii) gain from the sale or other disposition of a real estate asset which
     is not a prohibited  transaction;  and (ix) qualified temporary  investment
     income.  Second,  at least 95% of the Trust's gross income (excluding gross
     income from prohibited  transactions) for each taxable year must be derived
     from the sources described above with respect to the 75% gross income test,
     dividends,  interest,  and gain  from the sale or  disposition  of stock or
     securities (or from any  combination of the foregoing).  Third,  short-term
     gain from the sale or other  disposition of stock or securities,  gain from
     prohibited transactions,  and gain on the sale or other disposition of real
     property held for less than four years (apart from involuntary  conversions
     and sales or other disposition of foreclosure property) must represent less
     than  30%  of  the  Trust's  gross  income  (including  gross  income  from
     prohibited transactions) for each taxable year.

                                                                            F-11
<PAGE>
3.   Summary of significant accounting policies (continued)
     ------------------------------------------------------

     The Trust,  at the close of each  quarter of its  taxable  year,  must also
     satisfy three tests relating to the nature of its assets.  First,  at least
     75% of the  value  of the  Trust's  total  assets  must be  represented  by
     Qualified  REIT  Assets,  cash,  cash  items  and  government   securities.
     Qualified  REIT Assets include (i) interests in real property and interests
     in mortgages on real property, (ii) interests in REMICS, and (iii) stock or
     debt  instruments  held for not  more  than  one  year  purchased  with the
     proceeds of a stock offering or long-term (at least five years) public debt
     offering  of the  Trust.  Second,  not more than 25% of the  Trust's  total
     assets may be represented  by securities  other than those in the 75% asset
     class. Third, of the investments included in the 25% asset class, the value
     of any one issuer's  securities owned by the Trust may not exceed 5% of the
     value of the Trust's  total  assets and the Trust may not own more than 10%
     of any one issuer's outstanding voting securities.  The Trust believes that
     substantially all of its assets, are Qualified REIT Assets.

     The  Trust,  in order to  qualify  as a REIT,  is  required  to  distribute
     dividends  (other than capital gain  dividends) to its  stockholders  in an
     amount  at  least  equal  to (i) the sum of (a)  95% of the  Trust's  "REIT
     taxable  income"  (computed  without regard to the dividends paid deduction
     and by  excluding  the  Trust's  net  capital  gain) and (b) 95% of the net
     income (after tax), if any, from foreclosure  property,  minus (ii) the sum
     of certain items of noncash income.

     If the Trust fails to qualify for  taxation as a REIT in any taxable  year,
     and the relief  provisions  do not apply,  the Trust will be subject to tax
     (including any applicable alternative minimum tax) on its taxable income at
     regular corporate rates. Distributions to stockholders in any year in which
     the Trust  fails to qualify  will not be  deductible  by the Trust nor will
     they be  required to be made.  Unless  entitled  to relief  under  specific
     statutory provisions,  the Trust will also be disqualified from taxation as
     a REIT  for  the  four  taxable  years  following  the  year  during  which
     qualification was lost.

     Based on the Trust's  plans to qualify as a REIT,  no provision for federal
     income taxes has been made in the financial statements.

     Loan loss reserve.  Management reviews its loan loss provision periodically
     and  the  Trust  maintains  an  allowance  for  losses  on  mortgage  notes
     receivable at an amount that  management  believes is sufficient to protect
     against  losses in the loan  portfolio  given the combined loan to value of
     the Trust's loan portfolio  based on independent  appraisals at the date of
     the loan.  Accounts  receivable  deemed  uncollectible  are  written off or
     reserved. The Trust does not accrue interest income on impaired loans (note
     5).

                                                                            F-12
<PAGE>
3.   Summary of significant accounting policies (continued)
     ------------------------------------------------------

     Fair value of financial  instruments.  For cash and cash  equivalents,  the
     carrying amount is a reasonable  estimate of fair value.  For mortgage note
     receivables,  fair value is estimated by discounting  the future cash flows
     using the current  interest  rates at which  similar loans would be made to
     borrowers   with  similar   credit  ratings  and  for  the  same  remaining
     maturities.  It was  determined  that the  difference  between the carrying
     amount and the fair value of the mortgage notes receivable is immaterial.

     Organizational  and offering costs.  Organization costs are capitalized and
     amortized  on a  straight-line  basis over five years.  Organizational  and
     offering  costs are  recorded  as a  reduction  of class "A" corpus and are
     neither deductible nor amortizable.

     Real estate owned.  Real estate owned results from foreclosure of loans and
     is carried at the lower of fair value of the property minus estimated costs
     to sell or carrying amount. At time of foreclosure, the foreclosed asset is
     recorded  at fair  value.  At this time  senior  debt to which the asset is
     subject is reported as mortgage payable.

     Pro-forma  earnings per share.  Historically  the Preferred Shares received
     100% of the net  income.  The  Preferred  Shares  will  receive  an  annual
     preferred  allocation  of  income  and  distribution.  After  meeting  this
     preference,  100% of any additional  income earned from the proceeds of the
     offering  will be  allocated to the Common  Shares  until the  distribution
     matches  the  Preferred   Shares  (see  note  9).  No  common  shares  were
     outstanding in prior periods.

4.   Mortgage note holdback

     Pursuant to mortgage loan agreements between the Trust and its borrowers, a
     portion of the loan proceeds are held by the Trust in  segregated  accounts
     to be disbursed only to borrowers upon  completion of certain  improvements
     on the secured  property.  As of December 31, 1994 and 1995, April 30, 1996
     and September 30, 1996,  mortgage note holdbacks from the  consummation  of
     mortgage  loans made  amounted to $19,555,  $94,282,  $186,327 and $54,274,
     respectively.

5.   Mortgage notes  receivable

     Mortgage notes receivable  represent  transactions  with customers in which
     the Trust has invested in home equity loans on residential real estate. The
     Trust is subject to the risks  inherent in finance  lending  including  the
     risk of borrower default and bankruptcy.

     Mortgage notes receivable are stated at the principal outstanding. Interest
     on the mortgages is due monthly and  principal is due as a balloon  payment
     at loan  maturity.  The notes are secured by deeds of trust on  residential
     properties located primarily in California which results in a concentration
     of
                                                                            F-13
<PAGE>
5.   Mortgage notes  receivable (continued)
     --------------  ----------------------

     credit risk.  The value of the loan portfolio may be affected by changes in
     the economy or other conditions of the geographical  area. A portion of the
     notes are secured by a second  position on the  underlying  properties  and
     loans are non-conforming loans to B/C-credit borrowers.

     The  Trust  measures  impairment  based  on the fair  value of the  related
     collateral  since all loans  subject  to this  measurement  are  collateral
     dependent.  There was no  investment  in  impaired  loans  for all  periods
     presented.
<TABLE>
<CAPTION>
     A reconciliation of mortgage notes receivable is as follows:
                                                                                                        (Successor)
                                                  December 31,            September 30,   April 30,    September 30,
                                                  ------------            -------------   ---------    -------------
                                         1993      1994        1995           1995          1996            1996
                                                                           (unaudited)   (unaudited)     (unaudited)
<S>                                 <C>         <C>          <C>            <C>          <C>             <C>       
     Balance at beginning of period $  524,000  $   620,500  $1,889,485     $1,889,485   $4,790,070      $4,725,895
     Additions during period:
New mortgage loans                     434,500    1,569,985    3,740,011     2,601,810    1,022,056       1,747,144
     Deductions during period:
        Collections of principal       338,000       ---         827,426      723,562    1,066,231       1,210,179
        Foreclosures                     ---       301,000         ---          ---          ---           242,452
Loan loss reserve                        ---         ---          12,000        5,000       20,000          33,000
                                    --------------------------------------------------------------------------------
     Balance at close of period     $  620,500  $1,889,485   $4,790,070     $3,762,733    $4,725,895     $4,987,408
                                    ==========  ==========   ==========     ==========    ==========     ==========
</TABLE>
<TABLE>
<CAPTION>
     Activity in the loan loss reserve was as follows:

                                               December 31,            Sept. 30, April 30,  Sept. 30,
                               -------------------------------------   --------- --------  ----------
                                     1993          1994        1995      1995      1996      1996
                                     ----         -----        ----      ----      ----      ----
<S>                            <C>            <C>            <C>       <C>       <C>       <C>    
Balance, beginning of period   $       --     $       --     $  --     $  --     $12,000   $32,000
Loan loss reserve ..........           --             --      12,000     5,000    20,000    33,000
                               ------------   ------------   -------   -------   -------   -------
Balance, end of period .....   $       --     $       --     $12,000   $ 5,000   $32,000   $65,000
                               ============   ============   =======   =======   =======   =======
</TABLE>
<TABLE>
<CAPTION>
     The total amount of delinquent  principal as well as delinquent interest at
     December 31, 1994, December 31, 1995, April 30, 1996 and September 30, 1996
     are as follows:

       December 31, 1994              December 31, 1995                April 30, 1996                 September 30, 1996
- ------------------------------    -------------------------    ------------------------------    ---------------------------
                                                                         (unaudited)                      (unaudited)
Principal            Interest      Principal     Interest       Principal        Interest         Principal        Interest
- -----------------   ----------    ----------    -----------    -------------    -------------    -------------    ----------
<S>                 <C>           <C>           <C>            <C>              <C>              <C>              <C>       
$  97,000           $    1,613    $  327,000    $     7,630    $     738,990    $      53,054    $   1,063,538    $   79,657
=================   ==========    ==========    ===========    =============    =============    =============    ==========
</TABLE>

                                                                            F-14

<PAGE>
5.   Mortgage notes  receivable (continued)
     --------------------------------------

     Delinquent  loans are loans where the monthly  interest  payments are 90 or
more days overdue.
<TABLE>
<CAPTION>
The  amounts of  delinquent  loans  stratified  by period of  delinquency  as of
December 31, 1995, April 30, 1996 and September 30, 1996 are as follows:

Period of Delinquency        December 31, 1995            April 30, 1996         September 30, 1996
- ----------------------    -----------------------   -----------------------   -----------------------
                                                            (unaudited)              (unaudited)
                           Principal     Interest    Principal     Interest    Principal     Interest
<S>                       <C>          <C>          <C>          <C>          <C>          <C>       
90-180 days delinquent    $  210,000   $    6,930   $  599,990   $   28,890   $  392,000   $   16,161
181-270 days delinquent      117,000          700       42,000        3,430      288,000       23,164
270 days delinquent ...         --           --         97,000       20,734      383,538       40,332
                          ----------   ----------   ----------   ----------   ----------   ----------
         Total ........   $  327,000   $    7,630   $  738,990   $   53,054   $1,063,538   $   79,657
                          ==========   ==========   ==========   ==========   ==========   ==========
</TABLE>



                                                                            F-15
<PAGE>
5.   Mortgage notes receivable (continued)
     -------------------------------------

     The Trust's  mortgage  notes  receivable all relate to  conventional  loans
     secured by deeds of trust on single family  residences.  The following is a
     summary of the Trust's mortgage notes receivable at December 31, 1995.
<TABLE>
<CAPTION>
                                                                                                                    Principal amount
                                                                   Periodic                                         of loans subject
                                         Interest       Final      payment     Prior   Face amount  Carrying amount  to delinquent
       Description                         rate     maturity date  terms       liens  of mortgages   of mortgages     principal or 
       -----------                         ----     -------------  -----       -----  ------------   ------------  intersest(Note A)

<S>                              <C>               <C>            <C>          <C>      <C>          <C>          <C>    
Individual loans greater than
$144,062 (3% of total
mortgage notes receivable of ...           12.75%    03/01/96     $3,185       Second   $  300,000   $  299,793        $        0
$4,802,070):                               13.75%    01/01/98     $2,658        First   $  232,000   $  232,000        $        0
                                           12.50%    11/01/97     $2,281       Second   $  219,000   $  219,000        $        0
                                           13.00%    04/01/97     $1,844        First   $  180,000   $  170,200        $        0
                                           13.00%    07/01/96     $1,820        First   $  168,000   $  168,000        $  168,000
                                           13.00%    11/01/98     $1,767        First   $  163,093   $  163,093        $        0
                                           13.00%    02/01/96     $1,625        First   $  150,000   $  150,000        $        0

Loans from $100,000-$144,062 ... 12.5% to 13.5%    6 to 36 months   --           --           --     $  849,100        $        0

Loans from $50,000-$99,999 ..... 12.5% to 16.0%    12 to 61 months  --           --           --     $2,018,900        $   97,000

Loans from $20,000-$49,999 ..... 12.75% to 16.0%   9 to 60 months   --           --           --     $  531,984        $   62,000
                                                                                                     ----------
          
Total Mortgage Notes Receivable 
  at December 31, 1995 before 
  loan loss reserve                                                                               $   4,802,070
Loan loss reserve                                                                                       (12,000)
                                                                                                        --------------
Total Mortgage Notes Receivable 
  at December 31, 1995, net of 
  loan loss reserve of $12,000                                                                    $   4,790,070
                                                                                                        =============
</TABLE>
                                                                            F-16
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          NOTES TO FINANCIAL STATEMENTS

                     For the nine months ended September 30,
                     1995 (unaudited), the four months ended
                           April 30, 1996 (unaudited),
              the five months ended September 30, 1996 (unaudited)
                and the three-year period ended December 31, 1995

6.   Accounts receivable
     -------------------

     Accounts   receivable  consists  of  accrued  interest  on  mortgage  notes
     receivable and other amounts due from borrowers.

7.   Subscriptions receivable
     ------------------------

     As of December 31, 1995,  shareholders  owed the Trust $265,511 for capital
     contributions  to the Trust.  Prior to the  issuance  of the  Predecessors'
     December 31, 1995 audited financial  statements,  amounts outstanding as of
     December 31, 1995 were collected.

8.   Related party transactions
     --------------------------

     The  Manager,  which  is  owned  by  several  of  the  Trustees  and  their
     affiliates,  contracted  with the  Trust  to  provide  loan  administration
     services and receives fees for these services from the Trust.  There are no
     loan origination costs paid by the Trust,  since such costs are paid to the
     Manager by the borrowers. The Manager is also entitled to reimbursement for
     clerical and administrative  services at cost based on relative utilization
     of facilities and personnel. The Manager bears all expenses of services for
     which it is separately  compensated.  The Predecessors  paid loan servicing
     fees  of  $8,578,   $17,676  and  $43,165  during  1993,   1994  and  1995,
     respectively,  to the Manager.  During the nine months ended  September 30,
     1995, the Predecessors paid $30,227 to the Manager.  During the four months
     ended April 30, 1996, the Predecessors paid $20,107 to the Manager.  During
     the five months ended  September  30,  1996,  the Trust paid $25,190 to the
     Manager.  The loan servicing fee equals 0.083% of the monthly (1% annually)
     value of all assets less liabilities and reserves.

     The Trust and the  Predecessors  also paid the Manager  $0.20 per share for
     organizing the business and marketing their  securities.  During 1993, 1994
     and 1995, the Predecessors paid $7,758, $44,173 and $65,552,  respectively,
     to the  Manager.  For  the  nine  months  ended  September  30,  1995,  the
     Predecessors  paid $42,383 to the Manager.  For the four months ended April
     30, 1996, the Predecessors paid $5,625 to the Manager.  For the five months
     ended September 30, 1996, the Trust paid $2,314 to the Manager.

     In addition, the Predecessors paid a sales commission of $0.50 per share to
     participating broker/dealers,  one of which is an affiliate of the Manager.
     Total sales  commissions paid to the affiliated  broker/dealer was $20,369,
     $40,835 and $134,316 during 1993, 1994 and 1995, respectively. For the nine
     months ended  September 30, 1995,  the  Predecessors  paid $86,384 of sales
     commissions  to the  affiliated  broker/dealer.  For the four months  ended
     April 30, 1996 the Predecessors paid no sales commissions to the affiliated
     broker/dealer. For the five months ended September 30, 1996, the Trust paid
     no sales  commissions  to the affiliated  broker/dealer.  Most of the sales
     commissions  was  reallowed  to third party  securities  broker/dealers  or
     registered representatives.

                                                                            F-17
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          NOTES TO FINANCIAL STATEMENTS

                     For the nine months ended September 30,
                     1995 (unaudited), the four months ended
                           April 30, 1996 (unaudited),
              the five months ended September 30, 1996 (unaudited)
                and the three-year period ended December 31, 1995

9.   Preferred Stock
     ---------------

     As noted in note 1, as of midnight  April 30, 1996 the former Class A and B
     shareholders  exchanged  all of  their  shares  for the  Trust's  Preferred
     Shares.

     CAIT I and CAIT II (Predecessors)
     ---------------------------------

     CAIT I and CAIT II's net profits and distributable cash flow were allocated
     1% to the class "B" shareholder and 99% to the class "A" shareholders until
     the class "A" shareholders received a non-cumulative, non-compounded return
     per annum on their net capital  contribution  equal to the lesser of 13% of
     their net capital  contribution  or the prime rate plus 450 base points for
     CAIT I and 350 base  points  for  CAIT  II.  Thereafter,  net  profits  and
     distributable cash flow were allocated 50% to the class "B" shareholder and
     50% to the class "A"  shareholders.  CAIT I and CAIT II's net  losses  were
     allocated  1% to the  class  "B"  shareholder  and  99% to  the  class  "A"
     shareholders.

     PREFERRED STOCK
     ---------------

     As of April 30, 1996 (prior to the merger)  there are no  Preferred  Shares
     issued and outstanding and no common shares outstanding.  The Predecessor's
     authorized  capital stock  consists of 2,000,000  common shares and 675,000
     preferred shares.

     As of  September  30, 1996 there are 641,283  Preferred  Shares  issued and
     outstanding  and no  common  shares  outstanding.  The  Trust's  authorized
     capital stock  consists of 2,000,000  common  shares and 675,000  preferred
     shares.

     Each  Preferred  and Common Share is generally  entitled to one vote on all
     matters to be voted upon by the  shareholders.  The shareholders  will have
     all the voting  rights  provided by  Delaware  General  Corporation  Law to
     shareholders  of Delaware  corporations  and will be entitled to vote upon:
     (1) the election or removal of Directors;  and (2) the  ratification of the
     Directors approval,  renewal or termination of the Management Agreement. As
     permitted by Delaware law, the Trust's Certificate of Incorporation  allows
     the Directors to amend the Trust's bylaws without shareholder consent.

     Holders  of  the   Preferred   Shares  will  be  entitled  to  the  Current
     Distribution  Preference with respect to such Current  Distributions as are
     declared each year equal to an amount equal to an annualized  return on the
     Net Capital  Contribution of Preferred  Shares at each dividend record date
     during such year (or, if the  Directors do not set a record date, as of the
     first day of the month)  equal to 10.25% or 150 basis points over the Prime
     Rate  (determined  on  a  not  less  than  quarterly  basis).  The  Current
     Distribution Preference on the Preferred Shares is not cumulative.

     After  declaration  for a given  quarter  of Current  Distributions  to the
     holders  of  Preferred  Shares in the  amount of the  Current  Distribution
     Preference, no further distributions may be declared on the
                                      F-18
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          NOTES TO FINANCIAL STATEMENTS

                     For the nine months ended September 30,
                     1995 (unaudited), the four months ended
                           April 30, 1996 (unaudited),
              the five months ended September 30, 1996 (unaudited)
                and the three-year period ended December 31, 1995

9.   Preferred Stock (continued)
     ---------------------------

     Preferred  Shares for the subject  quarter until the total dollar amount of
     current  Distributions  declared  on the Common  Shares as a class for that
     quarter  equals (the  "Matching  Distribution")  the  Current  Distribution
     Preference  for  each  Preferred  Share  for  such  quarter.   Any  Current
     Distributions  associated  with a payment date that are declared  after the
     Trustees have declared Current Distributions on Common shares in the amount
     of the Matching Distribution (i.e. excess Distributions)  generally will be
     allocated such that the amount of Current  Distributions  per share paid to
     or declared to the holders of the  Preferred  Shares and Common  Shares for
     the subject quarter are equal.

     Holders  of  Preferred  Shares are  entitled  to  receive  all  Liquidating
     Distributions until the Aggregate Adjusted Net Capital  Contribution of all
     Preferred  Shares has been reduced to zero.  Thereafter,  holders of Common
     Shares are entitled to all  Liquidation  Distributions  until the Aggregate
     Adjusted Net Capital Contributions of all Common Shares has been reduced to
     zero. Any subsequent Liquidating  Distributions will be allocated among the
     holders of the Common Shares and Preferred Shares pro rata.

     The Preferred  Shares are  redeemable by a Shareholder at the option of the
     Board  of  Directors  annually  on June 30  provided  a  request  for  such
     redemption by a Preferred  Shareholder  is received by May 15 of such year.
     The Board of Directors may arbitrarily  and in their sole discretion  deny,
     delay,  postpone  or  consent to any or all  request  for  redemption.  The
     Redemption  Amount to be paid for redemption of such Preferred Shares shall
     be the Adjusted Net Capital  Contribution plus accrued but unpaid dividends
     attributable  to the  Preferred  Shares  which  the  Preferred  Shareholder
     request be redeemed,  divided by the  Aggregate  Net Capital  Contributions
     plus accrued but unpaid  Dividends  attributable  to all  Preferred  Shares
     outstanding, multiplied by the Net Asset Value of the Trust attributable to
     the  Preferred  Shares  which shall be that  percentage  of the Trust's Net
     Asset Value that the Aggregate  Adjusted Net Capital  Contributions  of all
     Preferred  Shares bears to the Adjusted  Net Capital  Contributions  of all
     Shares  outstanding.  A contingent  liquidation  charge will be paid to the
     Trust in  connection  with each  redemption  as follows:  3% of  Redemption
     Amount in 1996, 2% of Redemption Amount in 1997, 1% of Redemption Amount in
     1998; and none thereafter.


                                                                            F-19
<PAGE>
                       CAPITAL ALLIANCE INCOME TRUST LTD.,
                         A REAL ESTATE INVESTMENT TRUST

                          NOTES TO FINANCIAL STATEMENTS

                     For the nine months ended September 30,
                     1995 (unaudited), the four months ended
                           April 30, 1996 (unaudited),
              the five months ended September 30, 1996 (unaudited)
                and the three-year period ended December 31, 1995

10.  Mortgage Notes Payable
     ----------------------

     As of  September  30,  1996 the Trust  held  four  mortgage  notes  payable
     totaling $725,267.  These notes are payable to various banks and secured by
     first  deeds of trust on  various  residential  properties,  with  interest
     accruing at 7.0% to 8.95% per annum and principal and interest  payments of
     $639 to $3,123  due  monthly.  The  maturity  dates  vary and the  balances
     outstanding are due, with any unpaid  interest,  on January 1, 2010 through
     June 1, 2025.

<TABLE>
<CAPTION>
     Minimum annual principal payments are as follows:

<S>                                                                      <C>          
                                       1996                              $     146,652
                                       1997                                    578,615
                                                                         -------------
                                           Total                         $     725,267
                                                                         =============
</TABLE>
     The payments are based on  management's  assumption  that the loans will be
paid in full upon the sale of the foreclosed properties in 1997.

                                                                            F-20
<PAGE>

<PAGE>
- - ------------------------------------------------------------------------------
                                  HOW TO INVEST
- - ------------------------------------------------------------------------------


FOR ANY ACCOUNT.

1.     COMPLETE ALL ITEMS ON THE ORDER FROM. This includes the number of Shares
       being ordered, their total price, the manner in which the Shares are
       being ordered, their total price, the manner in which the Shares are to
       be registered, the shareholder's social security or taxpayer
       identification number and all selling agent information.

2.     TAX IDENTIFICATION CERTIFICATION. You must provide your social security
       number to avoid backup withholding. Under the provisions of Section
       3406(a)(1)(C) of the Internal Revenue Code, payers are required to
       withhold 20% from all taxable interest, dividend and certain other
       payments on accounts which do not reflect a certified social security
       number or tax identification number. This is referred to as "backup"
       withholding. "Backup" withholding is not an additional tax or penalty.
       Any amount withheld form your account may be used as a credit against
       your federal income tax.

       To certify that the tax identification number is correct and that you are
       not subject to any withholding under Section 3406(a)(1)(C), you must
       provide your name and address and sign and date the "Taxpayer
       Identification Number" section of the order form.

3.     Write a check or money order for the amount of the subscription, made
       payable to "Golden Gate Bank, Escrow Agent" and send the Order Form and
       check to:

                          Capital Alliance Income Trust Ltd.
                          50 California Street, Suite 2020
                          San Francisco, CA 94111

4.     If there are any questions regarding the Order Form, please contact your
       representative or Brookstreet Securities Corporation's Corporate Finance 
       Department at (800) 268-2578 Ext. 104.
<PAGE>   101
CAPITAL ALLIANCE INCOME TRUST LTD                       For Office Use Only
        ORDER FORM                                      ___________________
                                                        Social Security No.
INVESTOR INFORMATION                                  of investor whose name
Name(s) and addresses will be registered                is printed on the
exactly as printed or typed below                         adjacent line

Name(s)_______________________________________         ______ - ___ - ______

       _______________________________________     or TAX IDENTIFICATION NUMBER

       _______________________________________     _____ - ___________________

Address_______________________________________     /  /  U.S. Citizen

City ___________________State____ Zip_________    /  / U.S. Citizen residing
                                                       outside the U.S.
Phone Number ______-_____-_____  NY Residents
                                 see other side.  /  / Resident alien citizen of
                                                       _________________________
                                                  /  / Non-Resident alien
                                                       citizen of ______________

Under the penalties of perjury, I certify that the information provided in this
section is true, correct and complete and that I am not subject to back-up
withholding under the provisions of Section 3406(a)(1)(C) of the Internal
Revenue Code.

X                        Date:          X                    Date: ___________
______________________________________________________________________________
INVESTMENT: Check only one

1 /  / INITIAL PURCHASE  /  / ADDITIONAL PURCHASE  Please make check payable to
                                                   Golden Gate Bank, Escrow
2. TOTAL PURCHASE PRICE:                           Agent and send completed
   No. of Common Shares                            order Form and check to:
   __________ x $8.00/share = $________________                     
                                (Minimum $800)
                                                   Capital Alliance Income
                                                   Trust Ltd

3. /  / Broker authorized to transfer              c/o Golden Gate Bank
        funds directly from Undersigned's          344 Pine Street
        Brokerage Account.                         San Francisco, CA 94104

- - ------------------------------------------------------------------------------
FORM OF OWNERSHIP: Mark only one box.

/ / Individual

/ / Joint Tenants with Right of Survivorship

/ / Community Property

/ / Tenants in Common

/ / Tenants by the Entirety

/ / Other

/ / Custodian

/ / Estate

/ / Trust

/ / Corporation

/ / Custodian under UGMA, State of _________________________________
    or under UTMA, State of ________________________________________

TAX EXEMPT PLANS: Orders for the following registrations must be signed
by the custodian/trustee

/ / IRA/SEP (Note for use with Sierra's Prototype)

/ / Qualified Retirement Plan (Keogh)

/ / Pension/Profit Sharing Plan

/ / 401(K)

/ / Other __________________________

ADDITIONAL MAILING ADDRESS: If you are investing through a Trust Company and
want duplicate copies of investor mailings sent to you, please fill in below.

Name(s)______________________________________________
    
       ______________________________________________

       ______________________________________________

Address______________________________________________
       
       ______________________________________________

City   ______________________ State ___ Zip _________


OPTIONAL CHECK ADDRESS: If you would like your distribution
check mailed to an address other than shown above, please
complete this section.

Payee  ______________________________________________
    
Acct. No.____________________________________________

Address______________________________________________
       
       ______________________________________________

City   ______________________ State ___ Zip _________


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

BROKER/DEALER INFORMATION: The Registered Representative must sign below to
complete order.

Broker/Dealer Firm ________________________________________________________

Registered Representative _________________________________________________

Representative Address ____________________________________________________

City ____________________________________ State ____ Zip __________________

Phone Number _____-_____-______

                                X
                                -------------------------------------------
                                Representative's Signature (Order cannot be
                                accepted without signature.)



<PAGE>   102
          THE FOLLOWING TEXT APPEARS ON THE REVERSE SIDE OF ORDER FORM

- - ------------------------------------------------------------------------------
                          SPECIAL NEW YORK REQUIREMENTS
- - ------------------------------------------------------------------------------

         Each purchaser of Shares in New York must sign the following statement:

         I hereby certify that I have either (i) a minimum annual gross income
of $35,000 and a net worth at fair market value of at least $25,000 (exclusive
of equity in home, home furnishings and personal automobiles), or (ii) a net
worth of $100,000 (similarly defined). I understand that the minimum investment
in the State of New York will be 315 Shares ($2,520) (125 Shares ($1,000) for
IRA Investments).


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

- - -----------------------------------------
         Signature of Investor(s)


<PAGE>   103
         EXHIBIT 10.4                                 For Office Use Only
- - -----------------------------                       --------------------------
CAPITAL ALLIANCE INCOME TRUST LTD       ORDER FORM

INVESTOR INFORMATION                                  Social Security No.
Name(s) and addresses will be registered       of investor whose name is printed
exactly as printed or typed below                    on the adjacent line

Name(s)                                                 -         -
- - ----------------------------------------     --------   ------   -------------
- - ----------------------------------------       or TAX IDENTIFICATION NUMBER
- - ----------------------------------------             -              
Address                                        -----   -----------------
- - ----------------------------------------  [ ]   U.S. Citizen
City                State          Zip                [ ]       U.S. Citizen
- - ------------------------------------------------     residing outside the U.S.
residing outside the U.S.                             [ ] Resident alien citizen
                                                          of ___________________
Phone Number          -          -                  NY Residents see other side.
             --------   --------   ---------------- 
                                               [ ] Non-Resident alien citizen of

                                               ---------------------------------
Under the penalties of perjury, I certify that the information provided in this
section is true, correct and complete and that I am not subject to back-up
withholding under the provisions of Section 3406(a)(1)(C) of the Internal
Revenue Code.

X                     Date:             X                       Date:
- - ------------------------------------------------------------------------------
INVESTMENT: Check only one
1. [ ] INITIAL PURCHASE   [ ] ADDITIONAL PURCHASE
   Please make check payable to Golden Gate Bank, Escrow Agent and send
   completed order Form and check to:

                Capital Alliance Income Trust Ltd.

                c/o Golden Gate Bank
                344 Pine Street
                San Francisco, CA 94104

2. TOTAL PURCHASE PRICE:
   No. of Common Shares              x $8.00/ share = $
                        ------------                     ------------
                                                     (Minimum $800)

3. [ ] Broker authorized to transfer funds directly from Undersigned's
       Brokerage Account.
- - ------------------------------------------------------------------------------
FORM OF OWNERSHIP: Mark only one box.

   [ ] Individual                       [ ] Custodian

   [ ] Joint Tenants with Right         [ ] Estate
       of Survivorship
                                        [ ] Trust

   [ ] Community Property               [ ] Corporation
   
   [ ] Tenants in Common                [ ] Custodian under UGMA, State of

   [ ] Tenants by the Entirety              ------------------------------
                                            or under UTMA, State of
   [ ] Other
             -----------------              ------------------------------

TAX EXEMPT PLANS: Orders for the following registrations must be signed by the 
custodian/trustee

   [ ] IRA/SEP (Not for use with Sierra's Prototype)

   [ ] Qualified Retirement Plan (Keogh)

   [ ] Pension/Profit Sharing Plan

   [ ] 401(K)

   [ ] Other 
             --------------------------------------
- - ------------------------------------------------------------------------------
ADDITIONAL MAILING ADDRESS: If you are investing through a Trust Company and
want duplicate copies of investor mailings sent to you, please fill in below.

Name(s) 
       --------------------------------------------
 
       --------------------------------------------
Address
       --------------------------------------------
 
       --------------------------------------------
City                    State         Zip
       --------------------------------------------

OPTIONAL CHECK ADDRESS: If you would like your distribution check mailed to an
address other than shown above, please complete this section.

Payee 
       --------------------------------------------

       Acct. No.     
       --------------------------------------------
Address
       --------------------------------------------

       --------------------------------------------
City                    State         Zip
       --------------------------------------------
- - ------------------------------------------------------------------------------

BROKER/DEALER INFORMATION: The Registered Representative must sign below to
complete order.

Broker/Dealer Firm
                   -------------------------------------------------------------

Registered Representative
                          ------------------------------------------------------

Representative Address 
                       ---------------------------------------------------------

City                                                          State
     --------------------------------------------------------        ----- -----

Zip
     --------------------

Phone Number        -       -
             ---------------------------     X 
                                               ---------------------------------
                                               Representative's Signature 
                                                 (Order cannot be accepted 
                                                  without signature.)

<PAGE>
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 30. Other Expenses of Issuance and Distribution

     The  following  table  sets  forth  the  costs  and  expenses,  other  than
underwriting discounts and commissions,  payable by the Registrant in connection
with the sale of Common Stock being registered. All amounts are estimates except
the SEC registration fee and the NASD filing fee.

                                                 Amount to be Paid
                                                 -----------------
SEC registration fee.................................$3,890.90
NASD filing fee.......................................2,240.00
AMEX Listing fee.....................................15,000.00
Printing and engraving expenses......................12,682.00
Legal fees and expenses..............................30,000.00
Accounting fees and expenses.........................10,000.00
Blue Sky fees and expenses................................NONE
Transfer agent and custodian fees.....................5,000.00
Miscellaneous........................................25,000.00

Item 31. Sales to Special Parties

                  Not Applicable

Item 32. Recent Sales of Unregistered Securities

                  From  October 31, 1991  through  December  31,  1995,  Capital
Alliance Income Trust I, ("CAIT I"), a Delaware business trust and a predecessor
to  the  Trust,   issued   344,435  Class  "A"  Shares  in  return  for  capital
contributions  totaling  $3,444,350  and  one  Class  "B"  share  for a  capital
contribution of $1,000.

                  From  December 1, 1994  through  December  31,  1995,  Capital
Alliance  Income  Trust  II,  ("CAIT  II"),  a  Delaware  business  trust  and a
predecessor to the Trust,  issued 297,497 Class "A" Shares in return for capital
contributions  totaling  $2,974,970  and  one  Class  "B"  share  for a  capital
contribution of $1,000.

                  The  aforementioned  transactions are exempt from registration
under  Section  4(2) of the  Securities  Act of 1933  and  Regulation  D  issued
thereunder as transactions not involving a public offering.

                  On  April  30,  1996  the  Trust  issued  643,730  Series  "A"
Preferred  Shares to the Class "A" and Class "B" shareholders of CAIT I and CAIT
II in exchange for all of the unissued and  outstanding  Class "A" and Class "B"
shares of CAIT I and CAIT II pursuant to an Agreement and Plan of Reorganization
and Consolidation which was consummated pursuant to a Permit of the Commissioner
of  Corporations  of the State of California  after a hearing on the fairness of
the terms of said  transaction  pursuant  to  Sections  25142 of the  California
Corporations Code.

                  The aforesaid  transaction was exempt from registration  under
Section 3(a)(10) of the Securities Act of 1933.

Item 33. Indemnification of Directors and Officers and Agents

                  Under  applicable  Delaware Law, a corporation  shall have the
power to indemnify  any person who was or is a party or is threatened to be made
a party to any threatened, pending or contemplated action, suit or
<PAGE>
proceeding,  whether civil, criminal,  administrative or investigative by reason
of the fact  that he is or was a  director,  officer,  employee  or agent of the
corporation  or was  serving at the request of such  person.  Such person may be
indemnified against expenses (including attorneys' fees),  judgments,  fines and
amounts paid in settlement  provided that such person acted in good faith and in
a manner he reasonably  believed to be in, or not opposed to, the best interests
of the corporation,  and, with respect to any criminal action or proceeding, had
no reasonable cause to believe his conduct was unlawful.

                  A  corporation  shall  also  have the power to  indemnify  any
person under the same circumstances above, except that no indemnification  shall
be made with respect to any claim to which such person shall be adjudged  liable
to the  corporation  unless and only to the extent  that the court in which such
action  or suit was  brought  finds,  that  despite  liability,  such  person is
reasonably entitled to such indemnification.

                  The   indemnification   provisions  of  the   Certificate   of
Incorporation  of the Trust  provides any person who is  threatened to be made a
party to any action or  proceeding,  by reason of being an officer or  director,
regardless  of whether  such action is based on an alleged  action or  inaction,
shall  be,  subject  to any  agreement,  indemnified  to the  fullest  extent of
Delaware Law including all expenses and cost associated therewith.

                  However,   the  Trust  shall  not  indemnify  any  officer  or
director, if among other things, such liability was based upon acts or omissions
involving intentional misconduct or a knowing and culpable violation of law.

                  Accordingly, the Trust shall indemnify any officer or director
to the extent permissible under Delaware Law. However,  under the Certificate of
Incorporation  of the Trust,  the Trust will not indemnify any person based upon
acts or omissions  involving  intentional  misconduct  or a knowing and culpable
violation of the law. This standard is more restrictive than that under Delaware
Law.

                  In  addition,   the  Registrant  has  entered  into  Indemnity
Agreements   (Exhibit  10.2  hereto)  with  its  officers  and  Directors.   The
Underwriting  Agreement  (Exhibit 1.1) also provides for  indemnification by the
Underwriters  of the Trust,  its  Directors and officers and persons who control
the Trust within the meaning of Section 15 of the Securities Act with respect to
certain liabilities, including liabilities arising under the Securities Act.

Item 34. Treatment of Proceeds From Stock Being Registered

                  Not Applicable

Item 35. Financial Statements and Exhibits

                  (a)      Financial Statements included in the Prospectus are:

                           1.       Financial   Statement  of  Capital  Alliance
                                    Income Trust, A Real Estate Investment Trust
                                    with  Independent  Auditor's  Report for the
                                    nine  months  ended  September  30, 1995 and
                                    1996  (unaudited) and the three-year  period
                                    ended December 31, 1995.

                  (b)      Financial Statements included in Supplement No. 1 to 
                           the Prospectus are:

                           1.       Financial Statement of Capital Alliance 
                                    Income Trust Ltd., A Real Estate
                                    Investment Trust, and its predecessors, with
                                    Independent Auditor's Report for
                                    years ended December 31, 1996 (audited); and

                           2.       Financial  Statements  of  Capital  Alliance
                                    Income Trust Ltd., A Real Estate  Investment
                                    Trust,  for the nine months ended  September
                                    30, 1997.
<PAGE>
         All schedules have been omitted because they are either not applicable,
not required or the  information  required has been  disclosed in the  financial
statements and related notes or otherwise in the Prospectus.

                  (c)      Exhibits

Exhibit No.
         1.1 Form of  Managing  Dealer  Agreement  (including  form of  Selected
         Dealer  Agreement)(4)  3.1 Charter  Certificate  of  Incorporation  and
         Amendment  No. 1(1) 3.2 Bylaws of the  Registrant(1)  4.1 Form of Stock
         Certificate  of  Common  Shares  of  the   Registrant(2)  4.2  Form  of
         Shareholder's  Warrant  Agreement(4)  4.3  [DELETED] 4.4 Form of Common
         Warrant  Certificate(4) 5.1 Opinion of Ashby & Geddes(4) 8.1 Opinion of
         Landels  Ripley & Diamond,  LLP(4)  10.1 Form of  Management  Agreement
         between the Registrant and Capital Alliance Advisors, Inc.(1) 10.2 Form
         of Indemnity  Agreement  between the  Registrant  and its Directors and
         Officers(1) 10.3 Form of Loan Origination and Loan Servicing  Agreement
         between the Registrant and Capital
                  Alliance Advisors, Inc.(1)
         10.4     [DELETED]
         23.1     Consent of Landels Ripley & Diamond, LLP(4)
         23.2     Consent of Novogradac & Company LLP(4)
         23.3     Consent of Ashby & Geddes(4)
         23.4     Consent of Landels Ripley & Diamond, LLP
         23.5     Consent of Novogradac & Company LLP
         24.1     Power of Attorney of Thomas B. Swartz(1)
         24.2     Power of Attorney of Dennis R. Konczal(1)
         24.3     Power of Attorney of Douglas A. Thompson(1)
         24.4     Power of Attorney of Stanley C. Brooks(1)
         24.5     Power of Attorney of Harvey Blomberg(1)
         24.6     Power of Attorney of Jeannette Hagey(1)
         27.3     Revised Financial Data Schedule-Capital Alliance Income Trust,
                   A Real Estate Investment Trust(3)
         28.1     Impound and Escrow Agreement(4)
         28.2     Impound and Escrow Agreement, as amended October 23, 1997
- ---------------------------

(1)      These exhibits were previously  contained in Registrant's  Registration
         Statement  filed on Form S-11 with the Commission on September 9, 1996,
         and are incorporated by reference herein.

(2)      These  exhibits  were  previously  contained in Amendment  No. 1 to the
         Registrant's  Registration  Statement  filed  on  Form  S-11  with  the
         Commission  on January 15,  1997,  and are  incorporated  by  reference
         herein.

(3)      This  exhibit  was  previously  contained  in  Amendment  No.  2 to the
         Registrant's  Registration  Statement  filed  on  Form  S-11  with  the
         Commission on February 6, 1997 and is incorporated by reference herein.

(4)      These exhibits were previously  contained in  Post-Effective  Amendment
         No. 2 to the Registrant's  Registration Statement on Form S-11 with the
         Commission on April 21, 1997, and are incorporated by reference herein.

Item 36. Undertakings

                  THE UNDERSIGNED REGISTRANT HEREBY UNDERTAKES:

                  1. To provide to the Managing Dealer at the closing  specified
in the Managing Dealer Agreement certificates, if any, in such denominations and
registered in such names as required by the Managing
<PAGE>
Dealer to permit prompt delivery to each purchaser.

                  Insofar as  indemnification  by the Registrant for liabilities
arising under the  Securities  Act may be permitted to  directors,  officers and
controlling persons of the Registrant  pursuant to the provisions  referenced in
Item 14 of this  Registration  Statement or other wise,  the Registrant has been
advised  that in the opinion of the  Securities  and  Exchange  Commission  such
indemnification is against public policy as expressed in the Securities Act, and
is,  therefore,  unenforceable.  In the event  that a claim for  indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a director, officer, or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer of controlling person in connection with the securities being
registered hereunder,  the Registrant will, unless in the opinion of its counsel
the  matter  has been  settled by  controlling  precedent,  submit to a court of
appropriate  jurisdiction  the question  whether such  indemnification  by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.

                  2. (a) That, for purposes of determining  any liability  under
the Securities Act, the information omitted from the form of Prospectus filed as
part of this Registration  Statement in reliance upon Rule 430A and contained in
a form of prospectus  filed by the Registrant  pursuant to Rule 424(b)(1) or (4)
or  497(h)  under  the  Securities  Act  shall  be  deemed  to be  part  of this
Registration Statement as of the time it was declared effective.

                      (b) For the purpose of determining any liability under the
Securities Act, each post-effective amendment that contains a form of prospectus
shall be deemed to be a new registration  statement relating to the securities 
offered therein,  and the offering of such  securities at that time shall be 
deemed to be the initial bona fide offering thereof.

                  3. (a) To file any prospectus  required by Section 10(a)(3) as
post-effective amendments to the registration statement.

                     (b) That for purpose of determining any liability under the
Act each post-effective amendment may be deemed a new registration  statement 
relating to the securities offered  therein and the offering of such  securities
at that time may be deemed to be the initial bona fide offering thereof.

                     (c) That all  post-effective  amendments  will comply with 
the applicable forms, rules and regulations of the Commission in effect at the 
time such post-effective amendments are filed.

                     (d) To remove from registration by means of a post-
effective amendment any of the securities being registered which remain at the 
termination of the offering.

                  4. (a) To file a sticker  supplement  pursuant  to Rule 424(c)
under  the  Act  during  this  distribution  period  describing  each  Loan  not
identified  in the  Prospectus  at  such  time  as  there  arises  a  reasonable
probability that such Loan will be acquired and to consolidate all such stickers
into a post-effective amendment filed at least once every three (3) months, with
the  information  contained in such  amendment  provided  simultaneously  to the
existing Shareholders.

                     (b) To file, after the end of the distribution period, a 
current  report  on  form  8-K  containing  the  financial  statements  and  any
additional  information required by Rule 3-14 of Regulation S-X, to reflect each
commitment  (i.e., the signing of a binding  purchase  agreement) made after the
end of the  distribution  period  involving the use of ten percent (10%) or more
(cumulative  basis) of the net  proceeds  of the  offering  and to  provide  the
information  contained  in such  report to the  Shareholders  at least once each
quarter after the distribution period of the offering has ended.
<PAGE>
                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements of filing on Form S-11 and has duly caused this Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized,  in the City of San Francisco,  State of California, on the 19th day
of November 1997.

                                      CAPITAL ALLIANCE INCOME TRUST LTD.,
                                      A REAL ESTATE INVESTMENT TRUST



                                      By:/s/ Thomas B. Swartz
                                      Thomas B. Swartz
                                      Chairman of the Board
                                      and Chief Executive Officer


         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

         Signature              Title                          Date
         ---------              -----                          ----

/s/ Thomas B. Swartz          Chairman of the Board and        November 19, 1997
- --------------------------    Chief Executive Officer
Thomas B. Swartz              (Principal Executive Officer)


/s/ Jeannette Hagey           Chief Financial Officer          November 19, 1997
- -------------------           (Principal Financial and                   
Jeannette Hagey               Accounting Officer)                         



/s/ Douglas A. Thompson       Director and Executive           November 19, 1997
- --------------------------    Vice-President 
Douglas A. Thompson


/s/ Dennis R. Konczal         Director and President           November 19, 1997
- ---------------------------
Dennis R. Konczal



/s/ Stanley C. Brooks         Director                         November 19, 1997
- ----------------------------
Stanley C. Brooks



/s/ Harvey Blomberg           Director                         November 19, 1997
- ----------------------------              
Harvey Blomberg
<PAGE>
                                  EXHIBIT 28.2

- --------------------------------------------------------------------------------
                          IMPOUND AND ESCROW AGREEMENT
- --------------------------------------------------------------------------------

         Agreement  made as of the date set forth below by and  between  Capital
Alliance  Income  Trust  Ltd.,  A  Real  Estate  Investment  Trust,  a  Delaware
corporation  (the  "Trust" or  "CAIT")  and Golden  Gate  Bank,  San  Francisco,
California (the "Bank" or "Escrow Holder").

         NOW,  THEREFORE,  in consideration of the mutual  agreements herein set
forth, the parties hereby agree as follows:

         1. Registration Statement. A copy of the Trust's registration statement
for its proposed  public  offering (the  "Offering")  of shares in the Trust and
warrants to purchase shares in the Trust, S.E.C. registration no. 33-11625) (the
"Registration  Statement")  has been deposited  with the Bank by the Trust.  The
effective  date of the  Registration  Statement  shall be deemed to be April 28,
1997 ("Effective Date").

         2. Deposits. The Bank, or its designated agent, shall receive from each
subscriber  in the Offering all checks made payable to the Bank and  accompanied
by a  corresponding  order form  stating,  among other  things,  the name of the
subscriber,  current address and amount of the investment. Any deposits received
without a  properly  executed  order  from or check  shall be  returned  and not
accepted.

         On the same day orders and checks are received,  the Bank, as agent for
the Trust,  shall deposit said funds into an interest  bearing account  entitled
"Golden  Gate Bank,  Escrow  Agent for CAIT"  Escrow,  No. 1003 as agent for the
Trust.  Said  account  shall be opened at the main office of Bank.  This account
shall give Escrow Holder (the "Bank") the  irrevocable  right to withdraw  funds
for  deposit  into  escrow at such time as said  funds are  required  for escrow
purposes.

         3. Interest on Deposited  Cash Funds.  All cash funds  deposited in the
escrow  account  shall  be  placed  in  an  interest-bearing  savings  or  other
interest-bearing account or instrument  (collectively,  the "Account") and shall
bear interest  until the release of such cash funds from the Account at the then
current rate.

         4. Failure to Deposit Minimum  Subscription  Amount. Funds will be held
in escrow hereunder pending satisfaction of the following condition (The "Escrow
Condition"):

         Deposit with the Bank under this Agreement of the Minimum  Subscription
Amount of $4,000,000 (the "Minimum Subscription Amount").

         If, on the date  twelve  (12)  months  from the  effective  date of the
Registration  Statement  (or any  extension  thereof that is  authorized  by the
Registration  Statement) (the "Impound Date") all the Escrow  Conditions are not
satisfied,  the Bank shall  release  to the  subscribers  all  monies  deposited
pursuant to such subscriptions,  all Order Forms and all earnings on such monies
net of escrow costs,  after first having  received an executed  written  request
from the Trust requesting such release.  The Trust agrees that in that event the
full amount on deposit, including all earnings, will be distributed as is herein
provided.  All cash  disbursements  shall be mailed by first class United States
mail, postage prepaid, to the addresses shown on the subscription  agreement. In
the event of  cancellation,  the Trust shall furnish  Escrow Holder (the "Bank")
with a schedule of the interest payable to each subscriber.  The decision of the
Trust in allocating the interest earned on the subscription funds shall be final
and binding on all of the parties hereto and on all subscribers.

         5. Deposit of Minimum Subscription Amount. If all the Escrow Conditions
are  satisfied on or before  Impound  Date,  the Bank shall release to the Trust
those subscriptions, and the principal amount of all monies deposited therewith,
and all interest earned thereon after first having received an executed  written
request of the Trust requesting such release. The Trust shall be responsible for
forwarding all interest earned net of escrow costs to the subscribers.  Prior to
the satisfaction of the Minimum  Subscription  Amount, the monies in such escrow
shall

                                        1
<PAGE>
remain the property of the subscribers but shall not be subject to withdrawal by
the  subscribers  prior to the Impound Date. Any attachment of the  subscribers'
interest in such monies shall be subject to the terms of this Agreement.

         6. Signatures for Disbursements.  The signature of the Trust's officer,
as it shall appear on an authorized  document to be submitted to the Bank by the
Trust,   shall  serve  as  authorization  to  the  Bank  to  make  any  and  all
disbursements  on behalf of the  Trust.  The Bank shall be  protected  in acting
upon, recognizing,  or otherwise relying upon any paper or documents believed by
it to be genuine and believed by it to have been signed by the person or persons
by whom it purports to have been signed.

         7. Rights of Persons Placing Orders. The Trust hereby  acknowledges and
shall make a good faith effort while this Agreement  remains in effect to insure
that  each  subscriber  is made  aware of the  fact  that  his  monies  shall be
deposited  with the Bank and shall remain  subject to this  Agreement,  and that
such person whose monies are delivered  into the escrow  account shall only have
the  rights  with  respect  to those  monies as are set forth  herein and in the
prospectus which is a part of the Registration Statement.

         8. Amendments and  Modifications.  This Agreement shall not be amended,
modified,  or  supplemented  except by a writing  executed  between  the parties
hereto.

         9. Compliance  with Offering.  The parties hereto hereby agree that the
escrow account shall be administered in strict compliance with the terms of this
Agreement and the terms of the  Registration  Statement,  and the Trust warrants
that the terms are consistent with the Registration Statement. The Trust further
understands  and  agrees  that the Bank  shall  maintain  the right and power to
immediately  resign as depository at any time,  without penalty,  effective upon
the giving of written  notice  thereof to the Trust.  In that event,  all monies
held by the Bank will be  transferred  to a  successor  escrow  holder as may be
designated by the Trust.

         10.  Obligation  of Bank to Check  Compliance.  The Bank  shall  not be
obligated to check the compliance of any  subscription  or monies  received with
any requirements of the Offering,  except to the extent  expressly  requested in
writing  by the  Trust  and  agreed  to by  the  Bank.  The  Bank  shall  not be
responsible  for the  collection  of any funds not paid by the banks  upon which
subscribers' checks are drawn. All checks deposited herein must clear the normal
banking channels prior to the release of any funds.

         11. Reports.  The Bank shall furnish to the Trust on a bi-monthly basis
beginning  fifteen (15) days after the  effective  date,  a written  report that
details  all  monies  on  deposit  hereunder  and  a  list  of  all  subscribers
represented  thereby.  At the end of the escrow period,  the Bank will provide a
statement on the aggregate  amount received from each subscriber and a statement
showing the monthly  interest  earned on the total  principal held in the escrow
account.

         12.  Escrow Fees.  The Trust  hereby  agrees to pay to the Bank for all
services rendered hereunder, the fees and costs set forth in Exhibit "A" hereto.

         The fees and usual charges agreed upon for the Banks services hereunder
shall be considered  compensation  for its ordinary  services as contemplated by
this  Agreement,  and in the event that the  conditions  of this  escrow are not
promptly  fulfilled or that the Bank renders any service  hereunder not provided
for, or that there is any  assignment  of any interest in the subject  matter of
this escrow or modification  hereof, or that any controversy arises hereunder or
that the Bank is made a party to, or intervenes in, any litigation pertaining to
this  escrow  or the  subject  matter  thereof,  the Bank  shall  be  reasonably
compensated  for such  extraordinary  services and  reimbursed for all costs and
expenses occasioned by such default, delay, controversy,  or litigation,  and it
shall have the right to retain all documents and/or other things of value at any
time held by it  hereunder  until such  compensation,  fees,  costs and expenses
shall be paid.

         13.  Limitation of Liability of the Bank. The parties hereto  expressly
recognize  that  under no  circumstances  shall the Bank be held  liable for the
legality or validity or veracity of the Offering or any other

                                        2
<PAGE>
offering of the Trust, and, instead,  the Bank's sole concern and responsibility
shall be to hold the monies in escrow and to invest the same as herein  provided
until the Escrow  Conditions are satisfied  according to the  conditions  stated
herein.  By the  acceptance of this escrow,  Bank in no way makes any warranties
and/or  endorsements  to any investors for this offering and is solely acting as
escrow agent for the holding of funds  deposited  herein in accordance  with the
within instructions.  The undersigned acknowledge that they have not represented
Bank in any other capacity to investors,  either  written or implied.  The Trust
further  acknowledges that the Bank shall not be held liable for the sufficiency
or  correctness  as to form,  manner of execution or validity of any Order Form,
deposit  receipt,  or other  instrument  which  may be  deposited  with the Bank
pursuant to this  Agreement,  or as to the identity,  authority or rights of any
person  subscribing for any Shares,  or for any such person's  failure to comply
with any of the provisions of the Subscription Agreement.  The Bank is not to be
concerned  with the  issuance  of shares of  common  or  preferred  stock of the
undersigned and the same shall be handled completely outside of escrow. The Bank
is only to be concerned with the terms and conditions as set forth herein.

         14. Conflicting Demands. In the event conflicting demands are made upon
the Bank with respect to the escrow account,  the Trust  acknowledges and agrees
that the Bank  shall  have the  absolute  right to elect to do any or all of the
following:  withhold and stop all further  proceedings  in  performance  of this
Agreement;  act only upon the joint instructions of the Trust and any subscriber
(or any agent of the subscriber)  theretofore  making a conflicting  demand;  or
file a suit in interpleader  and obtain an order from a court with  jurisdiction
over such matter which  requires the parties to interplead  and litigate in such
court  their  several  claims and rights  against  each  other.  In the event an
interpleader suit is brought, the Bank, at its election, shall be fully released
and discharged  from all  obligations  to further  perform any and all duties or
obligations  imposed upon it under this  Agreement,  and the Trust agrees to pay
and reimburse the Bank for all costs,  expenses,  and reasonable attorneys' fees
expended or incurred by it in the defense or  prosecution  of such  interpleader
suit as such  amounts  shall be fixed and deemed  reasonable  by the court.  Any
funds  and  subscriptions  held in the  escrow  which  are  subject  to any such
conflicting  demands  shall not be  included  in  computing  the total funds and
subscriptions held hereunder.

         The Bank  shall  promptly  give  notice  to the  Trust of any  demands,
requests,  orders,  or other notices  received by it from any  subscriber or any
person  purporting  to  represent  any  subscriber   (including  a  conservator,
guardian,  executor or  administrator)  where such demands,  request,  order, or
other notice relates to the withdrawal of all or any part of the sums on deposit
in the escrow account.

         15. Hold  Harmless and Lien.  The Trust hereby agrees to pay on demand,
as well as to hold  harmless  and to indemnify  the Bank from and  against,  all
costs,  damages,  judgments,  attorneys' fees,  obligations,  and liabilities of
every  kind or  nature  (other  than its  normal  and usual  operating  expenses
incurred in the Bank's  performance  hereunder),  which, in good faith, the Bank
may incur or sustain in connection  with or arising out of this  Agreement.  The
Trust  further  grants  hereby to the Bank a lien upon all rights,  titles,  and
interests  of the Trust in all of the  documents  and monies and other  property
deposited  in escrow  pursuant  to this  Agreement,  in order  that the Bank may
protect its rights and to indemnify and reimburse  itself as it may be permitted
to do so pursuant to this Agreement.

         16.  Relationship   between  Parties.   The  parties  hereto  expressly
recognize  that this  Agreement  only creates an escrow account into which up to
the Minimum  Subscription Amount shall be placed in impound,  and otherwise this
Agreement does not create any legal relationship  whatsoever between the parties
hereto.

         17. Termination.  This Agreement shall terminate effective upon payment
under either Section 4 or 5 hereof, provided, however, that this agreement shall
not be so  terminated  until all fees,  costs and expenses of the Bank have been
paid.


                                        3
<PAGE>
         18. Notices. All instructions, notices, and demands herein provided for
shall be in writing and shall be mailed  postage  prepaid,  first class mail, as
follows:

         If to the Trust, to:

                  Capital Alliance Income Trust Ltd.,
                  A Real Estate Investment Trust
                  50 California Street, Suite 2020
                  San Francisco, California 94111
                  Attn: Thomas B. Swartz, Chairman

         If to the Bank, to:
                  Golden Gate Bank
                  344 Pine Street
                  San Francisco, CA 94104
                  Attn: James Woolwine, President

         IN WITNESS WHEREOF,  the parties hereto have executed this Agreement on
April 29, 1997.

                                           "TRUST"

                                           CAPITAL ALLIANCE INCOME TRUST LTD.,
                                           A REAL ESTATE INVESTMENT TRUST



                                           By:_____________________________

                                           Its: ___________________________


                                           "BANK"

                                           GOLDEN GATE BANK



                                           By:____________________________

                                           Its:___________________________


                                        4

<PAGE>
                                    EXHIBIT A


1.       Fee Schedule
         ------------

         Escrow Fee (Acceptance & Administration
         payable at inception)                      $2,500 Increased to $5,000 
                                                         effective 10-23-97

         Processing Fee, Per Name                                   N/A

         Refund of Subscription Amount and/or
         Pro-Rata Calculation of Interest Earned,
         Per Name                                                  $2.50

         Tax Reporting, Per form                                   $1.00

         Wiring of Funds (Received/Disbursed)                      $25.00



                           SIGNATURE                                   DATE



         Trust:   _________________________________               April 28, 1997



         Bank:    _________________________________               April 28, 1997


                                        5
<PAGE>
                                  EXHIBIT 23.4

                               CONSENT OF COUNSEL


TO CAPITAL ALLIANCE INCOME TRUST,
A REAL ESTATE INVESTMENT TRUST

         We hereby  consent to the use in this  Registration  Statement  on Form
S-11,  and any  amendments or  supplements of our form of opinions in respect to
certain tax and ERISA  matters,  and to any reference to our firm included in or
made a part of the  Registration  Statement.  In giving this consent,  we do not
thereby  admit that we come  within the  category  of persons  whose  consent is
required  under  the  Securities  Act of 1933,  as  amended,  or the  Rules  and
Regulations promulgated thereunder.




                          /S/ Landels, Ripley & Diamond, LLP
                          ----------------------------------
                          LANDELS, RIPLEY & DIAMOND LLP

San Francisco, California


November 19, 1997




<PAGE>


                                  EXHIBIT 23.5

                       CONSENT OF NOVOGRADAC & COMPANY LLP


     We have  issued  our  reports  dated  June 25,  1996 and  March  14,  1997,
accompanying the combined financial  statements of Capital Alliance Income Trust
Ltd.,  a  Real  Estate   Investment   Trust.  We  consent  to  the  use  of  the
aforementioned reports in the Registration Statement and Prospectus,  and to the
use of our name as it appears under the caption "Experts".




                                                    /s/ Novogradac & Company LLP
                                                    ----------------------------
                                                    NOVOGRADAC & COMPANY LLP

San Francisco, California

November 19, 1997


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission