OFFICE OF THE UNITED STATES TRUSTEE
EXHIBIT 99.2
<TABLE>
<CAPTION>
---------------------------------------------------------- ------------------------------------------
In re: First Alliance Mortgage Company, a California DEBTOR IN POSSESSION OPERATING REPORT
Corporation, Debtor Report Number: 5 Pages: 1 of 3
For the period FROM: 8/1/00
Chapter 11 case No: SA00-12370-LR TO: 8/31/00
---------------------------------------------------------- ------------------------------------------
<S> <C> <C> <C>
1. Profit and loss Statement (Accrual Basis Only)
A. Related to Business operations:
Gross Sales 771,529.04
--------------
Less: Sales Returns or Discounts $0.00
--------------
Net Sales $771,529.04
--------------
Less: Cost of Goods Sold:
Beginning Inventory at Cost $0.00
--------------
Add: Purchases $0.00
--------------
Less: Ending Inventory at Cost $0.00
--------------
Cost of Goods Sold $0.00
--------------
Gross Profit $771,529.04
--------------
Other Operating Revenue $0.00
--------------
Less: Operating Expenses:
Officer Compensation * $93,738.68
--------------
Salaries and Wages - Other Employees $240,187.22
--------------
Total Salaries and Wages $333,925.90
--------------
Employee Benefits and Pensions $33,086.67
--------------
Payroll Taxes $20,559.29
--------------
Real Estate Taxes $0.00
--------------
Federal and State Income Taxes $0.00
--------------
Total Taxes $20,559.29
--------------
Rent and Lease Expense $48,810.16
--------------
Interest Expense $548,782.60
--------------
Insurance $113,616.42
--------------
Auto Expense $0.00
--------------
Utilities $30,309.34
--------------
Depreciation and Amortization $31,920.06
--------------
Repairs and Maintenance $3,485.98
--------------
Advertising $0.00
--------------
Supplies, Office Expenses, etc $31,769.01
--------------
(CONTINUED)
<PAGE>
Bad Debt $0.00
--------------
Miscellaneous Operating Expenses $313,205.99
--------------
Total Operating Expenses $1,121,899.56
--------------
Total Expenses $1,509,471.42
--------------
Net Gain/(Loss) from Business Operations ($737,942.38)
--------------
B. Not related to Business Operations
Income
Interest Income $0.00
--------------
Other Non-Operating Revenues $0.00
--------------
Gross Proceeds on Sale of Assets $387,105.86
--------------
Less: Original Cost of Assets plus
Expenses of Sale $0.00
--------------
Net Gain/Loss on Sale of Asset $387,105.86
--------------
Total Non-Operating Income $387,105.86
--------------
Expenses Not Related to Business Operations
Legal and Professional Fees $623,475.60
--------------
Other Non-Operating Expenses $27,024.25
--------------
Total Non-Operating Expenses $650,499.85
--------------
--------------
NET INCOME/(LOSS) FOR PERIOD ($1,001,336.37)
==============
</TABLE>
* Officer compensation does not include the compensation of two FAMCO officers
who are employees of a non-debtor entity (First Alliance Services).
The compensation of such employees is paid from First Alliance Services and
totaled approximately $21,000 during August.
2. Aging of accounts payable and accounts receivable (exclude pre-petition AP)
--------------- ---------------
PAYABLES RECEIVABLES
--------------- ---------------
Current Under 30 $ 1,852,134.52 $ 2,162,631.19
--------------- ---------------
Overdue 31-60 days $ 1,707,203.55 $ 5,294,645.24
--------------- ---------------
Overdue 61-90 days $ 295,273.19 $ 77,645.93
--------------- ---------------
Overdue 91-120 days $ 406,277.59 $ 170,302.82
--------------- ---------------
Overdue Over 121 days $ 312,940.87 $ 3,180,707.19
--------------- ---------------
TOTAL $ 4,573,829.72 $10,885,932.37
--------------- ---------------
---------------
OTHER BUSINESS RELATED RECEIVABLES RECEIVABLES
---------------
Loans Held for Sale (1) $73,244,036.43
---------------
Loans Held for Investment (2) $ 713,614.07
---------------
Loan Servicing fees/advances (3) $ 89,937.87
---------------
<PAGE>
Notes
(1) See attached schedule A of loans held for sale and interest paid to dates.
These assets are financed via a $63,588,401 warehouse financing facility
with Lehman Brothers.
(2) See attached schedule B of loan held for investment and interest paid to
dates
(3) Represents fees/advances receivable on loans serviced. The company does not
currently age such receivables.
Note: The company also has a $3,564,056 note payable related to its building
located on Jamboree Blvd in Irvine, CA
3. Statement of Status of Payments to Secured Creditors and Lessors:
<TABLE>
<CAPTION>
---------------------------------
Post Petition Payments not Made *
----------------------------------------------------------------------------------------------------------------------
Frequency of Amount of Each
Creditor/Lessor Pymt Payment Next pymt Due Number Amounts
----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
----------------------------------------------------------------------------------------------------------------------
Lehman Commercial Note Varies Varies Varies None NA
----------------------------------------------------------------------------------------------------------------------
GMAC Commercial Mortgage Monthly $ 28,465.00 9/1/00 None NA
----------------------------------------------------------------------------------------------------------------------
MJB Associates Monthly $ 47,518.37 9/1/00 None NA
----------------------------------------------------------------------------------------------------------------------
WRC Properties (Denver) Monthly $ 3,413.47 9/1/00 5 $ 17,067.35
----------------------------------------------------------------------------------------------------------------------
Unum Life Insurance Co (Phoenix) Monthly $ 3,793.40 9/1/00 5 $ 18,967.00
----------------------------------------------------------------------------------------------------------------------
Washington Mutual (West Covina) Monthly $ 2,331.64 9/1/00 5 $ 11,658.20
----------------------------------------------------------------------------------------------------------------------
Duke Realty Investments (Mason) Monthly $ 3,260.04 9/1/00 5 $ 16,300.20
----------------------------------------------------------------------------------------------------------------------
Parkway Center (Pittsburgh) Monthly $ 3,524.29 9/1/00 5 $ 17,621.45
----------------------------------------------------------------------------------------------------------------------
IRP Muller Assoc (Placentia) Monthly $ 14,788.20 9/1/00 5 $ 73,941.00
----------------------------------------------------------------------------------------------------------------------
* Explanation for non-payment: The Company is in the process of negotiating lease buyouts
</TABLE>
4. Tax liability
Gross payroll expenses for the period $ 313,045.75
--------------
Gross sales for period subject to sales tax $ -
--------------
<PAGE>
<TABLE>
<CAPTION>
----------------------------------------------------
Taxes
Date Paid Amount Paid Still Owing
----------------------------------------------------
<S> <C> <C> <C>
Federal payroll and withholding taxes 8/15/00 & 8/31/00 $ 76,892.60 $ -
----------------------------------------------------
State payroll and withholding taxes 8/15/00 & 8/31/00 $ 12,908.01 $ -
----------------------------------------------------
State sales and use taxes $ - $ -
----------------------------------------------------
Real property taxes $ - $ -
----------------------------------------------------
Total $ 89,800.61 $ -
---------------------------------
</TABLE>
5. Insurance Coverage
<TABLE>
<CAPTION>
--------------------------------------------------------------
Insurance Coverage Carrier/Agent Amount of Policy Expiration Premium Paid
Name Coverage Date Thru
--------------------------------------------------------------
<S> <C> <C> <C> <C>
Worker's Compensation Wausau $ 1,000,000 6/1/01 6/1/01
---------------------------------------------------------------
*Commercial Package Various $ 16,700,000 7/30/01 7/30/01
---------------------------------------------------------------
Life None
---------------------------------------------------------------
Vehicles National American $ 1,000,000 7/30/01 7/30/01
---------------------------------------------------------------
Other: Mortgage Bond Lloyds $ 10,000,000 6/1/01 6/1/01
---------------------------------------------------------------
Directors and Officers Lloyds $ 10,000,000 6/1/01 6/1/01
---------------------------------------------------------------
Directors and Officers Greenwich $ 10,000,000 3/23/02 3/23/02
---------------------------------------------------------------
Professional Liability (E&O) Indian Harbor $ 3,000,000 3/23/02 3/23/02
---------------------------------------------------------------
</TABLE>
* Includes buildings and all property damage, as well as liability for injuries
6. Questions
A. Has the debtor in possession provided compensation to any officer,
director, shareholders or other principals without the approval of the
Office of the United States Trustee?
Yes Explain
----------- ---------------------------------------------
X No
-----------
<PAGE>
B. Has the debtor in possession, subsequent to the filing of the petition,
made payments on its pre-petition unsecured debt, except as have been
authorized by the Court?
Yes Explain
----------- ---------------------------------------------
X No
-----------
7. Statement of Unpaid Professional Fees (Post Petition Amounts Only)
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------
Name of Professional State Type of Professional Total Post Petition Amount Unpaid
------------------------------------------------------------------------------------------------
<S> <C> <C>
Irell & Manella Legal $ 691,844.95
------------------------------------------------------------------------------------------------
Klee & Tuchin Creditor's committee counsel $ 57,025.90
------------------------------------------------------------------------------------------------
Other Law Firms Legal $ 167,823.42
------------------------------------------------------------------------------------------------
Bolar, Hirsch & Jennings Accountant $ 60,000.00
------------------------------------------------------------------------------------------------
Hein & Associates Accountant $ 6,000.00
------------------------------------------------------------------------------------------------
Borrower's Counsel Legal $ 125,000.00
------------------------------------------------------------------------------------------------
Cross Roads Other Professional Services $ 200,000.00
------------------------------------------------------------------------------------------------
United Financial Inc. Consultant
------------------------------------------------------------------------------------------------
Total $1,307,694.27
----------------------------------
</TABLE>
8. Narrative Report of Significant Events out of the Ordinary Course of Business
See Schedule Attached
9. Quarterly fees
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------
Quarterly Total Quarterly Date Amount Check Quarterly
Period Disbursements fee Paid Paid No. Fee still
Ending for the quarter Owing
---------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
3/31/00 $ 34,019.51 $ 500.00 5/5/00 $ 250.00 1239 $ -
---------------------------------------------------------------------------------------------------
6/30/00 $ 7,422,826.85 $ 10,000.00 8/3/00 $ 10,250.00 1877 $ -
---------------------------------------------------------------------------------------------------
Total Due $ -
-----------
</TABLE>
I, Francisco Nebot, President, declare under penalty of perjury that the
information contained in the above Debtor in Possession Operating Report is true
and complete to the best of my knowledge.
Dated: September 15, 2000 /S/ FRANCISCO NEBOT, PRESIDENT AND CFO
-----------------------------------------------------
Debtor in Possession
<PAGE>
RESPONSE TO QUESTION NO. 8 OF THE OPERATING REPORTS
On March 23, 2000, First Alliance Mortgage Company, a California corporation,
First Alliance Corporation, a Delaware corporation, First Alliance Mortgage
Company, a Minnesota corporation and First Alliance Portfolio Services, Inc., a
Nevada corporation ("Debtors"), filed their respective Chapter 11 petitions.
The Debtors continued to operate their businesses pursuant to 11 U.S.C. 1107 and
1108 of the United States Bankruptcy Court.
During the month of August, the Debtors filed with the Court their Motions to
Strike Adversary Complaints in Bowser and Aiello. They also began organizing the
document depository in response to litigation issues and Request for 2004 Exams.
In addition, during the month of August, one of the Debtor's, First Alliance
Corporation, filed its monthly Form 8K attaching its monthly Operating Report as
filed with the Court.
