FIRST ALLIANCE MORTGAGE LOAN TRUST 1997-01
8-K, 1997-04-09
Previous: SFB BANCORP INC, SB-2/A, 1997-04-09
Next: SOUTHERN PACIFIC SEC ASS CORP MORT LN ASS BK PAS THR CERT SE, 8-K, 1997-04-09




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


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    Form 8-K

                                 CURRENT REPORT

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

                Date of Report (Date of earliest event reported)
                                 March 27, 1997

                    First Alliance Mortgage Loan Trust 1997-1
             (Exact name of registrant as specified in its charter)

                                                                APPLICATION
           New York                    33-99604-04                PENDING
(State or Other Jurisdiction of      (Commission File        (I.R.S. Employer
        Incorporation)                   Number)            Identification No.)

            c/o The Chase Manhattan Bank
          450 West 33rd Street, 15th Floor
                 New York, New York                             10001-2697
       (Address of Principal Executive Offices)                 (Zip Code)

        Registrant's telephone number, including area code (212) 946-8500

                                    No Change
          (Former name or former address, if changed since last report)

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

<PAGE>

Item 2.  Acquisition or Disposition of Assets

Description of the Certificates and the Mortgage Loans

     First Alliance Mortgage Company registered  issuances of up to $580,000,000
principal  amount of Mortgage  Loan Asset  Backed  Certificates  on a delayed or
continuous  basis  pursuant  to Rule 415 under the  Securities  Act of 1933,  as
amended (the "Act"), by a Registration  Statement on Form S-3 (Registration File
No.  33-99604)  (as  amended,  the  "Registration  Statement").  Pursuant to the
Registration   Statement,   First  Alliance  Mortgage  Loan  Trust  1997-1  (the
"Registrant" or the "Trust") issued $73,000,000 in aggregate principal amount of
its   Mortgaged   Loan   Asset   Backed   Certificates,   Series   1997-1   (the
"Certificates"),  on March 27, 1997.  This  Current  Report on Form 8-K is being
filed to satisfy an undertaking to file copies of certain agreements executed in
connection with the issuance of the Certificates,  the forms of which were filed
as Exhibits to the Registration Statement.

     The Certificates were issued pursuant to a Pooling and Servicing  Agreement
(the "Pooling and Servicing Agreement") attached hereto as Exhibit 4.1, dated as
of March 1, 1997,  between First Alliance Mortgage Company (the "Company"),  and
in its capacity as servicer (the  "Servicer")  and The Chase  Manhattan Bank, in
its  capacity as trustee  (the  "Trustee").  The  Certificates  consist of three
classes,  the Class A-1 and Class A-2 Certificates  (the "Class A Certificates")
and the Class R Certificates (the "Class R Certificates"  and, together with the
Class A Certificates,  the  "Certificates").  Only the Class A Certificates were
issued  pursuant  to the  Registration  Statement.  The  Certificates  initially
evidence, in the aggregate, 100% of the undivided beneficial ownership interests
in the Trust.

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

     Interest  distributions  on the  Class  A  Certificates  are  based  on the
Certificate Principal Balance thereof and the then applicable  Pass-Through Rate
thereof.  The Pass-Through Rate for the Class A-1 Certificates will be 7.20% per
annum. The Pass-Through Rate for the Class A-2 Certificates  adjusts monthly and
with respect to the first Payment Date will be 5.89% per annum.

     The  Class  A-1  Certificates   have  an  aggregate   principal  amount  of
$24,500,000.  The Class A-2 Certificates  have an aggregate  principal amount of
$48,500,000.

     As of the Closing Date,  the Mortgage Loans  possessed the  characteristics
described  in the  Prospectus  dated  September  10,  1996  and  the  Prospectus
Supplement  dated March 11, 1997, filed pursuant to Rule 424(b)(5) of the Act on
March 19, 1997.

     On March 27, 1997,  the Trust acquired  $19,359,839 of Subsequent  Mortgage
Loans  pursuant  to the terms of the  Pooling and  Servicing  Agreement  and the
Subsequent  Transfer  Agreement  attached hereto as Exhibit 10.1 among the First
Alliance  Mortgage  Company  and the  Trustee on behalf of the Trust dated as of
March 27,  1997.  The  Subsequent  Mortgage  Loans  possess the  characteristics
required  by  the  Prospectus  dated  September  10,  1996  and  the  Prospectus
Supplement  dated March 11, 1997, filed pursuant to Rule 424(b)(5) of the Act on
March 19, 1997.

<PAGE>

Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.

(a)  Not applicable

(b)  Not applicable

(c)  Exhibits:

     1.1 Underwriting  Agreement,  dated March 11, 1997,  between First Alliance
Mortgage Company and Prudential Securities Incorporated.

     4.1 Pooling and Servicing Agreement, dated as of March 1, 1997, among First
Alliance  Mortgage  Company,  as Company and Servicer,  and The Chase  Manhattan
Bank, as Trustee.

     10.1 Subsequent Transfer Agreement, dated as of March 27, 1997, among First
Alliance Mortgage Company and First Alliance Mortgage Loan Trust 1997-1.

<PAGE>

                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned hereunto duly authorized.


                                    By:   FIRST ALLIANCE MORTGAGE COMPANY, as
                                             Company


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

Dated:  April 7, 1997

<PAGE>

                                  EXHIBIT INDEX


Exhibit No.                        Description                         Page No.

1.1  Underwriting  Agreement,  dated March 11, 1997, between
     First   Alliance   Mortgage   Company  and   Prudential
     Securities Incorporated.

4.1  Pooling and Servicing  Agreement,  dated as of March 1,
     1997, among First Alliance Mortgage Company, as Company
     and Servicer, and The Chase Manhattan Bank, as Trustee.

10.1 Subsequent  Transfer  Agreement  dated as of March  27,
     1997,  among First Alliance  Mortgage Company and First
     Alliance Mortgage Loan Trust 1997-1.



                                                                     EXHIBIT 1.1

                                                                  Execution Copy

                         FIRST ALLIANCE MORTGAGE COMPANY

                                       AND

                       PRUDENTIAL SECURITIES INCORPORATED,
                  AS REPRESENTATIVE OF THE SEVERAL UNDERWRITERS

                             UNDERWRITING AGREEMENT

                                       FOR

                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1997-1

                    MORTGAGE LOAN ASSET BACKED CERTIFICATES,

                  7.20% CLASS A-1 FIXED RATE GROUP CERTIFICATES
                   CLASS A-2 VARIABLE RATE GROUP CERTIFICATES


March 11, 1997

<PAGE>

                                                                  March 11, 1997

First Alliance Mortgage Company
17305 Von Karman Avenue
Irvine, California 92614

Prudential Securities Incorporated
As Representative of the Several Underwriters
One New York Plaza, 15th Floor
New York, New York  10292


     First Alliance  Mortgage  Company (the  "Company" or the "Sponsor")  hereby
confirms its agreement to sell certain  mortgage loan asset backed  certificates
to Prudential  Securities  Incorporated and Lehman Brothers Inc.  (collectively,
the  "Underwriters") as described herein relating to the First Alliance Mortgage
Loan Trust  1997-1  (the  "Trust").  The  certificates,  together  with  certain
subordinate  certificates  to be  issued  by the  Trust,  will  evidence  in the
aggregate the entire beneficial  interest in a trust estate (the "Trust Estate")
consisting of two segregated pools (the "Mortgage Pools") of closed-end mortgage
loans (the  "Initial  Mortgage  Loans")  and such  amounts as may be held by the
Trustee in the  Pre-Funding  Account  ("Pre-Funding  Account"),  the Capitalized
Interest  Account (the  "Capitalized  Interest  Account") and any other accounts
held by the Trustee for the Trust.  The Initial Mortgage Loans shall have, as of
the close of  business  on March 1,  1997 (the  "Cut-off  Date"),  an  aggregate
principal balance of  $53,640,790.30.  The certificates are to be issued under a
pooling and  servicing  agreement  dated as of March 1, 1997 (the  "Pooling  and
Servicing Agreement"),  among the Company, in its individual capacity and in its
capacity as servicer  (the  "Servicer")  and The Chase  Manhattan  Bank,  in its
capacity  as  trustee  (the  "Trustee").  On  the  Closing  Date,  approximately
$19,359,209.70  will be deposited in the name of the Trustee in the  Pre-Funding
Account  from the  sale of the  Certificates.  It is  intended  that  additional
Mortgage Loans  satisfying  the criteria  specified in the Pooling and Servicing
Agreement (the  "Subsequent  Mortgage Loans") will be purchased by the Trust for
inclusion  in both Group I and Group II from the Company from time to time on or
before  March 31, 1997 from funds on deposit in the  Pre-Funding  Account at the
time  of  execution  and  delivery  of  each   Subsequent   Transfer   Agreement
("Subsequent  Transfer  Agreement").  Funds in the Capitalized  Interest Account
will be  applied by the  Trustee  to cover  shortfalls  in  interest  during the
Funding Period.

     On or prior to the date of issuance of the  Certificates,  the Company will
obtain two certificate  guaranty  insurance  policies (the "Policies") issued by
MBIA  Insurance  Corporation  (the  "Insurer")  which will  unconditionally  and
irrevocably guarantee to the Trustee for the benefit of the holders of the Class
A-1 Certificates and the Class A-2 Certificates full and complete payment of all
amounts payable on the Class A-1  Certificates  and the Class A-2  Certificates.
All capitalized terms used

<PAGE>

but not otherwise  defined herein have the respective  meanings set forth in the
form  of  Pooling  and   Servicing   Agreement   heretofore   delivered  to  the
Underwriters.

     1. Securities. The certificates will be issued in classes as follows: (i) a
senior class with respect to each  Mortgage  Loan Group  consisting of the Class
A-1 Fixed Rate Group  Certificates (the "Class A-1  Certificates") and the Class
A-2  Variable  Rate  Group   Certificates  (the  "Class  A-2  Certificates"  and
collectively  with the Class A-1 Certificates,  the "Class A Certificates")  and
(ii) a residual class (the "Class R Certificates"). The Class A Certificates and
the Class R Certificates are hereinafter referred to as the "Certificates."

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

     A. The Company has filed with the Securities and Exchange  Commission  (the
"Commission"),  a  registration  statement  (No.  33-99604)  on Form S-3 for the
registration  under the  Securities  Act of 1933,  as amended  (the  "Act"),  of
Mortgage  Asset Backed  Certificates  (issuable in series),  which  registration
statement,   as  amended  at  the  date  hereof,  has  become  effective.   Such
registration  statement,  as  amended to the date of this  Agreement,  meets the
requirements set forth in Rule 415(a)(1)(vii)  under the Act and complies in all
other material  respects with such Rule.  The Company  proposes to file with the
Commission pursuant to Rule 424(b)(5) under the Act a supplement dated March 11,
1997 to the prospectus dated September 10, 1996 relating to the Certificates and
the method of distribution  thereof and has previously  advised the Underwriters
of  all  further   information   (financial  and  other)  with  respect  to  the
Certificates to be set forth therein. Such registration statement, including the
exhibits  thereto,  as amended at the date  hereof,  is  hereinafter  called the
"Registration Statement";  such prospectus dated September 10, 1996, in the form
in which it will be filed with the Commission  pursuant to Rule 424(b)(5)  under
the Act is hereinafter  called the "Basic  Prospectus";  such  supplement  dated
March 11,  1997 to the Basic  Prospectus,  in the form in which it will be filed
with the Commission pursuant to Rule 424(b)(5) of the Act, is hereinafter called
the  "Prospectus  Supplement";  and the  Basic  Prospectus  and  the  Prospectus
Supplement  together are hereinafter  called the  "Prospectus." The Company will
file with the Commission (i) promptly after receipt from any  Underwriter of any
Computational  Material  (as  defined  herein)  a Form  8-K  incorporating  such
Computational  Materials  and (ii) within  fifteen  days of the  issuance of the
Certificates a report on Form 8-K setting forth specific information  concerning
the related Mortgage Loans (the "8-K").

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


                                       2
<PAGE>

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

     D. There are no actions,  proceedings or investigations pending, or, to the
knowledge of the Company,  threatened,  before any court, governmental agency or
body or other  tribunal (i) asserting  the  invalidity  of this  Agreement,  the
Certificates, the Insurance Agreement, the Indemnification Agreement dated March
11, 1997 (the  "Indemnification  Agreement") among the Company,  the Insurer and
the  Underwriters  or of the Pooling and  Servicing  Agreement,  (ii) seeking to
prevent  the  issuance of the  Certificates  or the  consummation  of any of the
transactions contemplated by this Agreement, the Pooling and Servicing Agreement
or any Subsequent  Transfer Agreement,  (iii) which may,  individually or in the
aggregate, materially and adversely affect the performance by the Company of its
obligations  under, or the validity or  enforceability  of, this Agreement,  the
Certificates,  the Pooling and Servicing  Agreement or any  Subsequent  Transfer
Agreement,  or (iv) which may affect adversely the federal income tax attributes
of the Certificates as described in the Prospectus.

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

     F. This Agreement and the Indemnification Agreement have been duly executed
and  delivered  by the Company,  and the Pooling and  Servicing  Agreement,  the
Insurance  Agreement and any Subsequent Transfer Agreement will be duly executed
and  delivered by the Company,  and each  constitutes  and will  constitute  the
legal, valid and binding obligation of the Company enforceable in


                                       3
<PAGE>

accordance with their respective terms,  except as enforceability may be limited
by  (i)   bankruptcy,   insolvency,   liquidation,   receivership,   moratorium,
reorganization  or other similar laws affecting the enforcement of the rights of
creditors and (ii) general principles of equity,  whether  enforcement is sought
in a proceeding at law or in equity.

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

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

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

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

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

     L.  There has not been any  material  adverse  change,  or any  development
involving a prospective material adverse change, in the condition,  financial or
otherwise,  or in the  earnings,  business or  operations  of the Company or its
subsidiaries, taken as a whole, from December 31, 1996 to the date hereof.

     M. This  Agreement and the Pooling and Servicing  Agreement will conform in
all material respects to the descriptions thereof contained in the Prospectus.

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


                                       4
<PAGE>

to the  suspension  of the  qualification  of the  Certificates  for sale in any
jurisdiction  or the  initiation  or  threatening  of any  proceeding  for  such
purpose.

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

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

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

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

     4.  Purchase,  Sale and Delivery of the  Certificates.  The Company  hereby
agrees,  subject  to the  terms  and  conditions  hereof,  to sell  the  Class A
Certificates to the Underwriters, who, upon the basis of the representations and
warranties herein contained,  but subject to the conditions  hereinafter stated,
hereby agree to purchase the entire  aggregate  principal  amount of the Class A
Certificates  in the  amounts  specified  in  Schedule A hereto.  At the time of
issuance of the  Certificates,  the Initial  Mortgage  Loans will be sold by the
Company to the Trust  pursuant  to the  Pooling  and  Servicing  Agreement.  The
Subsequent  Mortgage  Loans will be purchased by the Trust for inclusion in both
Mortgage Loan Groups, from time to time on or before March 31, 1997. The Company
will be  obligated,  under the Pooling and Servicing  Agreement,  to service the
Mortgage Loans either directly or through sub-servicers.

     The  Class A  Certificates  to be  purchased  by the  Underwriters  will be
delivered  by the  Company to the  Underwriters  (which  delivery  shall be made
through the facilities of The Depository  Trust Company ("DTC")) against payment
of the purchase price therefor,  equal to $24,500,000 of the aggregate principal
amount of the Class A-1 Certificates and $48,500,000 of the aggregate  principal
amount of the Class A-2  Certificates,  plus  interest  accrued at the Class A-1
Asset-backed  Rate on the Class A-1 Certificates  from March 1, 1997 to, but not
including,  the settlement date, by a same day federal funds wire payable to the
order of the  Company.  No  accrued  interest  will be  payable on the Class A-2
Variable Rate Group  Certificates,  which shall be dated their date of delivery.
The  Underwriter's  fee  shall  be 35  basis  points  of  each  of the  Class  A
Certificates.

     Settlement  shall  take  place at the  offices  of Arter &  Hadden,  1801 K
Street, N.W., Washington, D.C. 20006, at 10:00 a.m. (E.S.T.), on March 27, 1997,
or at such other time thereafter as the Representative and the Company determine
(such  time  being  herein  referred  to as the  "Closing  Date").  The  Class A
Certificates  will  be  prepared  in  definitive  form  and in  such  authorized
denominations as the Representative may request,  registered in the name of Cede
& Co., as nominee of DTC.


                                       5
<PAGE>

     The Company  agrees to have the  Certificates  available for inspection and
review by the  Representative in New York City not later than 1:00 p.m. (E.S.T.)
on the business day prior to the Closing Date.

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

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

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

     C. The Company will furnish to the Representative, without charge, executed
copies of the Registration  Statement  (including exhibits thereto) and, so long
as delivery of a Prospectus by the  Underwriters  or a dealer may be required by
the Act, as many copies of the Prospectus,  as amended or supplemented,  and any
amendments and supplements  thereto as the Underwriters may reasonably  request.
The Company  will pay the expenses of printing (or  otherwise  reproducing)  all
offering documents relating to the offering of the Class A Certificates.

     D. As soon as practicable, but not later than sixteen months after the date
hereof,  the  Company  will  cause  the  Trust to make  generally  available  to
Certificate  Owners of the Trust an earnings  statement of the Trust  covering a
period  of at  least  12  months  beginning  after  the  effective  date  of the
Registration Statement which will satisfy the provisions of Section 11(a) of the
Act and, at the option of the Company, will satisfy the requirements of Rule 158
under the Act.

     E.  During a period  of 20  calendar  days  from the date as of which  this
Agreement  is  executed,  neither the Company nor any  affiliate  of the Company
will, without the Representative's prior


                                       6
<PAGE>

written consent (which consent shall not be unreasonably  withheld),  enter into
any agreement to offer or sell mortgage loan asset-backed certificates backed by
mortgage loans, except pursuant to this Agreement.

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

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

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

     I. The Company  will enter into the Pooling and  Servicing  Agreement,  the
Insurance Agreement, and all related agreements on or prior to the Closing Date.

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

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

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


                                       7
<PAGE>

     B. The  Representative  shall  have  received  the  Pooling  and  Servicing
Agreement and the Class A Certificates in form and substance satisfactory to the
Representative,  duly  executed  by all  signatories  required  pursuant  to the
respective terms thereof.

     C.1. The Underwriters shall have received the favorable opinion of the Vice
President  and General  Counsel to the Company,  with  respect to the  following
items, dated the Closing Date, to the effect that:

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

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

          (c) Neither the transfer of the Initial  Mortgage  Loans to the Trust,
     the issuance or sale of the  Certificates  nor the  execution,  delivery or
     performance  by the Company of the Pooling and  Servicing  Agreement,  this
     Agreement,  any Subsequent Transfer  Agreement,  the Insurance Agreement or
     the  Indemnification  Agreement  (A)  conflicts  or will  conflict  with or
     results or will result in a breach of, or constitutes or will  constitute a
     default under,  (i) any term or provision of the articles of  incorporation
     or  bylaws  of the  Company;  (ii) any term or  provision  of any  material
     agreement,  contract,  instrument or  indenture,  to which the Company is a
     party or is bound; or (iii) any order, judgment, writ, injunction or decree
     of any  court  or  governmental  agency  or body or other  tribunal  having
     jurisdiction  over the  Company;  or (B)  results in, or will result in the
     creation or imposition of any lien,  charge or  encumbrance  upon the Trust
     Estate or upon the  Certificates,  except as otherwise  contemplated by the
     Pooling and Servicing Agreement.

          (d) The  endorsement  and delivery of each Note, and the  preparation,
     delivery and recording of an Assignment in recordable form, with respect to
     each Mortgage (in the absence of the delivery of the opinions  described in
     Section  3.5(b)(ii)(y) of the Pooling and Servicing  Agreement),  as and in
     the  manner  contemplated  by  the  Pooling  and  Servicing  Agreement,  is
     sufficient  fully to  transfer to the Trustee for the benefit of the Owners
     all right,  title and interest of the Company in the Note and Mortgage,  as
     noteholder  and  mortgagee or assignee  thereof,  and will be sufficient to
     permit  the  Trustee  to avail  itself of all  protection  available  under
     applicable law against the claims of any present or future creditors of the
     Company  and to prevent  any other sale,  transfer,  assignment,  pledge or
     other  encumbrance  of  the  Mortgage  Loans  by  the  Company  from  being
     enforceable.


                                       8
<PAGE>

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

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

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

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

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

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

          (c) Neither the transfer of the Initial Mortgage Loans to the Trustee,
     the issuance or sale of the  Certificates,  nor the execution,  delivery or
     performance  by the  Company of the Pooling and  Servicing  Agreement,  the
     Insurance Agreement, any Subsequent Transfer Agreement, the Indemnification
     Agreement or this  Agreement  will (a) conflict  with or result in a breach
     of, or  constitute a default under any law, rule or regulation of the State
     of New York or the federal government,  or (b) to such counsel's knowledge,
     without  independent  investigation,  results  in, or will  result  in, the
     creation or


                                       9
<PAGE>

     imposition of any lien, charge or encumbrance upon the Trust Estate or upon
     the  Certificates,  except as  otherwise  contemplated  by the  Pooling and
     Servicing Agreement.

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

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

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

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

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

          (i) Upon  receipt by the  Trustee of the  related  Notes,  endorsed as
     described in the Pooling and  Servicing  Agreement,  and the receipt by the
     Company of the purchase price for the  Certificates  and for so long as the
     Trustee maintains actual physical possession of such Notes, (i) the Trustee
     shall be vested with good and indefeasible  title to, and shall be the sole
     owner of, and shall obtain all right, title and interest of the Company in,
     each Mortgage  Loan,  (ii) in the event that the sale of the Mortgage Loans
     were to be  recharacterized  as a financing  secured by the Mortgage Loans,
     the Trustee has a first perfected  security  interest in the Mortgage Loans
     and (iii) the recordation of the assignments


                                       10
<PAGE>

     of the Mortgages is not required for the Trustee to obtain such rights,  as
     against creditors of, and purported transferees of, the Company.

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

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

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

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

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

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

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


                                       11
<PAGE>

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

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

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

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

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

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

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


                                       12
<PAGE>

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

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

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

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

          1.  the   representations  and  warranties  of  the  Company  in  this
     Agreement, and in the Indemnification Agreement, as of the Closing Date, in
     the Pooling and Servicing Agreement,  in the Insurance Agreement and in all
     related agreements,  as of the date specified in such agreements,  are true
     and  correct,  and the Company has  complied  with all the  agreements  and
     satisfied all the conditions on its part to be performed or satisfied at or
     prior to the Closing Date;

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

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

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


                                       13
<PAGE>

          5. there has been no amendment or other document  filed  affecting the
     articles of  incorporation  or bylaws of the Company  since August 1, 1996,
     and no such  amendment  has been  authorized.  No event has occurred  since
     March 17, 1997,  which has affected the good  standing of the Company under
     the laws of the State of California;

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

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

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

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

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

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

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

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


                                       14
<PAGE>

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

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

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

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

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

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

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

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

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


                                       15
<PAGE>

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

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

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

          6. The  information  set forth  under  the  caption  "THE  CERTIFICATE
     INSURANCE   POLICIES  AND  THE  CERTIFICATE   INSURER"  in  the  Prospectus
     Supplement  dated March 11, 1997,  insofar as such statements  constitute a
     description of the Policies, accurately summarizes the Policies.

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

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

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

     M. There has not  occurred  any  change,  or any  development  involving  a
prospective  change,  in  the  condition,  financial  or  otherwise,  or in  the
earnings,  business or operations,  since December 31, 1996, of (A) the Company,
its subsidiaries and affiliates or since September 30, 1996, of (B) the Insurer,
that is in the Underwriters'  judgment material and adverse and that makes it in
the Underwriter's  judgment  impracticable to market the Class A Certificates on
the terms and in the manner contemplated in the Prospectus.

     N. The  Underwriters  shall have received  from the Insurer a  certificate,
signed by the  President,  a senior vice  president  or a vice  president of the
Insurer, dated the Closing Date, to the effect


                                       16
<PAGE>

that the signer of such  certificate  has carefully  examined the Policies,  the
Insurance Agreement, the Indemnification Agreement and the related documents and
that, to the best of his or her knowledge based on reasonable investigation:

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

          2. The  financial  data  presented  in the table  set forth  under the
     heading "THE CERTIFICATE INSURANCE POLICIES AND THE CERTIFICATE INSURER" in
     the Prospectus  Supplement  presents  fairly the financial  position of the
     Insurer as of December 31, 1995 and September 30, 1996,  respectively,  and
     to the best of the  Insurer's  knowledge  since such date,  no material and
     adverse change has occurred in the financial  position of the Insurer other
     than as set forth in the Prospectus Supplement.

          3. The audited financial  statements dated as of December 31, 1995 and
     the  unaudited  financial   statements  dated  as  of  September  30,  1996
     incorporated  by  reference  into the  Prospectus  Supplement  are true and
     accurate.

          4. The information  which relates to the Insurer or the Policies under
     the caption titled "THE CERTIFICATE  INSURANCE POLICIES AND THE CERTIFICATE
     INSURER" in the  Prospectus  Supplement is true and correct in all material
     respects.

          5. There are no actions, suits,  proceedings or investigations pending
     or, to the best of the Insurer's knowledge, threatened against it at law or
     in  equity  or  before  or by any  court,  governmental  agency,  board  or
     commission or any arbitrator which, if decided adversely,  would materially
     and adversely  affect its condition  (financial or otherwise) or operations
     or which would  materially and adversely  affect its ability to perform its
     obligations under the Policies or the Insurance Agreement dated as of March
     1, 1997 (the  "Insurance  Agreement")  among the  Insurer,  First  Alliance
     Mortgage Company, as Company, First Alliance Mortgage Company, as Servicer,
     and The Chase Manhattan Bank, as Trustee.

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

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

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


                                       17
<PAGE>

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

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

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

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

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

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

     8.  Indemnification and Contribution.  A. Regardless of whether any Class A
Certificates  are sold,  the  Company  will  indemnify  and hold  harmless  each
Underwriter,  each of its respective  officers and directors and each person who
controls  such  Underwriter  within  the  meaning  of the Act or the  Securities
Exchange  Act of 1934 (the "1934  Act"),  against  any and all  losses,  claims,
damages,  or  liabilities  (including the cost of any  investigation,  legal and
other expenses incurred in connection with any amounts paid in settlement of any
action, suit, proceeding or claim asserted), joint or several, to which they may
become  subject,  under the Act,  the 1934 Act or other  federal or state law or
regulation, at common law or otherwise,  insofar as such losses, claims, damages
or liabilities (or actions in respect thereof) arise out of or are based upon an
untrue statement or alleged untrue statement of a material fact contained (i) in
the Registration  Statement,  or any amendment thereof or supplement thereto, or
arise out of or are based upon the omission or alleged omission to state therein
a material fact necessary to make the statements therein, not misleading or (ii)
in the Basic Prospectus or the Prospectus Supplement or any amendment thereto or
supplement  thereto,  or arise out of or are based upon the  omission or alleged
omission  to state  therein a material  fact  necessary  to make the  statements
therein, in light of the


                                       18
<PAGE>

circumstances  under which they were made,  not  misleading,  and will reimburse
each such indemnified party for any legal or other expenses  reasonably incurred
by it in connection with  investigating or defending  against such loss,  claim,
damage,  liability or action;  provided,  however, that the Company shall not be
liable in any such  case to the  extent  that any such  loss,  claim,  damage or
liability  arises out of or is based upon an untrue  statement or alleged untrue
statement or omission or alleged  omission  made therein in reliance upon and in
conformity with written information  furnished to the Company by or on behalf of
an Underwriter specifically for use in connection with the preparation thereof.

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

     C. In case any proceeding (including any governmental  investigation) shall
be instituted  involving any person in respect of which  indemnity may be sought
pursuant  to  Paragraphs  A and B above  such  person  (hereinafter  called  the
indemnified  party) shall promptly notify the person against whom such indemnity
may be sought  (hereinafter  called the indemnifying  party) in writing thereof;
but the  omission  to notify  the  indemnifying  party  shall not  relieve  such
indemnifying party from any liability which it may have to any indemnified party
otherwise than under such Paragraph. The indemnifying party, upon request of the
indemnified  party,   shall  retain  counsel  reasonably   satisfactory  to  the
indemnified  party  to  represent  the  indemnified  party  and any  others  the
indemnifying  party may designate in such  proceeding and shall pay the fees and
disbursements of such counsel related to such proceeding. In any such proceeding
any  indemnified  party shall have the right to retain its own counsel,  but the
fees and  expenses of such counsel  shall be at the expense of such  indemnified
party unless (i) the  indemnifying  party and the  indemnified  party shall have
mutually  agreed to the retention of such counsel,  or (ii) the named parties to
any  such  proceeding   (including  any  impleaded  parties)  include  both  the
indemnifying  party and the indemnified party and representation of both parties
by the same counsel would be inappropriate due to actual or potential  differing
interests between them. It is understood that the indemnifying  party shall not,
in  connection   with  any  proceeding  or  related   proceedings  in  the  same
jurisdiction, be liable for the fees and expenses of more than one separate firm
for all such indemnified  parties,  and that all such fees and expenses shall be
reimbursed as they are incurred. Such firm shall be designated in writing by the
Underwriters in the case of parties  indemnified  pursuant to Paragraph A and by
the  Company in the case of parties  indemnified  pursuant to  Paragraph  B. The
indemnifying  party  shall not be liable for any  settlement  of any  proceeding
effected  without its written  consent,  but if settled  with such consent or if
there is a final judgment for the plaintiff,  the  indemnifying  party agrees to
indemnify the indemnified


                                       19
<PAGE>

party from and against any loss or  liability  by reason of such  settlement  or
judgment.  Notwithstanding the foregoing sentence, if at any time an indemnified
party shall have requested an  indemnifying  party to reimburse the  indemnified
party for fees and expenses of counsel as contemplated  above,  the indemnifying
party  agrees  that it shall be  liable  for any  settlement  of any  proceeding
effected without its written consent if (i) such settlement is entered into more
than 30 days after receipt by such  indemnifying  party of the aforesaid request
and (ii) such indemnifying party shall not have reimbursed the indemnified party
in  accordance  with  such  request  prior  to the date of such  settlement.  No
indemnifying  party shall,  without the prior written consent of the indemnified
party, effect any settlement of any pending or threatened  proceeding in respect
of which any indemnified party is or could have been a party and indemnity could
have been sought  hereunder by such  indemnified  party,  unless such settlement
includes an unconditional  release of such indemnified  party from all liability
on claims that are the subject matter of such proceeding.

     D. If the indemnification  provided for in this Section 8 is unavailable to
an indemnified  party in respect of any losses,  claims,  damages or liabilities
referred to herein,  then each indemnifying  party, in lieu of indemnifying such
indemnified  party,  shall  contribute  to the  amount  paid or  payable by such
indemnified party as a result of such losses, claims, damages or liabilities (i)
in such proportion as is appropriate to reflect the relative  benefits  received
by the Company and the related Underwriters from the sale of the Certificates or
(ii) if the  allocation  provided  by  clause  (i)  above  is not  permitted  by
applicable  law,  in such  proportion  as is  appropriate  to  reflect  not only
relative benefits referred to in clause (i) above but also the relative fault of
the Company and of the related Underwriters in connection with the statements or
omissions that resulted in such losses, claims, damages or liabilities,  as well
as any other relevant equitable considerations.

     The relative benefits received by the Company and the related  Underwriters
shall be deemed to be in such  proportion  so that the  related  Underwriter  is
responsible for that portion  determined by multiplying the total amount of such
losses, claims, damages and liabilities,  including legal and other expenses, by
a fraction,  the  numerator of which is (x) the excess of the  Aggregate  Resale
Price  of the  Class A  Certificates  purchased  by such  Underwriter  over  the
aggregate  purchase price of the Class A Certificates  specified in Section 4 of
this Agreement and the denominator of which is (y) the Aggregate Resale Price of
the Class A  Certificates  purchased  by such  Underwriter  and the  Company  is
responsible  for the  balance,  provided,  however,  that no  person  guilty  of
fraudulent  misrepresentation  (within the meaning of Section  11(f) of the Act)
shall be  entitled  to  contribution  from any person who was not guilty of such
fraudulent   misrepresentation.   For  purposes  of  the  immediately  preceding
sentence,  the "Aggregate  Resale Price" of the Class A Certificates at the time
of any  determination  shall be the weighted  average of the purchase prices (in
each case  expressed as a percentage  of the aggregate  principal  amount of the
Class A Certificates  so  purchased),  determined on the basis of such principal
amounts,  paid to the related  Underwriter  by all  subsequent  purchasers  that
purchased the Class A  Certificates  on or prior to such date of  determination.
The  relative  fault  of the  Company  and  the  related  Underwriter  shall  be
determined by reference  to, among other  things,  whether the untrue or alleged
untrue statement of a material fact or the omission or alleged omission to state
a material fact relates to information supplied by the Company or by the related
Underwriter and the parties' relative intent,  knowledge,  access to information
and opportunity to correct or prevent such statement or omission.

     E. The  Company  and the  Underwriters  agree that it would not be just and
equitable if contribution pursuant to this Section 8 were determined by pro rata
allocation  or by any other method of  allocation  that does not take account of
the  equitable  considerations  referred to in  Paragraph  D. The amount paid or
payable by an indemnified party as a result of the losses,  claims,  damages and
liabilities  referred to in  Paragraph D shall be deemed to include,  subject to
the limitations set forth above, any legal


                                       20
<PAGE>

or other expenses  reasonably  incurred by such indemnified  party in connection
with  investigating or defending any such action or claim.  Notwithstanding  the
provisions  of this  Section  8,  the  Underwriters  shall  not be  required  to
contribute  any  amount in excess of the  amount by which the  Aggregate  Resale
Price  exceeds the amount of any damages that the  Underwriters  have  otherwise
been  required  to pay by reason of any untrue or alleged  untrue  statement  or
omission or alleged omission.

     F. Each  Underwriter  agrees  to  provide  the  Company  no later  than two
Business Days prior to the day on which such  materials are required to be filed
with a copy of any  Computational  Materials (as defined below) produced by such
Underwriter for filing with the Commission on Form 8-K.

     G. Each Underwriter severally agrees,  assuming all information provided to
it by the  Company  is  accurate  and  complete  in all  material  respects,  to
indemnify  and hold  harmless the Company,  each of the  Company's  officers and
directors and each person who controls the Company within the meaning of Section
15 of the  Securities  Act  against  any  and all  losses,  claims,  damages  or
liabilities,  joint or  several,  to which  they may  become  subject  under the
Securities  Act or  otherwise,  insofar  as  such  losses,  claims,  damages  or
liabilities  (or actions in respect  thereof) arise out of or are based upon any
untrue  statement of a material fact  contained in the  Computational  Materials
provided by such Underwriter and agrees to reimburse each such indemnified party
for any  legal  or  other  expenses  reasonably  incurred  by him,  her or it in
connection with investigating or defending or preparing to defend any such loss,
claim,  damage,   liability  or  action  as  such  expenses  are  incurred.  The
obligations  of an  Underwriter  under this Section 8(G) shall be in addition to
any liability which such Underwriter may otherwise have.

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

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

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

     The Company will cause any Computational  Materials (as defined below) with
respect to the Class A  Certificates  which are delivered by any  Underwriter to
the Company to be filed with the Commission on a Current Report on Form 8-K (the
"Form 8-K --  Computational  Materials")  not later  than the date on which such
materials  are  required  to be filed  pursuant  to the  Kidder/PSA  Letters (as
defined below), provided,  however, that the Company shall have no obligation to
file any materials


                                       21
<PAGE>

which, in the reasonable  determination of the Company after  consultation  with
such  Underwriter,  (i) are not required to be filed  pursuant to the Kidder/PSA
Letters or (ii)  contain any  erroneous  information  or untrue  statement  of a
material fact or omit to state a material fact required to be stated  therein or
necessary to make the statements  therein not misleading;  it being  understood,
however,  that the Company  shall have no  obligation to review or pass upon the
accuracy or adequacy of, or to correct, any Computational  Materials provided by
any Underwriter to the Depositor as aforesaid.  For purposes hereof,  as to each
Underwriter,  the term  "Computational  Materials"  shall mean  those  materials
delivered by an  Underwriter  to the Company within the meaning of the no-action
letter dated May 20, 1994 issued by the Division of  Corporation  Finance of the
Commission to Kidder,  Peabody Acceptance  Corporation I and certain affiliates,
the  no-action  letter dated May 27, 1994 issued by the Division of  Corporation
Finance of the Commission to the Public Securities Association and the no-action
letter of February 17, 1995 issued by the  Commission  to the Public  Securities
Association  (together,  the "Kidder/PSA  Letters") for which the filing of such
material is a condition of the relief granted in such letters.

     10. Notices. All communications  hereunder shall be in writing and, if sent
to the Representative,  shall be mailed or delivered or telecopied and confirmed
in writing to the Representative at Prudential Securities Incorporated,  One New
York Plaza, New York, New York 10292,  Attention:  Len Blum; and, if sent to the
Company,  shall be mailed,  delivered or telegraphed and confirmed in writing to
the Company at the address set forth  above,  Attention:  Director of  Secondary
Marketing.

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

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

     13. Successors.  This Agreement will inure to the benefit of and be binding
upon the parties  hereto and their  respective  successors  and  assigns  (which
successors and assigns do not include any


                                       22
<PAGE>

person  purchasing a Certificate  from the  Underwriters),  and the officers and
directors  and  controlling  persons  referred  to in Section 8 hereof and their
respective  successors and assigns,  and no other persons will have any right or
obligations hereunder.

     14.  Applicable  Law;  Venue.  This  Agreement  shall  be  governed  by and
construed in  accordance  with the internal  laws of the State of New York.  Any
action or proceeding  brought to enforce or arising out of any provision of this
Agreement  shall be  brought  only in a state or  federal  court  located in the
Borough of Manhattan,  New York City, New York, and the parties hereto expressly
consent to the  jurisdiction  of such  courts and agree to waive any  defense or
claim of forum non  conveniens  they may have with respect to any such action or
proceeding brought.

     15.  Counterparts.  This  Agreement  may  be  executed  in  any  number  of
counterparts,  each of  which  shall  together  constitute  but one and the same
instrument.

     16.  Amendments  and  Waivers.  This  Agreement  may be amended,  modified,
altered  or  terminated,  and any of its  provisions  waived,  only in a writing
signed on behalf of the parties hereto.


                                       23
<PAGE>

     IN WITNESS  WHEREOF,  the parties hereto hereby  execute this  Underwriting
Agreement, as of the day and year first above written.


                         FIRST ALLIANCE MORTGAGE COMPANY



                                 By: /S/ Mark Mason
                                 ----------------------------------------------
                                     Name:    Mark Mason
                                     Title:   Executive Vice President,
                                              Chief Financial Officer



                                  PRUDENTIAL SECURITIES INCORPORATED,
                                  As Representative of the Several Underwriters



                                  By:      /S/ Murray Weiss
                                  ---------------------------------------------
                                           Name:  Murray Weiss
                                           Title: Director


                     {UNDERWRITING AGREEMENT SIGNATURE PAGE}

<PAGE>

                                   Schedule A

                             CLASS A-1 CERTIFICATES

Underwriters                        Principal                    Purchase Price
- ------------                        ---------                    --------------
                               
Prudential Securities              $14,700,000                     $14,648,550
Incorporated                   
                               
Lehman Brothers Inc.               $ 9,800,000                     $ 9,765,700
                              
         Total

                             CLASS A-2 CERTIFICATES

Underwriters                        Principal                    Purchase Price
- ------------                        ---------                    --------------

Prudential Securities            $29,100,000                       $28,998,150
Incorporated

Lehman Brothers Inc.             $19,400,000                       $19,332,100

         Total


                                                                     EXHIBIT 4.1

                         POOLING AND SERVICING AGREEMENT

                                   Relating to

                       FIRST ALLIANCE MORTGAGE LOAN TRUST

                                     1997-1

                                      Among

                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Company

                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Servicer

                                       and

                            THE CHASE MANHATTAN BANK,
                                   as Trustee

                            Dated as of March 1, 1997

<PAGE>

                                TABLE OF CONTENTS


                                    ARTICLE I

                       DEFINITIONS; RULES OF CONSTRUCTION...................  1
1.1.   Definitions..........................................................  1
1.2.   Use of Words and Phrases............................................. 26
1.3.   Captions; Table of Contents.......................................... 26
1.4.   Opinions............................................................. 26
      
                                   ARTICLE II
      
                    ESTABLISHMENT AND ORGANIZATION OF THE TRUST............. 27
2.1.   Establishment of the Trust........................................... 27
2.2.   Office............................................................... 27
2.3.   Purposes and Powers.................................................. 27
2.4.   Appointment of the Trustee; Declaration of Trust..................... 27
2.5.   Expenses of Trustee.................................................. 27
2.6.   Ownership of the Trust............................................... 27
2.7.   Situs of the Trust................................................... 27
2.8.   Miscellaneous REMIC Provisions....................................... 28
     
                                   ARTICLE III

                    REPRESENTATIONS, WARRANTIES AND COVENANTS
                        OF THE COMPANY AND THE SERVICER;
                   COVENANT OF COMPANY TO CONVEY MORTGAGE LOANS............. 28
3.1.   Representations and Warranties of the Company........................ 28
3.2.   Representations and Warranties of the Servicer....................... 31
3.3.   Representations and Warranties of the Company 
       with Respect to the Mortgage Loans................................... 33
3.4.   Covenants of the Company to Take Certain Actions 
       with Respect to the Mortgage Loans In Certain Situations............. 36
3.5.   Conveyance of the Mortgage Loans..................................... 37
3.6.   Acceptance by Trustee; Certain Substitutions of 
       Mortgage Loans; Certification by Trustee............................. 40
3.7.   Cooperation Procedures............................................... 41
3.8.   Conveyance of the Subsequent Mortgage Loans.......................... 42
      
                                   ARTICLE IV
      
                       ISSUANCE AND SALE OF CERTIFICATES.................... 44
4.1.   Issuance of Certificates............................................. 44
4.2.   Sale of Certificates................................................. 44
      
                                    ARTICLE V
      
                      CERTIFICATES AND TRANSFER OF INTERESTS................ 45
5.1.   Terms................................................................ 45
     
                                        i

<PAGE>

                                                                            Page
                                                                            ----
5.2.   Forms................................................................ 45
5.3.   Execution, Authentication and Delivery............................... 45
5.4.   Registration and Transfer of Certificates............................ 46
5.5.   Mutilated, Destroyed, Lost or Stolen Certificates.................... 47
5.6.   Persons Deemed Owners................................................ 48
5.7.   Cancellation......................................................... 48
5.8.   Limitation on Transfer of Ownership Rights........................... 48
5.9.   Assignment of Rights................................................. 49
      
                                   ARTICLE VI

                                   COVENANTS................................ 49
6.1.   Distributions........................................................ 49
6.2.   Money for Distributions to be Held in Trust; Withholding............. 49
6.3.   Protection of Trust Estate........................................... 50
6.4.   Performance of Obligations........................................... 51
6.5.   Negative Covenants................................................... 51
6.6.   No Other Powers...................................................... 51
6.7.   Limitation of Suits.................................................. 51
6.8.   Unconditional Rights of Owners to Receive Distributions.............. 52
6.9.   Rights and Remedies Cumulative....................................... 52
6.10.           Delay or Omission Not Waiver................................ 52
6.11.           Control by Owners........................................... 53
6.12.           Access to Owners of Certificates' Names and Addresses....... 53
      
                                   ARTICLE VII

                       ACCOUNTS, DISBURSEMENTS AND RELEASES................. 53
7.1.   Collection of Money.................................................. 53
7.2.   Establishment of Accounts............................................ 53
7.3.   The Certificate Insurance Policies................................... 54
7.4    Pre-Funding Account and Capitalized Interest Account................. 55
7.5.   Flow of Funds........................................................ 56
7.6.   Investment of Accounts............................................... 59
7.7.   Eligible Investments................................................. 60
7.8.   Reports by Trustee................................................... 61
7.9.   Additional Reports by Trustee........................................ 63
7.10.  Group II Available Funds Cap Trust................................... 63
       
                                  ARTICLE VIII
       
                  SERVICING AND ADMINISTRATION OF MORTGAGE LOANS............ 64
8.1.   Servicer and Sub-Servicers........................................... 64
8.2.   Collection of Certain Mortgage Loan Payments......................... 65
8.3.   Sub-Servicing Agreements Between Servicer and Sub-Servicers.......... 65
8.4.   Successor Sub-Servicers.............................................. 66
8.5.   Liability of Servicer................................................ 66
      
                                       ii

<PAGE>

                                                                            Page
                                                                            ----

8.6.   No Contractual Relationship Between Sub-Servicer 
       and Trustee or the Owners............................................ 66
8.7.   Assumption or Termination of Sub-Servicing Agreement by Trustee...... 66
8.8.   Principal and Interest Account....................................... 66
8.9.   Delinquency Advances, Compensating Interest and Servicing Advances... 68
8.10.  Purchase of Mortgage Loans........................................... 69
8.11.  Maintenance of Insurance............................................. 69
8.12.  Due-on-Sale Clauses; Assumption and Substitution Agreements.......... 70
8.13.  Realization Upon Defaulted Mortgage Loans............................ 70
8.14.  Trustee to Cooperate; Release of Files............................... 71
8.15.  Servicing Compensation............................................... 72
8.16.  Annual Statement as to Compliance.................................... 72
8.17.  Annual Independent Certified Public Accountants' Reports............. 73
8.18.  Access to Certain Documentation and Information 
       Regarding the Mortgage Loans......................................... 73
8.19.  Assignment of Agreement.............................................. 73
8.20.  Events of Servicing Termination...................................... 73
8.21.  Resignation of Servicer and Appointment of Successor................. 76
8.22.  Waiver of Past Events of Servicing Termination....................... 78
8.23.  Inspections by Certificate Insurer; Errors 
       and Omissions Insurance.............................................. 78
8.24.  Merger, Conversion, Consolidation or 
       Succession to Business of Servicer................................... 79
8.25.  Notices of Material Events........................................... 79
8.26.  Monthly Servicing Report and Servicing Certificate................... 79
8.27.  Indemnification by the Company....................................... 82
8.28.  Indemnification by the Servicer...................................... 82
         
                                   ARTICLE IX

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

                                   THE TRUSTEE.............................. 85
10.1.  Certain Duties and Responsibilities.................................. 85
10.2.  Removal of Trustee for Cause......................................... 88
10.3.  Certain Rights of the Trustee........................................ 89
10.4.  Not Responsible for Recitals or Issuance of Certificates............. 90
10.5.  May Hold Certificates................................................ 90
10.6.  Money Held in Trust.................................................. 90
10.7.  No Lien for Fees..................................................... 90
10.8.  Corporate Trustee Required; Eligibility.............................. 90
10.9.  Resignation and Removal; Appointment of Successor.................... 90
10.10. Acceptance of Appointment by Successor Trustee....................... 92

                                       iii

<PAGE>

10.11. Merger, Conversion, Consolidation or Succession 
       to Business of the Trustee........................................... 92
10.12. Reporting; Withholding............................................... 92
10.13. Liability of the Trustee............................................. 92
10.14. Appointment of Co-Trustee or Separate Trustee........................ 93
10.15  Appointment of Custodians............................................ 94

                                   ARTICLE XI

                                 MISCELLANEOUS.............................. 94
11.1.  Compliance Certificates and Opinions................................. 94
11.2.  Form of Documents Delivered to the Trustee........................... 95
11.3.  Acts of Owners....................................................... 95
11.4.  Notices, etc. to Trustee............................................. 96
11.5.  Notices and Reports to Owners; Waiver of Notices..................... 96
11.6.  Rules by Trustee and the Company..................................... 96
11.7.  Successors and Assigns............................................... 96
11.8.  Severability......................................................... 97
11.9.  Benefits of Agreement................................................ 97
11.10. Legal Holidays....................................................... 97
11.11. Governing Law........................................................ 97
11.12. Counterparts......................................................... 97
11.13. Usury................................................................ 97
11.14. Amendment............................................................ 97
11.15. REMIC Status; Taxes.................................................. 98
11.16. Additional Limitation on Action and Imposition of Tax................100
11.17. Appointment of Tax Matters Person....................................100
11.18. The Certificate Insurer..............................................100
11.19. Maintenance of Records...............................................100
11.20. Notices..............................................................100

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

                                       iv

<PAGE>

     POOLING AND SERVICING  AGREEMENT,  relating to FIRST ALLIANCE MORTGAGE LOAN
TRUST 1997-1,  dated as of March 1, 1997, by and among FIRST  ALLIANCE  MORTGAGE
COMPANY, a California corporation (the "Company"),  the Company in its fiduciary
capacity  as  servicer of the Trust (the  "Servicer"),  and THE CHASE  MANHATTAN
BANK,  a  New  York  banking  corporation,  in  its  capacity  as  trustee  (the
"Trustee").

     WHEREAS,  the Company  wishes to establish  (x) the Trust and two subtrusts
and (y) the Group II  Available  Funds Cap Trust and provide for the  allocation
and  sale  of  the  beneficial   interests   therein  and  the  maintenance  and
distribution thereof;

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

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

     WHEREAS,  The Chase  Manhattan  Bank is willing to serve in the capacity of
Trustee hereunder; and

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

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

                                    ARTICLE I

                       DEFINITIONS; RULES OF CONSTRUCTION

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

     "Account":  Any account established in accordance with Section 7.2, 7.10(a)
or 8.8 hereof.

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

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

     "Appraised  Value":  The  appraised  value of any  Property  based upon the
appraisal or other  valuation made at the time of the origination of the related
Mortgage Loan, or, in the case of a


                                       1
<PAGE>

Mortgage  Loan  which is a  purchase  money  mortgage,  the  sales  price of the
Property  at such time of  origination,  if such  sales  price is less than such
appraised value.

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

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

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

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

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

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

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

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

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

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

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

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

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


                                       2
<PAGE>

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

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

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

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

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

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

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

     "Class  A-1  Pass-Through  Rate":  7.20% per  annum;  provided  that on any
Payment Date after the Clean-Up Call Date, the Class A-1 Pass-Through Rate shall
be the lesser of (x) 7.70% and (y) the Group I Available Funds Cap.

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

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

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


                                       3
<PAGE>

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

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

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

     "Class A-2 Formula Pass-Through Rate": The rate determined by clause (x) of
the definition of "Class A-2 Pass-Through Rate."

     "Class A-2 Pass-Through  Rate": For the initial Payment Date,  5.89%. As of
any Payment Date  thereafter,  the lesser of (x) LIBOR plus,  in the case of any
Payment Date on or prior to the Clean-Up Call Date,  0.22% per annum,  or in the
case of any  Payment  Date  thereafter,  0.44%  per  annum  and (y) the Group II
Available Funds Cap for such Payment Date.

     "Class A-2 Termination Date": March 20, 2027.

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

     "Clean-Up  Call Date":  The date on which the  outstanding  aggregate  Loan
Balance of the  Mortgage  Loans in the Trust has  declined to 10% or less of the
Maximum Collateral Amount.

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

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

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

     "Corporate  Trust Office":  The principal office of the Trustee at 450 West
33rd Street, New York, New York 10001,  attention:  First Alliance Mortgage Loan
Trust 1997-1 or any other office of the Trustee designated as such hereunder.

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

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


                                       4
<PAGE>

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


     "Custodial  Agreement":  The Custodial  Agreement dated as of March 1, 1997
among the Custodian, the Trustee, the Depositor, the Company and the Servicer.

     "Custodian" The Bank of New York, a New York banking corporation.

     "Cut-Off Date": March 1, 1997.

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

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

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

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

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

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


                                       5
<PAGE>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     "Fixed  Rate  Certificate   Insurance  Policy":  The  certificate  guaranty
insurance  policy (number 23491) dated March 27, 1997 issued by the  Certificate
Insurer  to the  Trustee  for  the  benefit  of the  Owners  of  the  Class  A-1
Certificates.


                                       6
<PAGE>

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

     "Funding Period":  With respect to each of Group I and Group II, the period
commencing  on the  Startup  Day and ending on the  earliest to occur of (i) the
date on which the amount on deposit in the  Pre-Funding  Account with respect to
such Group  (exclusive of any Pre-Funding  Account Earnings with respect to such
Group) is less than $100,000, (ii) the date on which the Servicer may be removed
pursuant to Section 8.20(a) or (b) hereof and (iii) March 31, 1997.

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

     "Group I  Amortized  Subordinated  Amount  Requirement":  As of any date of
determination,  the  product of (x) 2.0% and (y) the Group I Maximum  Collateral
Amount.

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

     "Group I Available Funds Cap": The weighted  average of the Coupon Rates on
the Mortgage Loans in Group I less the sum of the rates at which (i) the Group I
Servicing Fee, (ii) the Group I Trustee Fee and (iii) the Group I Premium Amount
are calculated.

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

     "Group I Capitalized Interest Requirement": $35,716.77.

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

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

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

     "Group I Maximum Collateral Amount": $24,500,000.

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

     "Group I Original  Aggregate Loan Balance":  The aggregate Loan Balances of
all  Initial   Mortgage  Loans  in  Group  I  as  of  the  Cut-Off  Date,  i.e.,
$18,563,694.90.

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

     "Group I Premium  Amount":  As to any Payment Date beginning with the third
Payment Date, the product of  one-twelfth of (x) the Group I Premium  Percentage
and (y) the Class A-1 Certificate


                                       7
<PAGE>

Principal  Balance  on  such  Payment  Date  (before  taking  into  account  any
distributions  of  principal  to  be  made  to  the  Owners  of  the  Class  A-1
Certificates on such Payment Date).

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

     "Group I  Principal  Distribution  Amount":  With  respect to the Class A-1
Certificates  on  the  first  Payment  Date,  the  Group  I  Initial   Specified
Subordinated  Amount,  if any and for the first Payment Date and for any Payment
Date thereafter, the lesser of:

     (x)  the Group I Total  Available  Funds  plus any Group I Insured  Payment
          minus the Class A-1 Current Interest for such Payment Date; and

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

          (a)  the Class A-1 Carry-Forward Amount,

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

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

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

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

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

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

          (h)  any moneys released from the Pre-Funding  Account as a prepayment
               of  the  Class  A-1   Certificates  on  the  Payment  Date  which
               immediately follows the end of the Funding Period, and


                                       8
<PAGE>

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

     over 

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

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

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

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

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

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


                                       9
<PAGE>

of (A) the Group I Amortized  Subordinated  Amount  Requirement  and (B) two (2)
times  the  Group  I  Amortized  Subordinated  Amount  Requirement  stated  as a
percentage  of the  Original  Certificate  Principal  Balance  of the  Class A-1
Certificates times the current Class A-1 Certificate Principal Balance, (ii) two
(2) times the excess of (A)  one-half  of the  aggregate  Loan  Balances  of all
Mortgage  Loans in Group I which are 90 or more days  Delinquent  (including REO
Properties)  over (B) three  times  the Group I  Projected  Net  Monthly  Excess
Cashflow as of such Payment Date and (iii) an amount equal to 0.50% of the Group
I Maximum Collateral Amount;  provided,  however,  notwithstanding the above, in
the event that any Group I Insured  Payment or Group II Insured  Payment is made
by the Certificate Insurer, the amount described in this clause (b) shall remain
equal to the Group I Amortized  Subordinated Amount  Requirement.  The Specified
Subordinated  Amount may be reduced or eliminated by the Certificate  Insurer in
its sole  discretion.  Prior to any such reduction or elimination,  the Servicer
and the Certificate Insurer shall give written notice to the Rating Agencies.

     "Group I Subordinated  Amount": As of any Payment Date, the difference,  if
any,  between (x) the sum of (i) the  aggregate  Loan  Balances of the  Mortgage
Loans in  Group I as of the  close of  business  on the last day of the  related
Remittance  Period and (ii) any amount on deposit in the  PreFunding  Account at
such time exclusive of any Pre-Funding  Account  Earnings related to Group I and
(y) the Class A-1 Certificate  Principal  Balance as of such Payment Date (after
taking into account the payment of the Class A-1 Distribution Amount (except for
any portion thereof related to an Insured Payment) on such Payment Date).

     "Group I  Subordination  Deficit":  With respect to Group I and any Payment
Date,  the  amount,  if any,  by which (x) the Class A-1  Certificate  Principal
Balance,  after  taking  into  account  the  payment  of the  Group I  Principal
Distribution  Amount on such  Payment  Date (except any payment to be made as to
principal  from the proceeds of the Fixed Rate  Certificate  Insurance  Policy),
exceeds (y) the sum of (a) the aggregate  Loan Balances of the Mortgage Loans in
Group I as of the close of  business  on the last day of the  related Due Period
and (b) the amount,  if any, on deposit in the Pre-Funding  Account exclusive of
any Pre-Funding  Account Earnings related to Group I as of the close of business
on the last day of the related Remittance Period;  provided that for the purpose
of calculating Loan Balances to determine if a Subordination Deficit exists, the
aggregate  amount of the  principal  component of all  unreimbursed  Delinquency
Advances shall be deducted from the related actual Loan Balances.

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

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

     "Group I Total  Monthly  Excess  Spread":  With  respect to Group I and any
Payment Date, the difference  between (i) the interest which is collected on the
Mortgage Loans in Group I during the related Remittance Period, less the Group I
Servicing  Fee  plus  the  interest  portion  of any  Delinquency  Advances  and
Compensating  Interest  paid by the  Servicer  with  respect to Group I for such
Remittance  Period  and (ii) the sum of (x) the  interest  due on the  Class A-1
Certificates  on such  Payment  Date and (y) the Group I Premium  Amount and the
Group I Trustee Fee, if any, for such Payment Date.

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


                                       10
<PAGE>

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

     "Group II Amortized  Subordinated  Amount  Requirement":  As of any date of
determination,  the product of (x) 2.6% and (y) the Group II Maximum  Collateral
Amount.

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

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

     "Group II Available Funds Cap Carry-Forward Amortization Amount": As of any
Payment  Date,  any amount  distributed  from the Group II  Available  Funds Cap
Carry-Forward  Amount  Account on such Payment Date  pursuant to Section  7.5(e)
hereof.

     "Group II  Available  Funds Cap  Carry-Forward  Amount":  As of any Payment
Date, the excess, if any, of (x) the sum of (i) the excess, if any, equal to (a)
the aggregate  amount of interest due on the Class A-2 Certificates on all prior
Payment Dates,  calculated at the Class A-2 Formula  PassThrough Rate applicable
to each such Payment Date over (b) the  aggregate  amount of interest due on the
Class A-2  Certificates on all prior Payment Dates,  calculated at the Class A-2
Pass-Through Rate applicable to each such Payment Date, (ii) the amount, if any,
described in clause (iii) hereof as of the  immediately  preceding  Payment Date
and (iii) the product of (a)  one-twelfth of the Class A-2 Formula  Pass-Through
Rate on such  Payment  Date and (b) the sum of the amounts  described in clauses
(i) and (ii) preceding over (y) all Group II Available  Funds Cap  Carry-Forward
Amortization Amounts actually funded on all prior Payment Dates.

     "Group II Available Funds Cap Carry-Forward Amount Account":  The Available
Funds Cap  Carry-Forward  Amount Account  established in accordance with Section
7.10 hereof and maintained by the Trustee.

     "Group II Available  Funds Cap Trust":  The First Alliance  Available Funds
Cap Trust 1997-1 created pursuant to Section 7.10(a) hereof.

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

     "Group II Capitalized Interest Requirement": $55,089.84.

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

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

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


                                       11
<PAGE>

the  Servicer on such  Remittance  Date with  respect to Group II, and (iii) all
Compensating  Interest paid by the Servicer on such Remittance Date with respect
to Group II.

     "Group II Maximum Collateral Amount": $48,500,000.

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

     "Group II Original Aggregate Loan Balance":  The aggregate Loan Balances of
all  Initial  Mortgage  Loans  in  Group  II  as  of  the  Cut-Off  Date,  i.e.,
$35,077,095.40.

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

     "Group II Premium  Amount":  As to any  Payment  Date on or after the third
Payment Date, the product of one-twelfth of (x) the Group II Premium  Percentage
and (y) the Class A-2 Certificate Principal Balance on such Payment Date (before
taking into account any  distributions  of principal to be made to the Owners of
Class A-2 Certificates on such Payment Date).

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

     "Group II  Principal  Distribution  Amount":  With respect to the Class A-2
Certificates  on  the  first  Payment  Date,  the  Group  II  Initial  Specified
Subordinated  Amount, if any, and for the first Payment Date and for any Payment
Date thereafter, the lesser of:

     (x)  the Group II Total  Available  Funds plus any Group II Insured Payment
          minus the Class A-2 Current Interest for such Payment Date; and

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

          (a)  the Class A-2 Carry-Forward Amount,

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

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

          (d)  any  Substitution   Amounts   delivered  by  the  Company  or  an
               Originator on the related  Remittance  Date in connection  with a
               substitution  of a Mortgage  Loan in Group II (to the extent such
               Substitution Amounts


                                       12
<PAGE>

               relate to principal), to the extent such Substitution Amounts are
               actually  received  by the  Trustee,  on or prior to the  related
               Remittance Date,

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

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

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

          (h)  any moneys released from the Pre-Funding  Account as a prepayment
               of  the  Class  A-2   Certificates  on  the  Payment  Date  which
               immediately follows the end of the Funding Period, and

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

     over 

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

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

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

     "Group II Reimbursement  Amount": As of any Payment Date, the sum of (x)(i)
all  Group II  Insured  Payments  previously  received  by the  Trustee  and not
previously repaid to the Certificate


                                       13
<PAGE>

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

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

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

     "Group II Subordinated Amount": As of any Payment Date, the difference,  if
any,  between (x) the sum of (i) the  aggregate  Loan  Balances of the  Mortgage
Loans in Group II as of the  close of  business  on the last day of the  related
Remittance  Period and (ii) any amount on deposit in the  PreFunding  Account at
such time exclusive of any Pre-Funding  Account Earnings related to Group II and
(y) the Class A-2 Certificate  Principal  Balance as of such Payment Date (after
taking into account the payment of the Class A-2 Distribution Amount (except for
any portion thereof related to an Insured Payment) on such Payment Date).

     "Group II Subordination  Deficit": With respect to Group II and any Payment
Date,  the  amount,  if any,  by which (x) the Class A-2  Certificate  Principal
Balance,  after  taking  into  account  the  payment  of the Group II  Principal
Distribution  Amount on such  Payment  Date (except any payment to be made as to
principal from the proceeds of the Variable Rate Certificate  Insurance Policy),
exceeds (y) the sum of (a) the aggregate  Loan Balances of the Mortgage Loans in
Group II as of the close of  business  on the last day of the related Due Period
and (b) the amount,  if any, on deposit in the PreFunding  Account  exclusive of
any Pre-Funding Account Earnings related to Group II as of the close of business
on the last day of the related Remittance Period;  provided that for the purpose
of calculating Loan Balances to determine if a Subordination Deficit exists, the
aggregate  amount of the  principal  component of all  unreimbursed  Delinquency
Advances shall be deducted from the related actual Loan Balances.


                                       14
<PAGE>

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

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

     "Group II Total Monthly  Excess  Spread":  With respect to Group II and any
Payment Date, the difference  between (i) the interest which is collected on the
Mortgage Loans in Group II during the related Remittance Period,  less the Group
II Servicing  Fee for such  Remittance  Period plus the interest  portion of any
Delinquency Advances and Compensating Interest paid by the Servicer with respect
to Group II for such Remittance  Period and (ii) the sum of (x) the interest due
on the Class A-2  Certificates on such Payment Date and (y) the Group II Premium
Amount, and the Group II Trustee Fee, if any, for such Payment Date.

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

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

     "Indemnification  Agreement":  The  Indemnification  Agreement  dated as of
March 11, 1997, among the Certificate Insurer, the Company and the Underwriters.

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

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

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

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

     "Insurance  Agreement":  The Insurance Agreement dated as of March 1, 1997,
among the Company, the Servicer,  the Trustee and the Certificate Insurer, as it
may be amended from time to time.

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

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

     "Interest  Accrual Period":  With respect to the Class A-1 Certificates and
any Payment Date, the calendar month immediately  preceding such Payment Date. A
"Calendar  Month"  shall be deemed to be 30 days.  With respect to the Class A-2
Certificates  and any Payment Date,  the period  commencing  on the  immediately
preceding  Payment Date (or in the case of the first Payment  Date,  the Startup
Day) and ending on the day  immediately  preceding the current Payment Date. All
calculations of interest on the Class A-1 Certificates will be made on the basis
of a 360-day year assumed to consist


                                       15
<PAGE>

of twelve  30-day  months  and all  calculations  of  interest  on the Class A-2
Certificates  will be made on the basis of the actual  number of days elapsed in
the related Interest Accrual Period and in a year of 360 days.

     "Interest  Determination Date": With respect to any Interest Accrual Period
for the Class A-2  Certificates,  the second London  Business Day preceding such
Interest Accrual Period.

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

     "Latest  Termination  Date":  The  later  to  occur  of (i) the  Class  A-1
Certificate  Termination  Date and (ii) the  Class A-2  Certificate  Termination
Date.

     "LIBOR":  With  respect to any  Interest  Accrual  Period for the Class A-2
Certificates,  the  rate  determined  by the  Trustee  on the  related  Interest
Determination  Date on the basis of the offered rates of the Reference Banks for
one-month U.S. dollar deposits,  as such rates appear on the Reuters Screen LIBO
Page, as of 11:00 a.m.  (London time) on such  Interest  Determination  Date. On
each Interest  Determination Date, LIBOR for the related Interest Accrual Period
will be established by the Trustee as follows:

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

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

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

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

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

     "Loan Balance":  With respect to each Initial  Mortgage Loan, the principal
balance  thereof  on the  Cut-Off  Date,  and with  respect  to each  Subsequent
Mortgage Loan, the principal balance thereof on the relevant  Subsequent Cut-Off
Date less, in either case, any related Principal  Remittance Amounts relating to
such Mortgage Loan included in previous related Monthly Remittance Amounts that


                                       16
<PAGE>

were  received by the Servicer or any  Sub-Servicer  whether or not delivered to
the Trustee,  however,  that the Loan  Balance for any  Mortgage  Loan which has
become a  Liquidated  Loan  shall be zero as of the first day of the  Remittance
Period  following  the  Remittance  Period in which such Mortgage Loan becomes a
Liquidated Loan, and at all times thereafter.

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

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

     "Maximum Collateral Amount": $73,000,000.

     "Monthly Exception Report": The monthly report delivered by the Servicer to
the Trustee on each Determination  Date,  commencing with the Determination Date
in April 1997,  pursuant to Section  8.8(d)(ii).  Each Monthly  Exception Report
shall cover the immediately preceding Remittance Period and shall consist of (i)
an activity  report of the  Mortgage  Loans  setting  forth the Loan  Balance of
Mortgage Loans as of the first day of the related Remittance  Period,  scheduled
payments due,  Prepayments,  Liquidated  Loan  balances,  and the resulting Loan
Balance  of the  Mortgage  Loans as of the last  day of the  related  Remittance
Period and (ii) separate reports of (a) payoffs, Curtailments,  foreclosures and
bankruptcies  such reports to provide the payment details for each Mortgage Loan
covering the  immediately  preceding  Remittance  Period and any Prepayments not
previously  reported from a prior  Remittance  Period,  and (b)  Prepayments and
delinquencies,  such reports to reflect the current status of each Mortgage Loan
with payment details as of the last day of the related Remittance Period.

     "Monthly Remittance  Amount":  With respect to Group I, the Group I Monthly
Remittance Amount and with respect to Group II, the Group II Monthly  Remittance
Amount.

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

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

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

     "Mortgage  Loans":  Such of the mortgage loans (including  Initial Mortgage
Loans and  Subsequent  Mortgage  Loans)  transferred  and  assigned to the Trust
pursuant to Section  3.5(a) and Section 3.8 hereof,  together with any Qualified
Replacement Mortgages substituted therefor in accordance with this Agreement, as
from time to time are held as a part of the Trust  Estate,  the  Mortgage  Loans
originally so held being identified in the Schedules of Mortgage Loans. The term
"Mortgage  Loan" includes the terms "First  Mortgage Loan" and "Second  Mortgage
Loan." The term "Mortgage  Loan" includes any Mortgage Loan which is Delinquent,
which  relates to a  foreclosure  or which  relates  to a Property  which is REO
Property prior to such  Property's  disposition by the Trust.  Any mortgage loan
which, although


                                       17
<PAGE>

intended  by the  parties  hereto  to have  been,  and  which  purportedly  was,
transferred  and  assigned  to the  Trust  by  the  Company,  in  fact  was  not
transferred  and  assigned  to  the  Trust  for  any  reason   whatsoever  shall
nevertheless be considered a "Mortgage Loan" for all purposes of this Agreement.

     "Mortgage Loan Group": Either Group I or Group II. References herein to the
related Class of Class A Certificates, when used with respect to a Mortgage Loan
Group, shall mean (A) in the case of Group I, the Class A-1 Certificates and (B)
in the case of Group II, the Class A-2 Certificates.

     "Mortgagor": The obligor on a Note.

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

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

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

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

     "Operative  Documents":   Collectively,  this  Agreement,  the  Certificate
Insurance Policies, the Certificates,  the Insurance Agreement, the Underwriting
Agreement,  any  Sub-Servicing  Agreement,  the  Registration  Statement and the
Indemnification Agreement.

     "Original  Aggregate  Loan  Balance":  The  aggregate  Loan Balances of all
Initial Mortgage Loans as of the Cut-Off Date, i.e., $53,640,790.30.

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

         Class A-1 Certificates          $24,500,000
         Class A-2 Certificates          $48,500,000

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

     "Original Group I Pre-Funded Amount": $5,936,305.10

     "Original Group II Pre-Funded Amount": $13,422,904.60

     "Original  Pre-Funded  Amount":  The amount  deposited  in the  Pre-Funding
Account on the  Startup Day from the  proceeds of the sale of the  Certificates,
which amount is $19,359,209.70.

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


                                       18
<PAGE>

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

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

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

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

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

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

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

     "Overfunded  Interest  Amount":  With respect to each  Subsequent  Transfer
Date,  the sum, if any, of (A) with respect to the Class A-1  Certificates,  the
excess of (i) the  product  of (x) a  fraction,  the  numerator  of which is the
aggregate  Loan  Balances of the  Subsequent  Mortgage  Loans related to Group I
acquired by the Trust on such  Subsequent  Transfer Date and the  denominator of
which is the Original  Group I Pre-Funded  Amount and (y) the amount  related to
Group I in the Capitalized  Interest  Account on such  Subsequent  Transfer Date
over (ii) the Group I Capitalized Interest Requirement after taking into account
any  transfers  described in Section  7.4(e)  hereof and (B) with respect to the
Class A-2  Certificates,  the excess of (i) the product of (x) a  fraction,  the
numerator of which is the  aggregate  Loan Balances of the  Subsequent  Mortgage
Loans related to Group II acquired by the Trust on such Subsequent Transfer Date
and the denominator of which is the Original Group II Pre-Funded  Amount and (y)
the  amount  related  to Group II in the  Capitalized  Interest  Account on such
Subsequent Transfer Date over (ii) the Group II Capitalized Interest Requirement
after taking into account any transfers described in Section 7.4(e) hereof.

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

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

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

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


                                       19
<PAGE>

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

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

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

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

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

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

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

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

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

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

     "Pre-Funding  Account Earnings":  With respect to the initial Payment Date,
the actual  investment  earnings  earned  during the period from the Startup Day
through March 31  (inclusive) on the  Pre-Funding  Account during such period as
calculated by the Trustee pursuant to Section 3.8(e) hereof.

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


                                       20
<PAGE>

     "Premium  Percentage":  The  Group I  Premium  Percentage  or the  Group II
Premium Percentage.

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

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

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

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

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

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

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

     "Prospectus": The Company's Prospectus dated September 10, 1996.

     "Prospectus  Supplement":  The First  Alliance  Mortgage  Loan Trust 1997-1
Prospectus Supplement dated March 11, 1997 to the Prospectus.

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

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

     "Qualified  Replacement  Mortgage": A Mortgage Loan substituted for another
pursuant to Section 3.4 or 3.6 hereof,  which (i) bears a fixed rate of interest
if the  Mortgage  Loan to be  substituted  for is in Group I or bears a variable
rate of interest if the Mortgage Loan to be substituted for is in Group II, (ii)
has a Coupon Rate at least equal to the Coupon Rate of the  Mortgage  Loan being
replaced  (which,  in the case of a  Mortgage  Loan in Group  II,  shall  mean a
Mortgage Loan having the same interest rate index,  a margin over such index and
a maximum  interest rate at least equal to those applicable to the Mortgage Loan
being  replaced),  (iii) is of the same or better  property type and the same or
better occupancy status as the replaced Mortgage Loan, (iv) shall be of the same
or better credit  quality  classification  (determined  in  accordance  with the
Originators'  credit  underwriting   guidelines)  as  the  Mortgage  Loan  being
replaced, (v) shall mature no later than May 1, 2027 for Group I and May 1, 2027
for Group II, (vi) has a Combined Loan-to-Value Ratio as of the Cut-Off Date, no
higher than the Combined  Loan-to-Value  Ratio of the replaced  Mortgage Loan at
such time, (vii) has a Loan Balance as


                                       21
<PAGE>

of the related  Replacement  Cut-Off Date equal to or less than the Loan Balance
of the  replaced  Mortgage  Loan as of such  Replacement  Cut-Off  Date,  (viii)
satisfies the criteria set forth from time to time in the definition  thereof at
Section 860G(a)(4) of the Code (or any successor statute thereto) and applicable
to the Trust,  all as  evidenced  by an  Officer's  Certificate  of the  Company
delivered  to the  Trustee  and  the  Certificate  Insurer  prior  to  any  such
substitution,  (ix) is of the same lien  status or better lien status (x) is not
Delinquent, (xi) meets the representations and warranties set out in Section 3.3
hereof and (xii) a valid fixed rate  Mortgage  Loan,  if the Mortgage Loan to be
substituted  for is in Group I, and is a valid  variable rate Mortgage  Loan, if
the Mortgage Loan to be substituted for is in Group II. In the event that one or
more  mortgage  loans are proposed to be  substituted  for one or more  mortgage
loans,  the  Certificate  Insurer may allow the  foregoing  tests to be met on a
weighted  average basis or other aggregate  basis  acceptable to the Certificate
Insurer,  as  evidenced  by a written  approval  delivered to the Trustee by the
Certificate  Insurer,  except that the  requirement  of clauses  (vi) and (viii)
hereof must be satisfied as to each Qualified Replacement Mortgage.

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

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

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

     "Reference Banks":  Bankers Trust Company,  Barclay's Bank PLC, The Bank of
Tokyo and National  Westminster Bank PLC;  provided that if any of the foregoing
banks are not  suitable to serve as a  Reference  Bank,  then any leading  banks
selected by the Trustee which are engaged in transactions in Eurodollar deposits
in the  international  Eurocurrency  market  (i)  with an  established  place of
business in London,  (ii) not controlling,  under the control of or under common
control with the Company or any affiliate thereof, (iii) whose quotations appear
on the Reuters Screen LIBO Page on the relevant Interest  Determination Date and
(iv) which have been designated as such by the Trustee.

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

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

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

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

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

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


                                       22
<PAGE>

     "Remittance  Date":  Any date on which the  Servicer  is  required to remit
moneys on deposit in the  Principal and Interest  Account to the Trustee,  which
shall be the day two Business Days prior to the related Payment Date, commencing
two days prior to the first Payment Date.

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

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

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

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

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

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

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

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

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


                                       23
<PAGE>

property  type,  occupancy  status,  Appraised  Value and the  Originator of the
Mortgage Loan, all as delivered to the Trustee in physical and computer readable
form and delivered to the Certificate Insurer in physical form.

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

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

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

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

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

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

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

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

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

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

     "Startup Day": March 27, 1997.

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

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

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

     "Subordination  Increase  Amount":  With respect to any Mortgage Loan Group
and Payment Date, the lesser of (i) the  Subordination  Deficiency  Amount as of
such Payment Date (after  taking into account the payment of the related Class A
Distribution Amount on such Payment Date


                                       24
<PAGE>

(except for any Subordination Increase Amount)) and (ii) the aggregate amount of
Net Monthly Excess Cashflow to be allocated to such Mortgage Loan Group pursuant
to Sections 7.5(d)(iii)(A) and 7.5(d)(iii)(B) on such Payment Date.

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

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

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

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

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

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

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

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

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

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

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

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

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


                                       25
<PAGE>

     "Trust": First Alliance Mortgage Loan Trust 1997-1, the trust created under
this Agreement.

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

     "Trustee":  The Chase  Manhattan  Bank  located on the date of execution of
this  Agreement at 450 West 33rd Street,  New York,  New York 10001,  not in its
individual  capacity  but  solely  as  Trustee  under  this  Agreement,  and any
successor hereunder.

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

     "Underwriters": Prudential Securities Incorporated and Lehman Brothers Inc.

     "Underwriting Agreement":  The Underwriting Agreement dated as of March 11,
1997 between the Underwriters and the Company.

     "Variable Rate  Certificate  Insurance  Policy":  The certificate  guaranty
insurance  policy (number 23492) dated March 27, 1997 issued by the  Certificate
Insurer  to the  Trustee  for  the  benefit  of the  Owners  of  the  Class  A-2
Certificates.

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

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

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


                                       26
<PAGE>

                                   ARTICLE II

                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST

     Section  2.1.  Establishment  of the Trust.  The  parties  hereto do hereby
create  and  establish,  pursuant  to the laws of the State of New York and this
Agreement, the Trust, which, for convenience,  shall be known as "First Alliance
Mortgage Loan Trust 1997-1" and which shall contain two subtrusts.

     Section  2.2.  Office.  The  office  of the  Trust  shall be in care of the
Trustee,  at 450 West 33rd Street,  New York,  New York 10001,  or at such other
address as the Trustee may designate by notice to the Company, the Servicer, the
Owners and the Certificate Insurer.

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

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

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

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

     Section 2.7. Situs of the Trust.  It is the intention of the parties hereto
that the  Trust  constitute  a trust  under  the laws of the  State of New York;
provided  that it is  understood  that the Files may be held by the Custodian on
behalf of the Trustee  outside the State of New York.  The Trust will be created
and  administered  in, the State of New York. The Trust's only office will be at
the office of the Trustee as set forth in Section 2.2 hereof.


                                       27
<PAGE>

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

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

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

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


                     Class                   Final Scheduled Payment Date
                     -----                   ----------------------------
        
            Class A-1 Certificates                    June 20, 2028
        
            Class A-2 Certificates                    March 20, 2027
    
                                   ARTICLE III
                    REPRESENTATIONS, WARRANTIES AND COVENANTS
                        OF THE COMPANY AND THE SERVICER;
                  COVENANT OF COMPANY TO CONVEY MORTGAGE LOANS

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

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

          (b) The  execution  and  delivery  of  this  Agreement  and the  other
     Operative  Documents to which the Company is a party by the Company and its
     performance  and  compliance  with the terms of this  Agreement  and of the
     other Operative  Documents to which it is a party have been duly authorized
     by all necessary  corporate  action on the part of the Company and will not
     violate


                                       28
<PAGE>

     the Company's  Articles of  Incorporation or Bylaws or constitute a default
     (or an event which, with notice or lapse of time, or both, would constitute
     a  default)  under,  or result in the breach  of,  any  material  contract,
     agreement or other  instrument  to which the Company is a party or by which
     the  Company  is bound,  or  violate  any  statute  or any  order,  rule or
     regulation  of any  court,  governmental  agency or body or other  tribunal
     having jurisdiction over the Company or any of its properties.

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

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

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

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

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

          (h) All actions, approvals, consents, waivers, exemptions,  variances,
     franchises, orders, permits,  authorizations,  rights and licenses required
     to be taken, given or obtained, as the case


                                       29
<PAGE>

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

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

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

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

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

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

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

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

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

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

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


                                       30
<PAGE>

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

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

          (a) The Servicer is a corporation duly organized, validly existing and
     in good standing under the laws of the State of California. The Servicer is
     in compliance  with the laws of each state in which any Property is located
     to the extent  necessary to enable it to perform its obligations  hereunder
     and is in good standing as a foreign  corporation in each  jurisdiction  in
     which the nature of its business,  or the properties owned or leased by it,
     make such qualification necessary. The Servicer has all requisite corporate
     power and  authority  to own and operate its  properties,  to carry out its
     business as  presently  conducted  and as proposed to be  conducted  and to
     enter into and discharge its obligations under this Agreement and the other
     Operative  Documents to which it is a party.  The Servicer has equity of at
     least  $20,000,000,  as determined in accordance  with  generally  accepted
     accounting principles.

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

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

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

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


                                       31
<PAGE>

     Mortgage Loans or the Servicer's  performance  hereunder or under the other
     Operative Documents to which the Servicer is a party.

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

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

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

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

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

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

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

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


                                       32
<PAGE>

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

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

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

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

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

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

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

          (i) The  information  with respect to each Initial  Mortgage  Loan and
     Subsequent  Mortgage  Loan set forth in the  related  Schedule  of Mortgage
     Loans is true and  correct  as of the  Cut-Off  Date (or in the case of the
     Subsequent  Mortgage Loans, on the related  Subsequent  Transfer Date); the
     Group I Original Aggregate Loan Balance in the Trust as of the Cut-Off Date
     is $18,563,694.90  and the Group II Original  Aggregate Loan Balance in the
     Trust as of the CutOff Date is $35,077,095.40;

          (ii) All of the  original  or  certified  documentation  set  forth in
     Section 3.5 (including all material documents related thereto) with respect
     to each Initial Mortgage Loan has


                                       33
<PAGE>

     been or will be delivered to the Trustee on the Startup Day (or in the case
     of the Subsequent  Mortgage Loans, on the related Subsequent Transfer Date)
     or as otherwise provided in Section 3.5;

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

          (iv) The Note related to each Initial Mortgage Loan in Group I bears a
     fixed Coupon Rate of at least 8.750% per annum and the Note related to each
     Mortgage  Loan in Group II bears a current  Coupon Rate of at least  6.950%
     per annum;

          (v) No more  than  0.24% of the  Mortgage  Loans  were 30 or more days
     Delinquent;

          (vi) As of the  Cut-Off  Date,  no more  than  1.03%  of the  Original
     Aggregate  Loan  Balance  of the  Initial  Mortgage  Loans  is  secured  by
     Properties located within any single zip code area;

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

          (viii) As of the  Cut-Off  Date,  no more than  1.50% and 1.38% of the
     Group I Original Aggregate Loan Balance and the Group II Original Aggregate
     Loan Balance,  respectively,  are secured by condominiums,  townhouses,  or
     planned unit developments;

          (ix) As of the Cut-Off Date, no more than 3.29% and 4.20% of the Group
     I Original  Aggregate Loan Balance and the Group II Original Aggregate Loan
     Balance, respectively, are secured by investor-owned Properties;

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

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

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

          (xiii) No more than 0.24% of the Original  Aggregate Loan Balance,  is
     secured by Second Mortgage Loans;

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

          (xv) The gross  margin  range for Six Month  LIBOR  Loans is 4.490% to
     10.490%  and,  the gross margin for all Six Month LIBOR Loans when added to
     the current index, creates the fully-indexed range;

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


                                       34
<PAGE>

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

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

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

          (xx) Each Mortgage  Loan is secured by a Property  having an appraised
     value of less than $555,900;

          (xxi)  The first Due Date of each  Initial  Mortgage  Loan is no later
     than June 1, 1997;

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

          (xxiii) Each Mortgage  Loan  constitutes  a qualified  mortgage  under
     Section   860G(a)(3)(A)  of  the  Code  and  Treasury  Regulations  Section
     1-860G-2(a)(1).

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

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


                                       35
<PAGE>

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

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

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


                                       36
<PAGE>

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

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

     Section  3.5.   Conveyance  of  the  Mortgage   Loans.   (a)  The  Company,
concurrently with the execution and delivery hereof, hereby transfers,  assigns,
sets over and otherwise conveys without recourse, to the Trustee for the benefit
of the Owners of the Certificates and the Certificate  Insurer, all right, title
and interest of the Company in and to each Initial  Mortgage  Loan listed on the
Schedules  of Mortgage  Loans  delivered  by the Company on the Startup Day, all
right,  title and  interest in and to  principal  and  interest due on each such
Initial  Mortgage  Loan after the Cut-Off Date (other than payments of principal
due and interest accrued on or before the Cut-Off Date) and all its right, title
and  interest in and to all  Insurance  Policies;  provided,  however,  that the
Company  reserves  and  retains  all its  right,  title and  interest  in and to
principal  (including  Prepayments)  collected and principal and interest due on
each Initial  Mortgage Loan on or prior to the Cut-Off Date. The transfer by the
Company of the Initial  Mortgage  Loans and the  Subsequent  Mortgage  Loans set
forth on the  Schedules  of Mortgage  Loans is  absolute  and is intended by the
Owners and all parties hereto to be treated as a sale by the Company.

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

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

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

          (i) cause to be  delivered,  on or prior to the Startup Day (except as
     otherwise  stated below) without  recourse to the  Custodian,  on behalf of
     Trustee, on the Startup


                                       37
<PAGE>

     Day with  respect to each Initial  Mortgage  Loan listed on the Schedule of
     Mortgage  Loans or on each  Subsequent  Transfer  Date with respect to each
     Subsequent Mortgage Loan:

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

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

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

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

               (e) the original  assignment  of Mortgage for each  Mortgage Loan
          conveying the Mortgage to The Chase  Manhattan Bank, as Trustee of the
          First Alliance  Mortgage Loan Trust 1997-1,  which assignment shall be
          in form and substance  acceptable  for recording in the state or other
          jurisdiction  where the mortgaged  property is located and,  within 75
          Business  Days  following  the Startup Day with respect to the Initial
          Mortgage Loans, or within 75 Business Days of each Subsequent Transfer
          Date  with  respect  to the  Subsequent  Mortgage  Loans,  a  recorded
          assignment of each such Mortgage;  provided that in the event that the
          Mortgage Loan was acquired by the related  Originator in a merger, the
          assignment of Mortgage must be by the "(related Originator), successor
          by  merger  to  (name  of  predecessor)";  and in the  event  that the
          Mortgage  Loan was acquired or  originated  by the related  Originator
          while doing  business  under another name,  the assignment of Mortgage
          must be by the  "(related  Originator),  formerly  known as  (previous
          name)"  (subject  to the  foregoing,  and  where  permitted  under the
          applicable laws of the  jurisdiction  where the mortgaged  property is
          located,   the   assignments  of  Mortgage  may  be  made  by  blanket
          assignments for Mortgage Loans covering mortgaged  properties situated
          within the same county or other permitted  governmental  subdivision);
          and


                                       38
<PAGE>

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

          (ii) except  with  respect to  Mortgage  Loans  covered by opinions of
     counsel  delivered in the manner set forth below  ("Assignment  Opinions"),
     cause,  as soon as possible but no more than 75 Business Days following the
     Startup  Day with  respect  to the  Initial  Mortgage  Loans,  or within 75
     Business  Days  of  each  Subsequent  Transfer  Date  with  respect  to the
     Subsequent Mortgage Loans, the Originators to deliver to the Custodian,  on
     behalf of the Trustee,  copies of all Mortgage  assignments  submitted  for
     recording,  together with a list of (x) all Mortgages for which no Mortgage
     assignment has yet been  submitted for recording by the related  Originator
     (y) reasons why the related  Originator has not yet submitted such Mortgage
     assignments for recording; provided, however, that with respect to Mortgage
     Loans subject to jurisdiction in the states of California, Colorado, Idaho,
     Illinois, Ohio, Oregon,  Pennsylvania,  Washington,  Georgia and Arizona an
     Originator  shall not be required to record an  assignment of a Mortgage if
     the Company  furnishes to the Trustee and the  Certificate  Insurer,  on or
     before the Startup Day with respect to the Initial  Mortgage  Loans,  or on
     each  Subsequent  Transfer  Date with  respect to the  Subsequent  Mortgage
     Loans, at the Company's expense,  the Assignment  Opinions which opine that
     recording  is not  necessary  to perfect  the rights of the  Trustee in the
     related Mortgage (in form satisfactory to the Certificate Insurer,  Moody's
     and Standard & Poor's);  provided  further,  however,  notwithstanding  the
     delivery  of any legal  opinions,  each  assignment  of  mortgage  shall be
     recorded  upon  the  earliest  to occur  of:  (i) the  instructions  by the
     Certificate  Insurer to so record such assignments (such instructions shall
     be given by the Certificate  Insurer using  reasonable  discretion) or (ii)
     the  occurrence of an Event of Servicing  Termination.  With respect to any
     Mortgage assignment set forth on the aforementioned list which has not been
     submitted  for  recording  for a  reason  other  than  a lack  of  original
     recording  information  or with  respect to  Mortgages  not  covered by the
     Assignment Opinions, the Custodian,  on behalf of the Trustee shall make an
     immediate  demand on the Company to cause such Mortgage  assignments  to be
     prepared and shall inform the Certificate  Insurer of the Company's failure
     to  cause  such  Mortgage  assignments  to  be  prepared.  Thereafter,  the
     Custodian  and the Trustee  shall  cooperate  in  executing  any  documents
     prepared by the Certificate  Insurer and submitted to the Custodian and the
     Trustee in connection with this provision.  Following the expiration of the
     75-Business  Day  period  following  the  Startup  Day with  respect to the
     Initial  Mortgage  Loans,  or within 75  Business  Days of each  Subsequent
     Transfer Date with respect to the Subsequent Mortgage Loans and except with
     respect to Mortgages covered by the Assignment Opinions,  the Company shall
     cause to be  prepared  a Mortgage  assignment  for any  Mortgage  for which
     original  recording  information  is  subsequently  received by the related
     Originator and shall promptly deliver a copy of such Mortgage assignment to
     the Custodian, on behalf of the Trustee.

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

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


                                       39
<PAGE>

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

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

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

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

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

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

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

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

     (a) The Trustee agrees to cause the Custodian to execute and deliver to the
Company,  the Servicer and the Certificate Insurer on the Startup Day an Initial
Certification  in the form annexed hereto as Exhibit E to the effect that, as to
each  Mortgage  Loan listed in the  Schedules of Mortgage  Loans (other than any
Mortgage Loan paid in full or any Mortgage Loan specifically  identified in such
certification as not covered by such certification),  (i) all documents required
to be delivered to it pursuant


                                       40
<PAGE>

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

     (b)  If  in  the  process  of  reviewing   the  Files  and   preparing  the
certifications  referred to above the Custodian, on behalf of the Trustee, finds
any  document or documents  constituting  a part of a File which is not properly
executed,  has not been received within the specified  period or is unrelated to
the Mortgage Loans  identified in the Schedules of Mortgage  Loans,  or that any
Mortgage Loan does not conform as to loan number and address as set forth in the
Schedules of Mortgage  Loans,  the  Custodian,  on behalf of the Trustee,  shall
promptly notify the Company and the Certificate  Insurer.  The Company shall use
reasonable efforts to cure any such defect within 60 days from the date on which
the Company was notified of such  defect,  and if the Company does not cure such
defect in all material  respects  during such period,  the Company will (or will
cause the  related  Originator  or an  affiliate  of the Company to) on the next
succeeding  Remittance  Date  (i)  substitute  in lieu of such  Mortgage  Loan a
Qualified  Replacement  Mortgage and deliver the Substitution  Amount applicable
thereto to the Servicer  for deposit in the  Principal  and Interest  Account or
(ii) purchase such Mortgage Loan at a purchase  price equal to the Loan Purchase
Price  thereof,  which  purchase  price shall be  delivered  to the Servicer for
deposit in the  Principal  and Interest  Account.  In  connection  with any such
proposed  purchase  or  substitution  the Company  shall cause at the  Company's
expense to be delivered to the Trustee and to the Certificate Insurer an opinion
of counsel experienced in federal income tax matters stating whether or not such
a proposed  purchase or substitution  would constitute a Prohibited  Transaction
for the Trust or would  jeopardize  the status of the Trust as a REMIC,  and the
Company  shall only be  required  to take  either such action to the extent such
action would not constitute a Prohibited  Transaction for the Trust or would not
jeopardize  the  status  of the  Trust  as a REMIC.  Any  required  purchase  or
substitution,  if delayed by the absence of such opinion shall nonetheless occur
upon the earlier of (i) the  occurrence  of a default or imminent  default  with
respect to the Mortgage Loan or (ii) the delivery of such opinion.

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

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

     (c) The Servicer  shall  maintain  such  accurate  and  complete  accounts,
records and computer systems  pertaining to each File as shall enable it and the
Trustee to comply with this Agreement.  In performing its  recordkeeping  duties
the Servicer shall act in accordance with the servicing


                                       41
<PAGE>

standards set forth in this Agreement.  The Servicer shall conduct,  or cause to
be conducted,  periodic audits of its accounts,  records and computer systems as
set forth in Sections 8.16 and 8.17 hereof.  The Servicer shall promptly  report
to the Trustee any failure on its part to  maintain  its  accounts,  records and
computer  systems as herein  provided and promptly  take  appropriate  action to
remedy any such failure.

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

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

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

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


                                       42
<PAGE>

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

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

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

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

          (v) the Funding Period shall not have ended;

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

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

          (viii) the  Certificate  Insurer  retains the right to adjust the loss
     coverage  requirements,   including,  but  not  limited  to  the  Specified
     Subordinated Amount, if the final pool of Mortgage Loans differs materially
     from the Initial  Mortgage  Loan pool.  Prior to any such  adjustment,  the
     Certificate Insurer shall give written notice to the Rating Agencies.

     (c) The obligation of the Trust to purchase  Subsequent  Mortgage Loans for
addition to Group I on a Subsequent  Transfer  Date is subject to the  following
requirements:  (i) such  Subsequent  Mortgage  Loan  may not be 30 or more  days
contractually  delinquent as of the related  Subsequent  Cut Off Date;  (ii) the
remaining  term to maturity of such  Subsequent  Mortgage Loan may not exceed 30
years;  (iii) such Subsequent  Mortgage Loan will have a Combined  Loan-to-Value
Ratio of not more than 80% and (iv)  following  the purchase of such  Subsequent
Mortgage  Loans by the Trust,  the  Mortgage  Loans  (including  the  Subsequent
Mortgage  Loans) in Group I (a) will have a weighted  average  Coupon Rate of at
least 10.07%; (b) will have a weighted average Combined  Loan-to-Value  Ratio of
not more than  58.57%;  (c) will have an  average  current  loan  balance of not
greater than $79,600 and not more than 4.5% of the Mortgage Loans in Group I may
have  a  principal   balance  in  excess  of  $225,000   and  will  satisfy  the
representations and warranties set forth in Section 3.3 hereof. In addition, the
final pool of  Mortgage  Loans in Group I shall  conform to the  guidelines  set
forth in paragraph 28 of the "Commitment to Issue a Financial Guaranty Insurance
Policy  dated  March 25,  1997"  from the  Certificate  Insurer  to the  Company
relating to the Fixed Rate Certificate Insurance Policy.


                                       43
<PAGE>

     (d) The obligation of the Trust to purchase  Subsequent  Mortgage Loans for
addition to Group II on a Subsequent  Transfer  Date is subject to the following
requirements:  (i) such  Subsequent  Mortgage  Loan  may not be 30 or more  days
contractually  delinquent as of the related  Subsequent  Cut Off Date;  (ii) the
remaining  term to maturity of such  Subsequent  Mortgage Loan may not exceed 30
years;  (iii) such  Subsequent  Mortgage Loan will have a Combined Loan to Value
Ratio of not more than 80%; and (iv)  following the purchase of such  Subsequent
Mortgage  Loans by the Trust,  the  Mortgage  Loans  (including  the  Subsequent
Mortgage  Loans) in Group II (a) will have a weighted  average coupon rate of at
least 8.80%;  (b) will have a weighted  average  Combined Loan to Value Ratio of
not more than  62.43%;  and (c) will have an average  current  loan  balance not
greater than  $89,000,  no Mortgage  Loan with a principal  balance in excess of
$535,000  and not more than 4.62% of the  Mortgage  Loans in Group II may have a
principal balance in excess of $225,000 and (d) will satisfy the representations
and warranties set forth in Section 3.3 hereof.  In addition,  the final pool of
Mortgage  Loans in  Group  II  shall  conform  to the  guidelines  set  forth in
paragraph 28 of the "Commitment to Issue a Financial  Guaranty  Insurance Policy
dated March 25, 1997 from the Certificate Insurer to the Company relating to the
Variable Rate Certificate Insurance Policy.

     (e) In  connection  with each  Subsequent  Transfer Date and on the Payment
Date  occurring in April 1997, the Trustee shall  determine:  (i) the amount and
correct   dispositions  of  the  Group  I  and  Group  II  Capitalized  Interest
Requirements,  Overfunded Interest Amounts, Pre-Funding Account Earnings and the
Pre-Funded  Amount and (ii) any other  necessary  matters in connection with the
administration  of the  Pre-Funding  Account  and of  the  Capitalized  Interest
Account.  In the event that any amounts are  released as a result of an error in
calculation  to the Owners or the Company from the  Pre-Funding  Account or from
the Capitalized  Interest Account,  such Owners or the Company shall immediately
repay such amounts to the Trustee.

                                   ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

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

     Section 4.2. Sale of  Certificates.  At 10:00 a.m. Eastern Standard Time on
the  Startup  Date,  at the  offices  of Arter & Hadden,  1801 K  Street,  N.W.,
Washington,  D.C. 20006, the Company will sell and convey the Mortgage Loans and
the money,  instruments and other property  related thereto to the Trustee,  and
the Trustee will (i) deliver to the Underwriter the Class A Certificates with an
aggregate  Percentage  Interest in each Class equal to 100%,  registered  in the
name of Cede & Co. or in such  other  names as the  Underwriters  shall  direct,
against  payment of the purchase  price thereof by wire transfer of  immediately
available funds to the Trustee,  (ii) deliver to First Alliance Residual Holding
Company a Class R Certificate,  with a Percentage  Interest equal to 99.99%, and
(iii)  deliver to the Company a Class R Certificate  with a Percentage  Interest
equal to 0.01%.  Upon the  Trustee's  receipt of the entire net  proceeds of the
sale of the Class A Certificates  the Company shall instruct the Trustee to: (a)
deposit (i) an amount equal to the Original Pre-Funded Amount in the Pre-Funding
Account  and (ii) an amount  equal to  $90,806.61  in the  Capitalized  Interest
Account  contributed  by the Company out of such proceeds or otherwise,  (b) pay
any fees and expenses  identified  by the Company and (c) pay to the Company the
balance  after  deducting  such  amounts.  The Company shall pay directly to the
Certificate Insurer the Initial Premiums.


                                       44
<PAGE>

                                    ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

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

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

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

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

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

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

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


                                       45
<PAGE>

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

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

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

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

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

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

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

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

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

     With respect to Class A Certificates registered in the Register in the name
of Cede & Co., as nominee of the Depository,  the Company,  the Servicer and the
Trustee shall have no


                                       46
<PAGE>

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

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

     (h) In the event that (i) the Depository or the Company advises the Trustee
and the Certificate  Insurer in writing that the Depository is no longer willing
or able to discharge  properly its  responsibilities  as nominee and  depository
with  respect to the Class A  Certificates  and the  Company  or the  Trustee is
unable to locate a  qualified  successor  or (ii) the Company at its sole option
elects to terminate the book-entry  system through the  Depository,  the Class A
Certificates  shall no longer be restricted to being  registered in the Register
in the name of Cede & Co. (or a successor nominee) as nominee of the Depository.
At that time, the Company may determine  that the Class A Certificates  shall be
registered in the name of and deposited with a successor  depository operating a
global  book-entry  system,  as may be  acceptable  to  the  Company  and at the
Company's  expense,  or such depository's  agent or designee but, if the Company
does not select such  alternative  global  book-entry  system,  then the Class A
Certificates  may be registered in whatever name or names  registered  Owners of
Class A Certificates  transferring  Class A  Certificates  shall  designate,  in
accordance with the provisions hereof.

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

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


                                       47
<PAGE>

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

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

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

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

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

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

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


                                       48
<PAGE>

such  transferee  is not a Plan.  Each holder of a Class R  Certificate,  by his
acceptance  thereof,  shall be deemed for all purposes to have  consented to the
provisions of this Section 5.8(b).

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

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

                                   ARTICLE VI

                                    COVENANTS

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

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

     (b) The Trustee on behalf of the Trust shall  comply with all  requirements
of the Code and applicable  state and local law with respect to the  withholding
from any distributions made by it to


                                       49
<PAGE>

any Owner of any applicable  withholding  taxes imposed thereon and with respect
to any applicable reporting requirements in connection therewith.

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

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

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

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

          (iii) enforce any of the Mortgage Loans; or

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

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

     (b) The  Trustee  shall  have  the  power to  enforce,  shall  enforce  the
obligations  of the  other  parties  to this  Agreement  and of the  Certificate
Insurer,  by action, suit or proceeding at law or equity and shall also have the
power to enjoin, by action or suit in equity,  any acts or occurrences which may
be unlawful or in violation of the rights of the Owners; provided, however, that
nothing in this  Section  shall  require  any action by the  Trustee  unless the
Trustee shall first (i) have been  furnished  indemnity  satisfactory  to it and
(ii) when required by this Agreement, have been requested to take such action by
a majority of the  Percentage  Interests  represented  by the affected  Class or
Classes of Class A Certificates


                                       50
<PAGE>

then  Outstanding  or, if there are no longer any affected  Class A Certificates
then outstanding,  by such majority of the Percentage  Interests  represented by
the Class R Certificates.

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

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

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

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

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

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

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

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

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

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

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

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


                                       51
<PAGE>

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

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

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

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

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

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

     In the event the Trustee shall receive conflicting or inconsistent requests
and indemnity from two or more groups of Owners,  each  representing less than a
majority  of the  applicable  Class of  Certificates,  the  Trustee  in its sole
discretion  may determine what action,  if any, shall be taken,  notwithstanding
any other provision of this Agreement.

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

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

     Section 6.10.  Delay or Omission Not Waiver.  No delay of the Trustee,  the
Certificate  Insurer or any Owner of any  Certificate  to exercise  any right or
remedy under this  Agreement to any Event of Default shall impair any such right
or remedy or constitute a waiver of any such Event of


                                       52
<PAGE>

Default or an acquiescence therein. Every right and remedy given by this Article
VI or by law to the  Trustee,  the  Certificate  Insurer  or the  Owners  may be
exercised  from time to time,  and as often as may be deemed  expedient,  by the
Trustee, the Certificate Insurer or the Owners, as the case may be.

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

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

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

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

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

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

                                   ARTICLE VII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

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

     Section 7.2.  Establishment of Accounts.  (a) The Company shall cause to be
established,  and the Trustee shall maintain,  at the Corporate Trust Office,  a
Certificate Account to be held


                                       53
<PAGE>

by the  Trustee so long as the  Trustee  qualifies  as a  Designated  Depository
Institution  and if the  Trustee  does not so  qualify,  then by any  Designated
Depository Institution in the name of the Trust for the benefit of the Owners of
the Certificates and the Certificate Insurer, as their interests may appear.

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

     Section 7.3. The Certificate  Insurance  Policies.  (a) (i) On the Business
Day prior to each Payment Date the Trustee shall  determine  with respect to the
immediately  following  Payment Date,  the amount on deposit in the  Certificate
Account on such Payment Date and  available to be  distributed  to the Owners on
such  Payment  Date with  respect  to Group I  (disregarding  the sum of (x) the
amount of any Insured  Payments  and (y) the amount of any  expected  investment
earnings)  and equal to the sum of (A) such amount  excluding  the amount of any
Total Monthly Excess  Cashflow from Group I included in such amount plus (B) any
amount of Total  Monthly  Excess  Cashflow  from  either  Group to be applied on
account of Group I on such Payment Date to the Class A-1  Certificates  plus (C)
any  deposit to the  Certificate  Account  from the  Pre-Funding  Account or the
Capitalized Interest Account expected to be made with respect to Group I on such
Payment Date. The amount described in clause (A) of the preceding  sentence with
respect to each  Payment Date is the "Group I Available  Funds";  the sum of the
amounts  described in clauses (A), (B) and (C) of the  preceding  sentence  with
respect to each Payment Date is the "Group I Total Available Funds."

     (ii) On the  Business  Day prior to each Payment  Date,  the Trustee  shall
determine with respect to the immediately  following Payment Date, the amount on
deposit in the  Certificate  Account on such  Payment  Date and  available to be
distributed  to the  Owners  on such  Payment  Date  with  respect  to  Group II
(disregarding  the sum of (x) the  amount of any  Insured  Payments  and (y) the
amount of any expected  investment  earnings),  and equal to the sum of (A) such
amount  excluding the amount of any Total Monthly Excess  Cashflow from Group II
included in such amount plus (B) any amounts of Total  Monthly  Excess  Cashflow
from either  Group to be applied on account of Group II on such  Payment Date to
the Class A-2 Certificates plus (C) any deposit to the Certificate  Account from
the Pre-Funding Account or the Capitalized  Interest Account expected to be made
with respect to Group II on such Payment  Date.  The amount  described in clause
(A) of the preceding sentence with respect to each Payment Date is the "Group II
Available  Funds";  the sum of the amounts described in clauses (A), (B) and (C)
of the  preceding  sentence  with  respect to each Payment Date is the "Group II
Total Available Funds".

     (b) If (i) the Class A-1 Current  Interest for any Payment Date exceeds the
Group I Total  Available  Funds for such  Payment Date after  deducting  amounts
payable  therefrom,  if any,  for the  Group I  Premium  Amount  and the Group I
Trustee Fee due on such Payment Date and/or (ii) a Group I Subordination Deficit
exists for such  Payment  Date (any such event being a "Group I Total  Available
Funds Shortfall"),  the Trustee shall complete a Notice in the form of Exhibit A
to the Fixed Rate  Certificate  Insurance  Policy and submit  such notice to the
Certificate  Insurer no later than 12:00 noon New York City time on the Business
Day preceding  such Payment Date as a claim for an Insured  Payment in an amount
equal to such Group I Total Available  Funds  Shortfall.  Similarly,  if (i) the
Class A-2  Current  Interest  for any  Payment  Date  exceeds the Group II Total
Available Funds for such Payment Date after deducting amounts payable therefrom,
if any, for the Group II Premium Amount and the Group II Trustee Fee due on such
Payment  Date and/or  (ii) the Group II  Subordination  Deficit  exists for such
Payment  Date  (any  such  event  being  a  "Group  II  Total   Available  Funds
Shortfall"), the Trustee shall complete a Notice in the form of Exhibit A to the
Variable Rate Certificate Insurance Policy and submit


                                       54
<PAGE>

such  notice to the  Certificate  Insurer no later than 12:00 noon New York City
time on the Business Day  preceding  such Payment Date as a claim for an Insured
Payment in an amount equal to such Group II Total Available Funds Shortfall.

     (c) The Certificate  Insurer shall forward to the Trustee Insured  Payments
at such time and in the manner  specified in the related  Certificate  Insurance
Policy.  Upon receipt of Insured Payments from the Certificate Insurer on behalf
of Owners,  the Trustee shall deposit such Insured  Payments in the  Certificate
Account and shall distribute such Insured Payments,  or the proceeds thereof, in
accordance with Section  7.5(d)(iv) to the Owners of the Class A Certificates of
the related Class.

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

     Section 7.4 Pre-Funding Account and Capitalized Interest Account (a) On the
Startup Day, the Company  will  deposit,  on behalf of the Owners of the Class A
Certificates,  in the Pre- Funding Account the Original  Pre-Funded Amount, from
the proceeds of the sale of the Class A  Certificates  in an amount equal to the
sum of (i) the Original Group I Pre-Funded Amount, from the proceeds of the sale
of the Class A-1 Certificates and (ii) the Original Group II Pre-Funded  Amount,
from the proceeds of the sale of the Class A-2 Certificates.

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

     (c) On or before the April 1997 Payment Date,  the Trustee  shall  withdraw
from the Pre-Funding  Account the amount  (exclusive of any related  Pre-Funding
Account Earnings still on deposit therein) remaining in the Pre-Funding Account,
with  respect to each Group of  Mortgage  Loans and  deposit  such amount to the
Certificate Account, for the benefit of the Owners of the related  Certificates,
as applicable.

     (d) On or before the April 1997 Payment Date,  the Trustee  shall  transfer
from  the  Pre-Funding  Account  to  the  Capitalized   Interest  Account,   the
Pre-Funding Account Earnings, if any, applicable to such Payment Date.


                                       55
<PAGE>

     (e) On or before the April 1997  Payment  Date the Trustee  shall  transfer
from the  Capitalized  Interest  Account to the  Certificate  Account,  (i) with
respect  to Group I,  the  Group I  Capitalized  Interest  Requirement  for such
Payment  Date and (ii)  with  respect  to Group  II,  the  Group II  Capitalized
Interest Requirement for such Payment Date.

     (f) On each Subsequent  Transfer Date the Trustee shall distribute from the
Capitalized  Interest Account the Overfunded  Interest Amount (calculated by the
Trustee on the day prior to such Subsequent Transfer Date) to the Company and on
the Payment Date in April 1997, the Trustee shall  distribute to the Company any
amounts remaining in the Capitalized  Interest Account after taking into account
the  transfers on such Payment Date  described in clause (e) above.  Thereafter,
the Capitalized Interest Account shall be closed. All amounts, if any, remaining
in the  Capitalized  Interest  Account on such day shall be  transferred  to the
Company.

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

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

     (c) [Reserved].

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

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


                                       56
<PAGE>

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

     (A)  first,  such Total Monthly Excess  Cashflow with respect to each Group
          shall be allocated to the payment of the related Class A  Distribution
          Amount pursuant to clause (iv) below on such Payment Date with respect
          to  the  related  Mortgage  Loan  Group  in an  amount  equal  to  the
          difference,  if any,  between  (x) the  related  Class A  Distribution
          Amount  (calculated  only with respect to clause (y) of the definition
          of the related Group I or Group II Principal  Distribution  Amount and
          without any  Subordination  Increase Amount) for such Payment Date and
          (y) the  Available  Funds with respect to such Mortgage Loan Group for
          such Payment Date (the amount of such difference being the "Group I or
          the Group II Available  Funds  Shortfall"  with respect to the related
          Mortgage Loan Group);

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

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

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

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

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

     (B)  second,   the  Net  Monthly  Excess   Cashflow   remaining  after  the
          application  described  in clause (A) above shall be used to reduce to
          zero, through the


                                       57
<PAGE>

          allocation of a  Subordination  Increase  Amount to the payment of the
          related Class A Distribution Amount pursuant to clause (iv) below, any
          Subordination  Deficiency  Amounts with respect to the other  Mortgage
          Loan Group;

     (C)  third,  an amount  equal to the  lesser of (i) any  portion of the Net
          Monthly Excess Cashflow remaining after the applications  described in
          clauses  (A) and (B)  above  and (ii) the  excess  of (a) the Group II
          Available  Funds Cap  Carry-Forward  Amount for such Payment Date over
          (b) the amount  then on deposit  in the Group II  Available  Funds Cap
          Carry-Forward  Amount  Account  shall  be  allocated  to the  Group II
          Available Funds Cap Carry-Forward Amount Account.

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

(iv) fourth,  following the making by the Trustee of all allocations,  transfers
     and  disbursements  described  above under Section 7.3 hereof and the prior
     clauses of this Section 7.5, from amounts  (including  any related  Insured
     Payment which shall be paid only to the Owners of the Class A Certificates)
     then on deposit in the  Certificate  Account  with  respect to the  related
     Mortgage Loan Group, the Trustee shall distribute in the following order of
     priority:

     (A)  from the  amounts  then on deposit  in the  Certificate  Account  with
          respect to Group I, to the Owners of the Class A-1  Certificates,  the
          Class A-1 Current  Interest  thereon  until the Class A-1  Certificate
          Termination Date;

     (B)  from the  amounts  then on deposit  in the  Certificate  Account  with
          respect to Group I, to the Owners of the Class A-1  Certificates,  the
          Group I Principal  Distribution Amount until the Class A-1 Certificate
          Termination Date.

     (C)  from the  amounts  then on deposit  in the  Certificate  Account  with
          respect to Group II, to the Owners of the Class A-2 Certificates,  the
          Class A-2 Current Interest until the Class A-2 Certificate Termination
          Date; and

     (D)  from the  amounts  then on deposit  in the  Certificate  Account  with
          respect to Group II, to the Owners of the Class A-2 Certificates,  the
          Group II Principal Distribution Amount until the Class A-2 Certificate
          Termination Date;

     Notwithstanding  anything to the contrary herein,  the amounts described in
     Section  7.5(d)(iv)(A)  and (C)  shall be  distributed  prior to all  other
     allocations,  distributions and transfers  described in Section 7.3 and 7.5
     hereof (other than the amount described in Section 7.5(d)(i)).

(v)  fifth,  following the making by the Trustee of all  allocations,  transfers
     and  disbursements  described  above under Section 7.3 hereof and the prior
     clauses  of  this  Section  7.5,  from  amounts  then  on  deposit  in  the
     Certificate  Account for both  Mortgage  Loan  Groups,  the  Trustee  shall
     distribute  to the Owners of the Class R  Certificates,  the  Residual  Net
     Monthly Excess Cashflow, if any, for such Payment Date.


                                       58
<PAGE>

     (e) On each Payment Date the Trustee shall  distribute to the Owners of the
Class A-2  Certificates  the  amount,  if any,  then on  deposit in the Group II
Available Funds Cap Carry-Forward Amount Account.

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

     Section 7.6.  Investment of Accounts.  (a) So long as no event described in
Sections  8.20(a)  or (b) hereof  shall have  occurred  and be  continuing,  and
consistent  with any  requirements of the Code, all or a portion of the Accounts
held by the Trustee shall be invested and  reinvested by the Trustee in the name
of the  Trustee for the benefit of the Owners and the  Certificate  Insurer,  as
their  interests may appear,  directed in writing by the Servicer on the Closing
Date and  from  time to time  thereafter,  in one or more  Eligible  Investments
bearing  interest  or sold at a  discount.  During the  continuance  of an event
described  in Sections  8.20(a) or (b) hereof and  following  any removal of the
Servicer,  the Certificate Insurer shall direct such investments.  No investment
in any Account  shall mature later than the second  Business Day  preceding  the
next Payment Date.

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

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

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

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

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

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

     (f) Each  institution at which the Certificate  Account is maintained shall
invest the funds therein in Eligible  Investments,  which shall mature not later
than the Business Day next  preceding  the related  Payment Date (except that if
such Eligible Investment is an obligation of the institution that maintains such
account,  then such Eligible Investment shall mature not later than such Payment
Date) and, in each case, shall not be sold or disposed of prior to its maturity.
All such Eligible  Investments shall be made in the name of the Trustee, for the
benefit of the Owners and the Certificate Insurer. All


                                       59
<PAGE>

income and gain (net of any losses)  realized from any such  investment of funds
on deposit in the  Certificate  Account shall be for the benefit of the Servicer
as  servicing  compensation  and shall be  remitted  to it monthly  as  provided
herein. The amount of any realized losses in the Certificate Account incurred in
any such account in respect of any such investments  shall promptly be deposited
by the Servicer in the Certificate Account or paid to the Trustee as applicable.
The Trustee in its fiduciary  capacity shall not be liable for the amount of any
loss  incurred in respect of any  investment or lack of investment of funds held
in the Certificate Account and made in accordance with this Section 7.6(f).

     (g) The Servicer shall give notice to the Trustee, the Company, each Rating
Agency,  and the  Certificate  Insurer of any proposed change of the location of
the  Certificate  Account not later than 30 days and not more than 45 days prior
to any change thereof.

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

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

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

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

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

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

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

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

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

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

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

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


                                       60
<PAGE>

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

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

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

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

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

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

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

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

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

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

          (ix) the amounts, if any, of any Realized Losses in each Mortgage Loan
     Group  for the  related  Remittance  Period  and the  cumulative  amount of
     Realized Losses in each Mortgage Loan Group since the Startup Day;

          (x) for the  related  Remittance  Period  and  cumulatively  since the
     Startup Day,  the number and  aggregate  Loan Balance of Mortgage  Loans in
     each Group bought back by the


                                       61
<PAGE>

     Servicer or the Company  pursuant to Sections 3.4, 3.6 and 8.10 (identified
     separately for each such section);

          (xi) the  amount of any  Group II  Available  Funds Cap  Carry-Forward
     Amount;

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

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

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

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

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

          (ii) the number and aggregate  Loan Balances of all Mortgage  Loans in
     each  Mortgage  Loan  Group and  percentage  (based on the  aggregate  Loan
     Balances of the Mortgage  Loans in such Mortgage Loan Group) in foreclosure
     proceedings  (and whether any such Mortgage  Loans are also included in any
     of the statistics described in the foregoing clause (i));

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

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

          (v) the aggregate  Loan Balance of all Mortgage  Loans,  the aggregate
     Loan Balance of the  Mortgage  Loans in each Group and the  aggregate  Loan
     Balance of the Initial


                                       62
<PAGE>

     Mortgage Loans and the Subsequent Mortgage Loans in each Group in each case
     after giving effect to any payment of principal on such Payment Date; and

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

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

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

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

     Section 7.10. Group II Available Funds Cap Trust. (a) The parties hereto do
hereby  create and  establish a trust for the benefit of the Owners of the Class
A-2  Certificates,  the "First  Alliance  Available Funds Cap Trust 1997-1" (the
"Group II Available  Funds Cap Trust").  The Group II Available  Funds Cap Trust
shall  include the Group II Available  Funds Cap  Carry-Forward  Amount  Account
which is held by the  Trustee  in the name of the Group II  Available  Funds Cap
Trust for the benefit of the Owners of the Class A-2 Certificates.

     (b) On each Payment Date the Trustee  shall receive the  distributions,  if
any,  made to the Group II  Available  Funds Cap  Carry-Forward  Amount  Account
pursuant to Section  7.5(d)(iii)(C) hereof on such Payment Date and deposit such
payment to the Group II Available Funds Cap Carry-Forward Amount Account.

     (c) On each  Payment  Date the Trustee  shall  pursuant  to Section  7.5(e)
withdraw from the Group II Available Funds Cap Carry-Forward  Amount Account and
distribute to the Owners of the Class A-2 Certificates the amount,  if any, then
on deposit in the Group II Available Funds Cap CarryForward Amount Account.

     (d) It is the  intention of the parties  that the Group II Available  Funds
Cap Trust  constitute a trust under the laws of the State of New York. The Group
II Available Funds Cap Trust will be created and  administered in, and the Group
II Available Funds Cap Carry-Forward Amount Account maintained by the Trustee on
behalf of the Group II  Available  Funds Cap Trust will be located in, the State
of New York. Payments will be received by the Group II Available Funds Cap Trust
only in the State of New York,  and payments  from the Group II Available  Funds
Cap Trust will be made only from the State of New York.


                                       63
<PAGE>

                                  ARTICLE VIII

                 SERVICING AND ADMINISTRATION OF MORTGAGE LOANS

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

     (b) The duties of the Servicer shall include  collecting and posting of all
payments,  responding to inquiries of  Mortgagors or by federal,  state or local
government  authorities  with  respect  to  the  Mortgage  Loans,  investigating
delinquencies,  reporting tax  information to Mortgagors in accordance  with its
customary  practices and  accounting  for  collections,  furnishing  monthly and
annual  statements  to  the  Trustee  with  respect  to  distributions,   paying
Compensating  Interest and making  Delinquency  Advances and Servicing  Advances
pursuant hereto. The Servicer shall follow its customary standards, policies and
procedures in performing its duties as Servicer.  The Servicer  shall  cooperate
with  the  Trustee  and  furnish  to  the  Trustee  with  reasonable  promptness
information  in its  possession as may be necessary or appropriate to enable the
Trustee to perform its tax reporting duties hereunder. The Trustee shall furnish
the  Servicer  with any powers of  attorney  and other  documents  necessary  or
appropriate to enable the Servicer to carry out its servicing and administrative
duties hereunder.

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

     (d) The parties intend that the Trust (other than the  Pre-Funding  Account
and the Capitalized  Interest  Account) shall constitute and that the affairs of
Trust shall (other than the  Pre-Funding  Account and the  Capitalized  Interest
Account)  shall be conducted so as to qualify it as a REMIC.  In  furtherance of
such  intention,  the Servicer  covenants  and agrees that it shall act as agent
(and the  Servicer is hereby  appointed  to act as agent) on behalf of the Trust
and that in such  capacity  it shall:  (i) use its best  efforts to conduct  the
affairs of the Trust at all times that any Class of Certificates are outstanding
so as to maintain the status of the Trust as a REMIC under the REMIC Provisions;
(ii) not knowingly or  intentionally  take any action or omit to take any action
that would cause the  termination of the REMIC status of the Trust or that would
subject  the Trust to tax and (iii)  exercise  reasonable  care not to allow the
Trust to receive  income  from the  performance  of  services or from assets not
permitted under the REMIC Provisions to be held by a REMIC.

     (e) The  Servicer  may,  and is hereby  authorized  to,  perform any of its
servicing  responsibilities with respect to all or certain of the Mortgage Loans
through  a  Sub-Servicer  as it may  from  time  to time  designate  but no such
designation of a Sub-Servicer shall serve to release the Servicer


                                       64
<PAGE>

from any of its obligations under this Agreement.  Such Sub-Servicer  shall have
all the rights and powers of the Servicer  with respect to such  Mortgage  Loans
under this Agreement.

     (f)  Without  limiting  the  generality  of the  foregoing,  but subject to
Sections  8.13  and  8.14,  the  Servicer  in its own  name or in the  name of a
Sub-Servicer  may be authorized  and  empowered  pursuant to a power of attorney
executed  and  delivered  by the  Trustee to execute and  deliver,  on behalf of
itself,  the Owners and the Trustee or any of them, (i) any and all  instruments
of  satisfaction  or cancellation or of partial or full release or discharge and
all other  comparable  instruments  with respect to the Mortgage  Loans and with
respect to the Properties, (ii) to institute foreclosure proceedings or obtain a
deed in lieu of foreclosure so as to effect  ownership of any Property on behalf
of the Trustee and (iii) to hold title to any Property upon such  foreclosure or
deed in lieu of foreclosure on behalf of the Trustee;  provided,  however,  that
Section  8.14(a)  shall  constitute a power of attorney  from the Trustee to the
Servicer to execute an instrument  of  satisfaction  (or  assignment of mortgage
without  recourse)  with  respect  to any  Mortgage  Loan  paid in full (or with
respect to which  payment in full has been  escrowed).  Subject to Sections 8.13
and 8.14,  the Trustee shall execute a power of attorney to the Servicer and any
Sub-Servicer  and furnish them with any other  documents as the Servicer or such
Sub-Servicer   shall  reasonably   request  to  enable  the  Servicer  and  such
Sub-Servicer to carry out their respective  servicing and administrative  duties
hereunder.

     (g)  The  Servicer  shall  give  prompt  notice  to  the  Trustee  and  the
Certificate  Insurer of any action,  of which the Servicer has actual knowledge,
to (i) assert a claim  against  the Trust or (ii) assert  jurisdiction  over the
Trust.

     (h)  Servicing  Advances  incurred by the Servicer or any  Sub-Servicer  in
connection with the servicing of the Mortgage Loans  (including any penalties in
connection  with the payment of any taxes and  assessments  or other charges) on
any Property shall be recoverable  by the Servicer or such  Sub-Servicer  to the
extent described in Section 8.9(c) and in Section 7.5(d)(iii)(D) hereof.

     Section 8.2. Collection of Certain Mortgage Loan Payments. (a) The Servicer
shall, to the extent such procedures shall be consistent with this Agreement and
the terms and  provisions  of any  applicable  Insurance  Policies  follow  such
collection  procedures  as it follows from time to time with respect to mortgage
loans in its servicing  portfolio  that are  comparable  to the Mortgage  Loans;
provided that the Servicer  shall always at least follow  collection  procedures
that are consistent with or better than standard industry practices.  Consistent
with the foregoing,  the Servicer may in its discretion (i) waive any assumption
fees, late payment charges,  charges for checks returned for insufficient funds,
prepayment  fees,  if any, or other fees which may be  collected in the ordinary
course of  servicing  the Mortgage  Loans,  (ii) if a Mortgagor is in default or
about to be in default  because of a Mortgagor's  financial  condition,  arrange
with the Mortgagor a schedule for the payment of delinquent  payments due on the
related Mortgage Loan; provided,  however, the Servicer shall not reschedule the
payment of delinquent payments more than one time in any twelve (12) consecutive
months  with  respect  to any  Mortgagor  or (iii)  modify  payments  of monthly
principal and interest on any Mortgage Loan becoming subject to the terms of the
Soldiers' and Sailors' Civil Relief Act of 1940, as amended,  in accordance with
the Servicer's general policies of the comparable mortgage loans subject to such
Act.

     (b) The  Servicer  shall hold in escrow on behalf of the related  Mortgagor
all  Prepaid  Installments   received  by  it,  and  shall  apply  such  Prepaid
Installments as directed by such Mortgagor and as set forth in the related Note.

     Section 8.3.  Sub-Servicing  Agreements Between Servicer and Sub-Servicers.
The Servicer  may enter into  Sub-Servicing  Agreements  for any  servicing  and
administration of Mortgage


                                       65
<PAGE>

Loans with any institution  which is acceptable to the  Certificate  Insurer and
which is in  compliance  with the laws of each state  necessary  to enable it to
perform its obligations under such Sub-Servicing  Agreement and (x) has (i) been
designated an approved  seller-servicer  by FHLMC or FNMA for Mortgage Loans and
(ii) has  equity  of at least  $5,000,000,  as  determined  in  accordance  with
generally accepted  accounting  principles or (y) is a Servicer  Affiliate.  The
Servicer  shall give  notice to the  Certificate  Insurer and the Trustee of the
appointment of any Sub-Servicer and shall furnish to the Certificate Insurer and
the  Trustee  a copy of  such  Sub-Servicing  Agreement.  For  purposes  of this
Agreement,  the Servicer  shall be deemed to have received  payments on Mortgage
Loans when any Sub-Servicer has received such payments.  Any such  Sub-Servicing
Agreement  shall be  consistent  with and not  violate  the  provisions  of this
Agreement.

     Section  8.4.  Successor  Sub-Servicers.  The Servicer  may  terminate  any
Sub-Servicing  Agreement in  accordance  with the terms and  conditions  of such
Sub-Servicing  Agreement and either itself directly service the related Mortgage
Loans or enter into a Sub-Servicing Agreement with a successor Sub-Servicer that
qualifies under Section 8.3.

     Section 8.5.  Liability of Servicer.  The Servicer shall not be relieved of
its obligations under this Agreement notwithstanding any Sub-Servicing Agreement
or  any  of  the  provisions  of  this  Agreement   relating  to  agreements  or
arrangements  between the  Servicer and a  Sub-Servicer  or  otherwise,  and the
Servicer  shall be  obligated  to the same  extent  and under the same terms and
conditions as if it alone were servicing and  administering  the Mortgage Loans.
The Servicer  shall be entitled to enter into any agreement  with a Sub-Servicer
for  indemnification  of the Servicer by such Sub-Servicer and nothing contained
in such  Sub-Servicing  Agreement  shall  be  deemed  to limit  or  modify  this
Agreement.  The Trust shall not indemnify the Servicer for any losses due to the
Servicer's negligence.

     Section 8.6. No Contractual  Relationship  Between Sub-Servicer and Trustee
or the  Owners.  Any  Sub-Servicing  Agreement  and any  other  transactions  or
services relating to the Mortgage Loans involving a Sub-Servicer shall be deemed
to be  between  the  Sub-Servicer  and the  Servicer  alone and the  Certificate
Insurer,  the Trustee  and the Owners  shall not be deemed  parties  thereto and
shall have no claims, rights, obligations, duties or liabilities with respect to
any Sub-Servicer except as set forth in Section 8.7.

     Section  8.7.  Assumption  or  Termination  of  Sub-Servicing  Agreement by
Trustee. In connection with the assumption of the  responsibilities,  duties and
liabilities and of the authority,  power and rights of the Servicer hereunder by
the  Trustee  pursuant to Section  8.20,  it is  understood  and agreed that the
Servicer's  rights and  obligations  under any  Sub-Servicing  Agreement then in
force  between the Servicer and a  Sub-Servicer  may be assumed or terminated by
the  Trustee at its option  without  the  payment of a fee  notwithstanding  any
contrary provision in any Sub-Servicing Agreement.

     The Servicer  shall,  upon  reasonable  request of the Trustee,  but at the
expense of the  Servicer,  deliver to the assuming  party  documents and records
relating to each Sub-Servicing  Agreement and an accounting of amounts collected
and held by it and  otherwise  use its best  reasonable  efforts  to effect  the
orderly and efficient  transfer of the Sub-Servicing  Agreements to the assuming
party.

     Section 8.8. Principal and Interest Account.

     (a) The Servicer  shall  establish in the name of the Trust for the benefit
of the Owners of the  Certificates  and the Certificate  Insurer and maintain at
one or more  Designated  Depository  Institutions  the  Principal  and  Interest
Account.  The funds held in the  Principal  and  Interest  Account  shall not be
commingled with any other funds.


                                       66
<PAGE>

     Subject to Subsection (c) below,  the Servicer and any  Sub-Servicer  shall
deposit  all  receipts  related to the  Mortgage  Loans into the  Principal  and
Interest  Account on a daily  basis (but no later  than the first  Business  Day
after receipt).

     Subject to  Subsection  (c) below,  within one Business Day  following  the
Startup Day, the Company  and/or the Servicer  shall  deposit into the Principal
and Interest Account all receipts related to the related Mortgage Loans received
after the Cut-Off Date.

     (b) Any  investment of funds in the  Principal  and Interest  Account shall
mature  or be  withdrawable  at par on or  prior to the  immediately  succeeding
Remittance  Date.  All funds in the Principal  and Interest  Account may only be
held (i)  uninvested,  up to the limits  insured by the FDIC or (ii) invested in
Eligible Investments.  The Principal and Interest Account shall be held in trust
in the name of the Trust and for the benefit of the Owners of the  Certificates.
Any  investment  earnings on funds held in the  Principal  and Interest  Account
shall be for the  account of the  Servicer  and may only be  withdrawn  from the
Principal and Interest Account by the Servicer on the second Business Day of the
month for the investment  earnings for the previous calendar month. The Servicer
shall withdraw from the Principal and Interest  Account held by the Trustee,  on
the second  Business  Day of the month,  investment  earnings  for the  previous
calendar  month.  The Servicer  shall  deposit into the  Principal  and Interest
Account the amount of all losses on  investment  of funds in the  Principal  and
Interest Account upon request from the Trustee. Any references herein to amounts
on deposit in the Principal  and Interest  Account shall refer to amounts net of
investment earnings.

     (c) The Servicer  shall deposit to the  Principal and Interest  Account all
principal and interest  collections  on the Mortgage  Loans  received  after the
Cut-Off Date, including any Prepayments and Net Liquidation  Proceeds,  all Loan
Purchase Prices and  Substitution  Amounts received or paid by the Servicer with
respect to the  Mortgage  Loans,  other  recoveries  or  amounts  related to the
Mortgage Loans received by the Servicer,  Compensating  Interest and Delinquency
Advances together with any amounts which are reimbursable from the Principal and
Interest  Account but net of (i) the Servicing Fee with respect to each Mortgage
Loan and other  servicing  compensation  to the Servicer as permitted by Section
8.15 hereof, (ii) principal (including  Prepayments) due on the related Mortgage
Loans on or prior to the Cut-Off Date,  (iii)  interest  accruing on the related
Mortgage Loans on or prior to the Cut-Off Date and (iv) Net Liquidation Proceeds
to the extent  such Net  Liquidation  Proceeds  exceed  the Loan  Balance of the
related Mortgage Loan.

     (d) (i) The Servicer may make  withdrawals  from the Principal and Interest
Account only for the following purposes:

     (A)  to  effect  the  timely  remittance  to the  Trustee  of  the  Monthly
          Remittance Amounts due on the Remittance Date;

     (B)  to reimburse  itself pursuant to Section 8.9(a) hereof for unrecovered
          Delinquency Advances and Servicing Advances;

     (C)  to withdraw investment earnings on amounts on deposit in the Principal
          and Interest Account;

     (D)  to withdraw  amounts  that have been  deposited to the  Principal  and
          Interest Account in error; and


                                       67
<PAGE>

     (E)  to clear and terminate the  Principal and Interest  Account  following
          the termination of the Trust Estate pursuant to Article IX hereof.

     (ii) On the Determination Date of each month,  commencing in April 1997 the
Servicer shall send to the Trustee the Monthly  Exception  Report  detailing the
payments on the Mortgage Loans during the prior Remittance Period and certifying
the amounts and purpose of withdrawals  permitted pursuant to (d) above from the
Principal and Interest Account. Such report shall contain the specified data, as
described  in  Section  8.26  hereof,  and  shall  be in the  form  and have the
specifications as may be agreed to between the Servicer, the Certificate Insurer
and the Trustee from time to time.

     (iii) On each Remittance Date,  commencing in April 1997 the Servicer shall
remit to the Trustee by wire  transfer,  or  otherwise  make funds  available in
immediately  available  funds for deposit to the  Certificate  Account,  (x) for
Group I, the  Group I  Interest  Remittance  Amount  and the  Group I  Principal
Remittance Amount and (y) for Group II, the Group II Interest  Remittance Amount
and the Group II Principal Remittance Amount.

     Section 8.9.  Delinquency  Advances,  Compensating  Interest and  Servicing
Advances.  (a) The Servicer is required, not later than each Remittance Date, to
deposit into the  Principal  and Interest  Account an amount equal to the sum of
(i) the interest due (net of the Servicing Fees due) but not collected,  (ii) on
the Remittance Date in April 1997,  interest accrued on each Subsequent Mortgage
Loan  transferred  to the Trust  during the  related Due Period from the related
Subsequent  Cut Off Date to the last day of the  related  Remittance  Period and
(iii)  scheduled  principal due, but not  collected,  with respect to Delinquent
Mortgage  Loans  during  the  related  Due Period but only if, in its good faith
business  judgment,  the  Servicer  reasonably  believes  that such  amount will
ultimately  be  recovered  from the  related  Mortgage  Loan.  Such  amounts are
"Delinquency Advances".

     The Servicer shall be permitted to fund its payment of Delinquency Advances
on any Remittance Date and to reimburse itself for any Delinquency Advances paid
from the Servicer's own funds,  from  collections on any Mortgage Loan deposited
to the Principal and Interest  Account  subsequent to the related Due Period and
shall deposit into the Principal and Interest  Account with respect  thereto (i)
collections  from the  Mortgagor  whose  Delinquency  gave rise to the shortfall
which resulted in such  Delinquency  Advance and (ii) Net  Liquidation  Proceeds
recovered on account of the related Mortgage Loan to the extent of the amount of
aggregate  Delinquency  Advances related thereto.  If not thereto recovered from
the  related  Mortgagor  or the related Net  Liquidation  Proceeds,  Delinquency
Advances shall be recoverable pursuant to Section 7.5(d)(iii)(D).

     (b) On or prior to each Remittance  Date, the Servicer shall deposit in the
Principal and Interest  Account with respect to any  Paid-in-Full  Mortgage Loan
during the related  Remittance  Period out of its own funds without any right of
reimbursement  therefor an amount equal to the  difference  between (x) 30 days'
interest at such Mortgage  Loan's  Coupon Rate (less the  Servicing  Fee) on the
Loan Balance of such Mortgage Loan as of the first day of the related Remittance
Period and (y) to the extent not  previously  advanced,  the interest  (less the
Servicing  Fee) paid by the  Mortgagor  with respect to the Mortgage Loan during
such  Remittance  Period (any such amount  paid by the  Servicer,  "Compensating
Interest").  The  Servicer  shall in no event be  required  to pay  Compensating
Interest  with  respect to any  Remittance  Period in an amount in excess of the
aggregate  Servicing  Fee received by the Servicer  with respect to all Mortgage
Loans for such  Remittance  Period.  Further,  the Servicer is not  obligated to
cover shortfalls in collections in interest due to Curtailments.

     (c) The Servicer will pay all  "out-of-pocket"  costs and expenses incurred
in the performance of its servicing obligations,  including, but not limited to,
the cost of (i) Preservation


                                       68
<PAGE>

Expenses, (ii) any enforcement or judicial proceedings,  including foreclosures,
and (iii) the management and  liquidation of REO Property,  but is only required
to pay such costs and  expenses to the extent the Servicer  reasonably  believes
such costs and expenses  will increase Net  Liquidation  Proceeds on the related
Mortgage Loan. Each such amount so paid will  constitute a "Servicing  Advance".
The  Servicer may recover  Servicing  Advances  (x) from the  Mortgagors  to the
extent permitted by the Mortgage Loans, from Liquidation  Proceeds realized upon
the  liquidation  of the related  Mortgage  Loan, and (y) as provided in Section
7.5(d)(iii)(D)  hereof. In no case may the Servicer recover  Servicing  Advances
from  principal  and interest  payments on any Mortgage Loan or from any amounts
relating  to any other  Mortgage  Loan  except as  provided  pursuant to Section
7.5(d)(iii)(D) hereof.

     Section  8.10.  Purchase of Mortgage  Loans.  The Servicer  may, but is not
obligated  to,  purchase  for its own account any  Mortgage  Loan which  becomes
Delinquent,  in whole or in part, as to four consecutive monthly installments or
any Mortgage Loan as to which  enforcement  proceedings have been brought by the
Servicer  or by any  Sub-Servicer  pursuant  to Section  8.13.  Any such Loan so
purchased  shall be  purchased  by the  Servicer  not  later  than  the  related
Remittance  Date at a purchase  price equal to the Loan Purchase  Price thereof,
which purchase price shall be deposited in the Principal and Interest Account.

     Section 8.11. Maintenance of Insurance.  (a) The Servicer shall cause to be
maintained with respect to each Mortgage Loan a hazard  insurance  policy with a
generally  acceptable carrier that provides for fire and extended coverage,  and
which  provides  for a  recovery  by the  Servicer  on  behalf  of the  Trust of
insurance proceeds relating to such Mortgage Loan in an amount not less than the
least of (i) the  outstanding  principal  balance of the Mortgage Loan, (ii) the
minimum amount  required to compensate for damage or loss on a replacement  cost
basis and (iii) the full insurable value of the premises.

     (b) If the Mortgage Loan at the time of  origination  relates to a Property
in an  area  identified  in  the  Federal  Register  by  the  Federal  Emergency
Management Agency as having special flood hazards, the Servicer will cause to be
maintained with respect  thereto a flood insurance  policy in a form meeting the
requirements of the current  guidelines of the Federal Insurance  Administration
with a generally  acceptable  carrier in an amount  representing  coverage,  and
which  provides  for a  recovery  by the  Servicer  on  behalf  of the  Trust of
insurance  proceeds relating to such Mortgage Loan of not less than the least of
(i) the  outstanding  principal  balance of the Mortgage Loan,  (ii) the minimum
amount required to compensate for damage or loss on a replacement cost basis and
(iii) the maximum amount of insurance that is available under the Flood Disaster
Protection  Act of  1973.  The  Servicer  shall  indemnify  the  Trust  and  the
Certificate  Insurer out of the  Servicer's  own funds for any loss to the Trust
and the Certificate  Insurer  resulting from the Servicer's  failure to maintain
the insurance required by this Section.

     (c) In the event that the  Servicer  shall  obtain  and  maintain a blanket
policy insuring against fire,  flood and hazards of extended  coverage on all of
the Mortgage  Loans,  then, to the extent such policy names the Servicer as loss
payee and provides coverage in an amount equal to the aggregate unpaid principal
balance on the Mortgage Loans without  co-insurance and otherwise  complies with
the requirements of this Section 8.11, the Servicer shall be deemed conclusively
to have  satisfied  its  obligations  with respect to fire and hazard  insurance
coverage  under this  Section  8.11,  it being  understood  and agreed that such
blanket  policy may  contain a  deductible  clause,  in which case the  Servicer
shall,  in the event that there  shall not have been  maintained  on the related
Property a policy complying with the preceding  paragraphs of this Section 8.11,
and there shall have been a loss which would have been  covered by such  policy,
deposit in the Principal and Interest  Account from the Servicer's own funds the
difference,  if any,  between  the amount that would have been  payable  under a
policy  complying  with the  preceding  paragraphs  of this Section 8.11 and the
amount paid under such blanket policy. Upon the


                                       69
<PAGE>

request of the Trustee or the Certificate  Insurer,  the Servicer shall cause to
be delivered to the Trustee or the Certificate  Insurer a certified true copy of
such policy.

     Section 8.12. Due-on-Sale Clauses;  Assumption and Substitution Agreements.
When a  Property  has been or is  about to be  conveyed  by the  Mortgagor,  the
Servicer shall, to the extent it has knowledge of such conveyance or prospective
conveyance,  exercise  its rights to  accelerate  the  maturity  of the  related
Mortgage Loan under any  "due-on-sale"  clause contained in the related Mortgage
or Note; provided,  however, that the Servicer shall not exercise any such right
if (i) the "due-on-sale"  clause,  in the reasonable belief of the Servicer,  is
not enforceable  under applicable law or (ii) the Servicer  reasonably  believes
that to permit an  assumption  of the  Mortgage  Loan would not  materially  and
adversely  affect the interest of the Owners or of the Certificate  Insurer.  In
such  event,  the  Servicer  shall  enter into an  assumption  and  modification
agreement  with the  person  to whom  such  property  has been or is about to be
conveyed,  pursuant  to which such  Person  becomes  liable  under the Note and,
unless prohibited by applicable law or the related Mortgage Loan documents,  the
Mortgagor  remains  liable  thereon.  If the  foregoing is not  permitted  under
applicable  law,  the Servicer is  authorized  to enter into a  substitution  of
liability  agreement with such person,  pursuant to which the original Mortgagor
is released  from  liability  and such person is  substituted  as Mortgagor  and
becomes liable under the Note;  provided,  however,  that to the extent any such
substitution of liability  agreement would be delivered by the Servicer  outside
of its  usual  procedures  for  mortgage  loans  held in its own  portfolio  the
Servicer shall,  prior to executing and delivering  such  agreement,  obtain the
prior written consent of the Certificate Insurer. The Mortgage Loan, as assumed,
shall  conform  in  all  respects  to  the  requirements,   representations  and
warranties  of this  Agreement.  The Servicer  shall notify the Trustee that any
such  assumption or  substitution  agreement has been completed by forwarding to
the Trustee the original  copy of such  assumption  or  substitution  agreement,
which copy shall be added by the  Trustee to the related  File and which  shall,
for all  purposes,  be  considered a part of such File to the same extent as all
other documents and instruments  constituting a part thereof. The Servicer shall
be responsible for recording any such assumption or substitution agreements.  In
connection  with any such  assumption or  substitution  agreement,  the required
monthly  payment on the  related  Mortgage  Loan shall not be changed  but shall
remain as in effect  immediately  prior to the assumption or  substitution,  the
stated maturity or outstanding  principal amount of such Mortgage Loan shall not
be changed nor shall any required  monthly  payments of principal or interest be
deferred or forgiven.  Any fee collected by the Servicer or the Sub-Servicer for
consenting to any such conveyance or entering into an assumption or substitution
agreement  shall be retained by or paid to the Servicer as additional  servicing
compensation.

     Notwithstanding  the  foregoing  paragraph  or any other  provision of this
Agreement,  the  Servicer  shall not be deemed to be in  default,  breach or any
other  violation of its  obligations  hereunder by reason of any assumption of a
Mortgage  Loan by operation of law or any  assumption  which the Servicer may be
restricted by law from preventing, for any reason whatsoever.

     Section 8.13.  Realization Upon Defaulted  Mortgage Loans. (a) The Servicer
shall foreclose upon or otherwise  comparably  effect the ownership on behalf of
the Trust of  Properties  relating to  defaulted  Mortgage  Loans as to which no
satisfactory  arrangements can be made for collection of Delinquent payments and
which the Servicer has not  purchased  pursuant to Section  8.10.  In connection
with such foreclosure or other  conversion,  the Servicer shall exercise such of
the rights and powers  vested in it  hereunder,  and use the same degree of care
and skill in its exercise or use as prudent  mortgage  lenders would exercise or
use under the circumstances in the conduct of their own affairs,  including, but
not  limited  to,  advancing  funds for the  payment of taxes,  amounts due with
respect to Senior Liens and insurance  premiums.  Any amounts so advanced  shall
constitute "Servicing Advances" within the meaning of Section 8.9(c) hereof. The
Servicer shall sell any REO Property  within 23 months of its acquisition by the
Trust,  unless the Servicer obtains for the Trustee and the Certificate  Insurer
an opinion of counsel


                                       70
<PAGE>

experienced  in federal  income tax matters  and  reasonably  acceptable  to the
Certificate  Insurer,  addressed to the Trustee, the Certificate Insurer and the
Servicer,  to the effect that the holding by the Trust of such REO  Property for
any greater  period will not result in the  imposition  of taxes on  "Prohibited
Transactions"  of the Trust as defined in Section  860F of the Code or cause the
Trust to fail to qualify as a REMIC under the REMIC  Provisions at any time that
any Certificates are outstanding,  in which case the Servicer shall sell any REO
Property by the end of any extended period specified in any such opinion.

     Notwithstanding  the generality of the foregoing  provisions,  the Servicer
shall  manage,  conserve,  protect and operate  each REO Property for the Owners
solely for the purpose of its prompt disposition and sale in a manner which does
not cause such REO Property to fail to qualify as "foreclosure  property" within
the  meaning of Section  860G(a)(8)  of the Code or result in the receipt by the
Trust of any "income from  non-permitted  assets"  within the meaning of Section
860F(a)(2)(B) of the Code or any "net income from foreclosure property" which is
subject to taxation under the REMIC Provisions.  Pursuant to its efforts to sell
such REO Property, the Servicer shall either itself or through an agent selected
by the Servicer protect and conserve such REO Property in the same manner and to
such extent as is customary  in the locality  where such REO Property is located
and may,  incident to its  conservation  and  protection of the interests of the
Owners,  rent the same, or any part thereof,  as the Servicer deems to be in the
best  interest  of the  Owners  for the  period  prior  to the  sale of such REO
Property.  The Servicer  shall take into account the  existence of any hazardous
substances,  hazardous wastes or solid wastes,  as such terms are defined in the
Comprehensive   Environmental  Response  Compensation  and  Liability  Act,  the
Resource Conservation and Recovery Act of 1976, or other federal, state or local
environmental  legislation,  on a Property in  determining  whether to foreclose
upon or otherwise comparably convert the ownership of such Property.

     (b) The Servicer shall determine,  with respect to each defaulted  Mortgage
Loan, when it has recovered, whether through trustee's sale, foreclosure sale or
otherwise,  all  amounts  it  expects  to  recover  from or on  account  of such
defaulted Mortgage Loan, whereupon such Mortgage Loan shall become a "Liquidated
Loan".

     Section 8.14. Trustee to Cooperate;  Release of Files. (a) Upon the payment
in full of any Mortgage Loan  (including  the repurchase of any Mortgage Loan or
any  liquidation of such Mortgage Loan through  foreclosure or otherwise) or the
receipt by the Servicer of a notification  that payment in full will be escrowed
in a manner  customary  for such  purposes,  the Servicer  shall  deliver to the
Trustee a Request for Release.  Upon  receipt of such  Request for Release,  the
Custodian, on behalf of the Trustee, shall promptly release the related File, in
trust to (i) the Servicer, (ii) an escrow agent or (iii) any employee,  agent or
attorney of the Trustee, in each case pending its release by the Servicer,  such
escrow agent or such employee, agent or attorney of the Trustee, as the case may
be. Upon any such payment in full or the receipt of such  notification that such
funds  have been  placed in escrow,  the  Servicer  is  authorized  to give,  as
attorney-in-fact  for the Trustee and the  mortgagee  under the  Mortgage  which
secured the Note,  an  instrument  of  satisfaction  (or  assignment of Mortgage
without  recourse)  regarding  the  Property  relating to such  Mortgage,  which
instrument of satisfaction or assignment, as the case may be, shall be delivered
to the Person or Persons entitled thereto against receipt therefor of payment in
full, it being understood and agreed that no expense incurred in connection with
such  instrument of  satisfaction  or  assignment,  as the case may be, shall be
chargeable to the Principal and Interest Account.  In lieu of executing any such
satisfaction  or  assignment,  as the case may be, the  Servicer may prepare and
submit  to the  Trustee a  satisfaction  (or  assignment  without  recourse,  if
requested by the Person or Persons  entitled  thereto) in form for  execution by
the Trustee with all requisite  information  completed by the Servicer;  in such
event,  the  Trustee  shall  execute  and  acknowledge   such   satisfaction  or
assignment,  as the case may be, and deliver the same with the related  File, as
aforesaid.


                                       71
<PAGE>

     (b) From time to time and as  appropriate  in the servicing of any Mortgage
Loan, including, without limitation,  foreclosure or other comparable conversion
of a Mortgage Loan or collection  under any  applicable  Insurance  Policy,  the
Custodian on behalf of the Trustee  shall  (except in the case of the payment or
liquidation pursuant to which the related File is released to an escrow agent or
an employee, agent or attorney of the Trustee), upon request of the Servicer and
delivery to the Custodian of a Request for Release,  release the related File to
the  Servicer  and shall  execute  such  documents  as shall be necessary to the
prosecution  of  any  such  proceedings,   including,   without  limitation,  an
assignment  without recourse of the related  Mortgage to the Servicer;  provided
that there shall not be released and unreturned at any one time more than 10% of
the  entire  number of Files.  The  Trustee  shall  complete  in the name of the
Trustee any endorsement in blank on any Note prior to releasing such Note to the
Servicer.  Such  receipt  shall  obligate the Servicer to return the File to the
Custodian  when the need  therefor by the Servicer no longer  exists  unless the
Mortgage Loan shall be liquidated in which case, upon receipt of the liquidation
information,  in physical or electronic  form,  the Request for Release shall be
released by the Trustee to the Servicer.

     (c) The Servicer shall have the right to approve applications of Mortgagors
for consent to (i) partial  releases of Mortgages,  (ii)  alterations  and (iii)
removal,   demolition  or  division  of  properties  subject  to  Mortgages.  No
application  for approval  shall be considered by the Servicer  unless:  (x) the
provisions  of the related Note and Mortgage have been  complied  with;  (y) the
Combined  Loan-to-Value Ratio (which may, for this purpose, be determined at the
time of any such action in a manner  reasonably  acceptable  to the  Certificate
Insurer) after any release does not exceed the Combined  Loan-to-Value  Ratio as
of the Cut-Off  Date or  Subsequent  Cut-Off  Date,  as the case may be, and the
Mortgagor's   debt-to-income  ratio  after  any  release  does  not  exceed  the
debt-to-income  ratio as of the CutOff Date or  Subsequent  Cut-Off Date, as the
case may be, and in no event exceeds the maximum  debt-toincome levels under the
related Originator's underwriting guidelines for a similar credit grade borrower
and (z) the lien  priority of the related  Mortgage is not  adversely  affected.
Upon  receipt by the Trustee of an Officer's  Certificate  executed on behalf of
the  Servicer  setting  forth the  action  proposed  to be taken in respect of a
particular  Mortgage  Loan and  certifying  that the  criteria  set forth in the
immediately  preceding  sentence have been satisfied,  the Trustee shall execute
and deliver to the Servicer  the consent or partial  release so requested by the
Servicer.  A proposed  form of consent or partial  release,  as the case may be,
shall accompany any Officer's  Certificate delivered by the Servicer pursuant to
this paragraph.

     (d) No costs associated with the procedures  described in this Section 8.14
shall be an expense of the Trust.

     Section 8.15.  Servicing  Compensation.  As compensation for its activities
hereunder,  the Servicer shall be entitled to retain the amount of the Servicing
Fee with respect to each Mortgage Loan. Additional servicing compensation in the
form of prepayment  charges,  release fees, bad check charges,  assumption fees,
late payment charges,  prepayment penalties,  any other  servicing-related fees,
Net  Liquidation  Proceeds not required to be  deposited  in the  Principal  and
Interest Account pursuant to Section  8.8(c)(iv) and similar items shall, to the
extent collected from Mortgagors, be retained by the Servicer.

     Section 8.16. Annual Statement as to Compliance.  (a) The Servicer,  at its
own expense,  will deliver to the Trustee, the Certificate  Insurer,  Standard &
Poor's  and  Moody's,  on or  before  the last  day of  December  of each  year,
commencing in 1998, an Officer's Certificate stating, as to each signer thereof,
that (i) a review  of the  activities  of the  Servicer  during  such  preceding
calendar year and of  performance  under this Agreement has been made under such
officers' supervision and (ii) to the best of such officers' knowledge, based on
such review, the Servicer has fulfilled all its obligations under this Agreement
for such year, or, if there has been a default in the fulfillment of all such


                                       72
<PAGE>

obligations,  specifying each such default known to such officers and the nature
and status  thereof  including  the steps being taken by the  Servicer to remedy
such defaults.

     (b) The Servicer shall deliver to the Trustee, the Certificate Insurer, the
Owners and the Rating Agencies, promptly after having obtained knowledge thereof
but in no event later than five  Business  Days  thereafter,  written  notice by
means of an Officer's  Certificate  of any event which with the giving of notice
or lapse of time, or both, would become an Event of Servicing Termination.

     Section 8.17. Annual Independent  Certified Public Accountants' Reports. On
or before the last day of March of each year,  commencing in 1998, the Servicer,
at its own expense,  shall cause to be delivered to the Trustee, the Certificate
Insurer,  Standard  & Poor's  and  Moody's  a  letter  or  letters  of a firm of
independent,  nationally-  recognized  certified public  accountants  reasonably
acceptable to the  Certificate  Insurer stating that such firm has, with respect
to the Servicer's  overall servicing  operations  during the preceding  calendar
year,  examined  such  operations  in accordance  with the  requirements  of the
Uniform  Single Audit Program for Mortgage  Bankers,  and in either case stating
such firm's conclusions relating thereto.

     Section 8.18. Access to Certain Documentation and Information Regarding the
Mortgage  Loans.  The Servicer  shall  provide to the Trustee,  the  Certificate
Insurer,  the FDIC  and the  supervisory  agents  and  examiners  of each of the
foregoing access to the  documentation  regarding the Mortgage Loans required by
applicable  state and federal  regulations,  such access being afforded  without
charge but only upon reasonable  request and during normal business hours at the
offices of the Servicer designated by it.

     Upon any  change  in the  format of the  computer  tape  maintained  by the
Servicer in respect of the Mortgage Loans,  the Servicer shall deliver a copy of
such computer  tape to the Trustee and in addition  shall provide a copy of such
computer tape to the Trustee, and the Certificate Insurer at such other times as
the Trustee or the Certificate Insurer may reasonably request.

     Section  8.19.  Assignment  of  Agreement.  The Servicer may not assign its
obligations  under  this  Agreement,  in whole or in part,  unless it shall have
first obtained the written consent of the Trustee and the  Certificate  Insurer,
which such consent shall not be unreasonably withheld;  provided,  however, that
any assignee must meet the eligibility requirements set forth in Section 8.21(f)
hereof for a successor servicer. Notice of any such assignment shall be given by
the Servicer to the Trustee, the Certificate Insurer and the Rating Agencies.

     Section  8.20.  Events of  Servicing  Termination.  (a) The  Trustee or the
Certificate  Insurer (or the Owners  pursuant to Section 6.11 hereof) may remove
the Servicer  (including any successor  entity serving as the Servicer) upon the
occurrence of any of the following events:

          (i) The Servicer  shall fail to deliver to the Trustee any proceeds or
     required payment, which failure continues unremedied for five Business Days
     following written notice to an Authorized  Officer of the Servicer from the
     Trustee or from any Owner;

          (ii) The Servicer shall (I) apply for or consent to the appointment of
     a receiver, trustee, liquidator or custodian or similar entity with respect
     to itself or its  property,  (II) admit in writing its inability to pay its
     debts generally as they become due, (III) make a general assignment for the
     benefit of creditors,  (IV) be  adjudicated  a bankrupt or  insolvent,  (V)
     commence a voluntary case under the federal  bankruptcy  laws of the United
     States  of  America  or  file  a  voluntary   petition  or  answer  seeking
     reorganization, an arrangement with creditors or


                                       73
<PAGE>

     an order for relief or seeking to take  advantage of any  insolvency law or
     file an answer  admitting  the  material  allegations  of a petition  filed
     against it in any bankruptcy,  reorganization  or insolvency  proceeding or
     (VI)  take  corporate  action  for  the  purpose  of  effecting  any of the
     foregoing;

          (iii) If without the application, approval or consent of the Servicer,
     a proceeding  shall be instituted  in any court of competent  jurisdiction,
     under any law relating to bankruptcy, insolvency,  reorganization or relief
     of  debtors,  seeking in respect of the  Servicer an order for relief or an
     adjudication  in  bankruptcy,  reorganization,   dissolution,  winding  up,
     liquidation, a composition or arrangement with creditors, a readjustment of
     debts,  the appointment of a trustee,  receiver,  liquidator,  custodian or
     similar  entity with respect to the  Servicer or of all or any  substantial
     part of its  assets,  or other  like  relief in respect  thereof  under any
     bankruptcy or insolvency law, and, if such proceeding is being contested by
     the  Servicer in good  faith,  the same shall (A) result in the entry of an
     order for relief or any such  adjudication  or  appointment or (B) continue
     undismissed  or pending and  unstayed for any period of  seventy-five  (75)
     consecutive days;

          (iv)  The  Servicer  shall  fail  to  perform  any  one or more of its
     obligations hereunder (other than the obligations set out in (i) above) and
     shall continue in default thereof for a period of sixty (60) days after the
     earlier of (x) notice by the  Trustee  or the  Certificate  Insurer of said
     failure or (y) actual  knowledge of an officer of the  Servicer;  provided,
     however,   that  if  the  Servicer  can   demonstrate   to  the  reasonable
     satisfaction  of the  Certificate  Insurer that it is  diligently  pursuing
     remedial  action,  then the cure  period may be  extended  with the written
     approval of the Certificate Insurer; or

          (v)  The  Servicer  shall  fail  to  cure  any  breach  of  any of its
     representations  and warranties  set forth in Section 3.2 which  materially
     and adversely  affects the interests of the Owners or  Certificate  Insurer
     for a period of sixty (60) days after the  Servicer's  discovery or receipt
     of notice thereof; provided,  however, that if the Servicer can demonstrate
     to the  reasonable  satisfaction  of the  Certificate  Insurer  that  it is
     diligently  pursuing remedial action,  then the cure period may be extended
     with the written approval of the Certificate Insurer.

     (b) The Certificate  Insurer may remove the Servicer upon the occurrence of
any of the following events:

          (i) a Group I Total  Available  Funds  Shortfall  or a Group  II Total
     Available Funds Shortfall;  provided, however, that the Certificate Insurer
     shall have no right to remove  the  Servicer  under this  clause (i) if the
     Servicer can demonstrate to the reasonable  satisfaction of the Certificate
     Insurer that such event was due to circumstances  beyond the control of the
     Servicer;

          (ii)  the  failure  by the  Servicer  to make any  required  Servicing
     Advance;

          (iii) the  failure by the  Servicer  to perform any one or more of its
     obligations  hereunder,  which failure materially and adversely affects the
     interests of the Certificate  Insurer,  and the continuance of such failure
     for a period of 30 days or such  longer  period as agreed to in  writing by
     the Certificate Insurer.

          (iv) the  failure by the  Servicer  to make any  required  Delinquency
     Advance or to pay any Compensating Interest;


                                       74
<PAGE>

          (v) if on any Payment  Date the Pool Rolling  Three Month  Delinquency
     Rate exceeds 7.0%;

          (vi) if on any Payment Date occurring in March of any year, commencing
     in March 1998, the aggregate Pool Cumulative Realized Losses over the prior
     twelve month period exceed 2.0% of the average Pool Principal Balance as of
     the  close of  business  on the last  day of each of the  twelve  preceding
     Remittance Periods; or

          (vii) (a) if on any of the first 60 Payment Dates from the Startup Day
     the aggregate  Pool  Cumulative  Expected  Losses for all prior  Remittance
     Periods since the Startup Day exceed 5.0% of the Pool Principal  Balance as
     of the Cut-Off Date and (b) if on any Payment Date thereafter the aggregate
     Pool Cumulative  Expected Losses for all prior Remittance  Periods from the
     Startup  Day exceed  6.5% of the Pool  Principal  Balance as of the Cut-Off
     Date,  provided,  however,  with respect to clauses (v), (vi) and (vii), if
     the  Servicer  can  demonstrate  to  the  reasonable  satisfaction  of  the
     Certificate Insurer that any such event was due to circumstances beyond the
     control of the  Servicer,  such event shall not be  considered  an event of
     termination of the Servicer.

Upon the Trustee's  determination that a required Delinquency Advance or payment
of Compensating Interest has not been made by the Servicer, the Trustee shall so
notify in writing an  Authorized  Officer of the  Servicer  and the  Certificate
Insurer as soon as is reasonably practical.

     (c) In the case of clauses (i), (ii),  (iii), (iv) or (v) of Subsection (b)
the Owners of  Certificates  evidencing  not less than 33 1/3% of the  aggregate
Class A  Certificate  Principal  Balance  (with the  consent of the  Certificate
Insurer)  by notice  then given in writing  to the  Servicer  (and a copy to the
Trustee) may terminate all of the rights and  obligations  of the Servicer under
this Agreement;  provided,  however, that the responsibilities and duties of the
initial  Servicer with respect to the  repurchase of Mortgage  Loans pursuant to
Section 3.4 shall not  terminate.  The  Trustee  shall mail a copy of any notice
given by it  hereunder  to the Rating  Agencies.  On or after the receipt by the
Servicer of such written  notice,  all authority and power of the Servicer under
this Agreement,  whether with respect to the  Certificates or the Mortgage Loans
or otherwise,  shall without further action pass to and be vested in the Trustee
(for this  purpose,  the term includes an affiliate  thereof) or such  successor
Servicer as may be appointed hereunder, and, without limitation,  the Trustee is
hereby  authorized and empowered  (which authority and power are coupled with an
interest  and  are  irrevocable)  to  execute  and  deliver,  on  behalf  of the
predecessor  Servicer,  as attorney-in-fact or otherwise,  any and all documents
and other instruments and to do or accomplish all other acts or things necessary
or appropriate to effect the purposes of such notice or termination,  whether to
complete  the  transfer  and  endorsement  of the  Mortgage  Loans  and  related
documents or  otherwise.  The  predecessor  Servicer  shall  cooperate  with the
successor   Servicer  or  the  Trustee  in  effecting  the  termination  of  the
responsibilities  and rights of the  predecessor  Servicer  under this Agreement
including  the  transfer  to  the  successor  Servicer  or to  the  Trustee  for
administration  by it of all cash accounts that shall at the time be held by the
predecessor Servicer for deposit or shall thereafter be received with respect to
a Mortgage Loan. All reasonable costs and expenses  (including  attorneys' fees)
incurred in connection with transferring the Files to the successor Servicer and
amending this Agreement to reflect such succession as Servicer  pursuant to this
Section 8.20 shall be paid by the  predecessor  Servicer  upon  presentation  of
reasonable documentation of such costs and expenses.

     (d) If any event  described in  subsections  (a) or (b) above occurs and is
continuing,  during the 30 day period following  receipt of notice,  the Trustee
and the Certificate  Insurer shall cooperate with each other to determine if the
occurrence  of such  event is more  likely  than not the  result  of the acts or
omissions  of the  Servicer or more likely than not the result of events  beyond
the control


                                       75
<PAGE>

of the Servicer.  If the Trustee and the Certificate  Insurer  conclude that the
event is the result of the latter,  the Servicer may not be  terminated,  unless
and until some other event set forth in  subsection  (a) or (b) has occurred and
is  continuing.  If the Trustee and the  Certificate  Insurer  conclude that the
event is the result of the former,  the  Certificate  Insurer may  terminate the
Servicer in accordance with this Section, and the Trustee shall act as successor
Servicer.

     If the Trustee and the Certificate  Insurer cannot agree, and the basis for
such  disagreement  is not  arbitrary  or  unreasonable,  as to the cause of the
event, the decision of the Certificate Insurer shall control; provided, however,
that if the Certificate  Insurer decides to terminate the Servicer,  the Trustee
shall be  relieved of its  obligation  to assume the  servicing  or to appoint a
successor, which shall be the exclusive obligation of the Certificate Insurer.

     The  Certificate  Insurer  agrees to use its best  efforts  to  inform  the
Trustee of any materially adverse information regarding the Servicer's servicing
activities that comes to the attention of the  Certificate  Insurer from time to
time.

     Section 8.21.  Resignation of Servicer and  Appointment  of Successor.  (a)
Upon the Servicer's receipt of notice of termination pursuant to Section 8.20 or
the Servicer's  resignation  in accordance  with the terms of this Section 8.21,
the  predecessor  Servicer  shall  continue to perform its functions as Servicer
under this Agreement, in the case of termination,  only until the date specified
in such  termination  notice  or,  if no such date is  specified  in a notice of
termination, until receipt of such notice and, in the case of resignation, until
the earlier of (x) the date 45 days from the delivery to the Certificate Insurer
and the Trustee of written notice of such  resignation (or written  confirmation
of such notice) in accordance  with the terms of this Agreement and (y) the date
upon which the predecessor  Servicer shall become unable to act as Servicer,  as
specified in the notice of resignation and accompanying  opinion of counsel. All
collections then being held by the predecessor Servicer prior to its removal and
any collections  received by the Servicer after removal or resignation  shall be
endorsed by it to the Trustee  and  remitted  directly  and  immediately  to the
Trustee or the successor Servicer. In the event of the Servicer's resignation or
termination  hereunder,  the Trustee shall appoint a successor  Servicer and the
successor  Servicer shall accept its appointment by a written assumption in form
acceptable  to the  Trustee  and the  Certificate  Insurer,  with  copies to the
Certificate  Insurer and the Rating  Agencies.  Pending  such  appointment,  the
Trustee shall act as the Servicer hereunder.

     (b) The Servicer  shall not resign from the  obligations  and duties hereby
imposed on it, except (i) upon  determination  that its duties  hereunder are no
longer permissible under applicable law or are in material conflict by reason of
applicable law with any other activities  carried on by it, the other activities
of the Servicer so causing such a conflict being of a type and nature carried on
by the Servicer at the date of this  Agreement  or (ii) upon written  consent of
the Certificate Insurer and the Trustee.  Any such determination  permitting the
resignation  of the Servicer shall be evidenced by an opinion of counsel to such
effect which shall be delivered to the Trustee and the Certificate Insurer.

     (c) No removal or resignation of the Servicer shall become  effective until
the  Trustee  or  a  successor   Servicer  shall  have  assumed  the  Servicer's
responsibilities and obligations in accordance with this Section.

     (d) Upon removal or  resignation  of the Servicer,  the Servicer also shall
promptly deliver or cause to be delivered to a successor Servicer or the Trustee
all the  books and  records  (including,  without  limitation,  records  kept in
electronic  form) that the  Servicer  has  maintained  for the  Mortgage  Loans,
including all tax bills,  assessment notices,  insurance premium notices and all
other  documents  as  well as all  original  documents  then  in the  Servicer's
possession.


                                       76
<PAGE>

     (e) Any  collections  received by the Servicer after removal or resignation
shall be endorsed by it to the Trustee and remitted  directly and immediately to
the Trustee, or the successor Servicer.

     (f) Upon  removal or  resignation  of the  Servicer,  the Trustee (x) shall
solicit  bids for a successor  Servicer as  described  below and (y) pending the
appointment of a successor  Servicer as a result of soliciting such bids,  shall
serve as Servicer. The Trustee shall, if it is unable to obtain a qualifying bid
and is  prevented by law from acting as  Servicer,  (I)  appoint,  or petition a
court of  competent  jurisdiction  to  appoint,  any  housing  and home  finance
institution, bank or mortgage servicing institution which has been designated as
an  approved  seller-servicer  by FNMA or FHLMC for  second  mortgage  loans and
having  equity  of not  less  than  $15,000,000  or such  lower  level as may be
acceptable to the Certificate Insurer as determined in accordance with generally
accepted accounting principles as the successor to the Servicer hereunder in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the Servicer  hereunder and (II) give notice thereof to the Certificate  Insurer
and Rating  Agencies.  The  compensation of any successor  Servicer  (including,
without  limitation,  the  Trustee) so  appointed  shall be the  Servicing  Fee,
together with the other servicing  compensation in the form of assumption  fees,
late  payment  charges  or  otherwise  as  provided  in  Sections  8.8 and 8.15;
provided,  however,  that if the Trustee  acts as successor  Servicer,  then the
former  Servicer  agrees to pay to the  Trustee  at such  time that the  Trustee
becomes such  successor  Servicer a set-up fee of fifteen  dollars  ($15.00) for
each  Mortgage  Loan then  included in the Trust  Estate.  The Trustee  shall be
obligated to serve as successor Servicer whether or not the fee described in the
preceding sentence is paid by the Company, but shall in any event be entitled to
receive, and to enforce payment of, such fee from the former Servicer.

     (g) In the event the Trustee  solicits bids as provided above,  the Trustee
shall  solicit,  by public  announcement,  bids from  housing  and home  finance
institutions,   banks  and   mortgage   servicing   institutions   meeting   the
qualifications set forth above. Such public  announcement shall specify that the
successor  Servicer  shall be  entitled  to the  full  amount  of the  aggregate
Servicing  Fees as servicing  compensation,  together  with the other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided in Sections 8.8 and 8.15.  Within  thirty days after any such public
announcement,  the Trustee  shall  negotiate  and effect the sale,  transfer and
assignment  of  the  servicing  rights  and  responsibilities  hereunder  to the
qualified  party  submitting the highest  satisfactory  bid as to the price they
will pay to  obtain  such  servicing.  The  Trustee  shall  deduct  from any sum
received by the Trustee  from the  successor  to the Servicer in respect of such
sale,  transfer and assignment all costs and expenses of any public announcement
and  of  any  sale,   transfer  and  assignment  of  the  servicing  rights  and
responsibilities  hereunder.  After such  deductions,  the remainder of such sum
shall be paid by the Trustee to the Servicer at the time of such sale.

     (h) The Trustee and such successor  shall take such action  consistent with
this  Agreement  as shall  be  necessary  to  effectuate  any  such  succession,
including  the  notification  to all  Mortgagors of the transfer of servicing if
such  notification  is not done by the  Servicer as required by  subsection  (j)
below.  The  Servicer  agrees to  cooperate  with the Trustee and any  successor
Servicer   in   effecting   the   termination   of  the   Servicer's   servicing
responsibilities  and rights hereunder and shall promptly provide the Trustee or
such successor  Servicer,  as applicable,  all documents and records  reasonably
requested by it to enable it to assume the  Servicer's  functions  hereunder and
shall  promptly  also  transfer to the Trustee or such  successor  Servicer,  as
applicable,  all amounts  which then have been or should have been  deposited in
the  Principal  and  Interest  Account by the  Servicer or which are  thereafter
received with respect to the Mortgage  Loans.  Neither the Trustee nor any other
successor Servicer shall be held liable by reason of any failure to make, or any
delay in making, any distribution hereunder or any portion thereof caused by (i)
the failure of the Servicer to deliver, or any delay in


                                       77
<PAGE>

delivery,  cash,  documents or records to it or (ii) restrictions imposed by any
regulatory authority having jurisdiction over the Servicer.

     (i) The Trustee or any other successor  Servicer,  upon assuming the duties
of Servicer hereunder,  shall immediately make all Delinquency  Advances and pay
all  Compensating  Interest which the Servicer has  theretofore  failed to remit
with respect to the Mortgage Loans;  provided,  however,  that if the Trustee is
acting as  successor  Servicer,  the  Trustee  shall  only be  required  to make
Delinquency  Advances  (including  the  Delinquency  Advances  described in this
clause  (i))  if,  in  the  Trustee's  reasonable  good  faith  judgment,   such
Delinquency Advances will ultimately be recoverable from the Mortgage Loans.

     (j) The Servicer  which is being removed or is resigning  shall give notice
to the Mortgagors and to the Rating Agencies of the transfer of the servicing to
the successor Servicer.

     (k) Upon appointment,  the successor Servicer shall be the successor in all
respects  to  the  predecessor   Servicer  and  shall  be  subject  to  all  the
responsibilities,  duties and liabilities of the predecessor Servicer including,
but not limited to, the  maintenance of the hazard  insurance  policy(ies),  the
fidelity  bond and an errors and omissions  policy  pursuant to Section 8.23 and
shall be entitled to the Monthly  Servicing Fee and all of the rights granted to
the  predecessor  Servicer by the terms and  provisions of this  Agreement.  The
appointment  of a  successor  Servicer  shall not  affect any  liability  of the
predecessor  Servicer  which may have arisen under this  Agreement  prior to its
termination as Servicer (including,  without limitation, any deductible under an
insurance  policy)  nor shall any  successor  Servicer be liable for any acts or
omissions of the predecessor  Servicer or for any breach by such Servicer of any
of its representations or warranties contained herein or in any related document
or agreement.

     (l) The Trustee shall give notice to the Certificate  Insurer,  Moody's and
Standard & Poor's and the Owners of the  occurrence  of any event  specified  in
Section 8.20 of which a Responsible Officer of the Trustee has actual knowledge.

     Section 8.22.  Waiver of Past Events of Servicing  Termination.  Subject to
the rights of the Certificate  Insurer pursuant to Section 8.20 to terminate all
of the rights and obligations of the Servicer under this  Agreement,  the Owners
of at least 51% of the Class A Certificate  Principal  Balance may, on behalf of
all Owners of Certificates, waive any default by the Servicer in the performance
of its obligations  hereunder and its  consequences,  except a default in making
any required  deposits to or payments from the Principal and Interest Account in
accordance  with this  Agreement.  Upon any such waiver of a past default,  such
default  shall cease to exist,  and any Event of Servicing  Termination  arising
therefrom  shall be deemed  to have been  remedied  for  every  purpose  of this
Agreement.  No such waiver shall extend to any  subsequent  or other  default or
impair any right consequent thereon.

     Section 8.23.  Inspections  by  Certificate  Insurer;  Errors and Omissions
Insurance.  (a) At any  reasonable  time and from time to time  upon  reasonable
notice, the Certificate  Insurer,  the Trustee, or any agents or representatives
thereof  may  inspect  the  Servicer's  servicing  operations  and  discuss  the
servicing operations of the Servicer with any of its officers or directors.  The
costs and expenses incurred by the Servicer or its agents or  representatives in
connection  with  any  such  examinations  or  discussions  shall be paid by the
Servicer.

     (b) The Servicer  agrees to maintain  errors and  omissions  coverage and a
fidelity  bond,  each at least to the  extent  generally  maintained  by prudent
mortgage loan servicers having servicing portfolios of a similar size.


                                       78
<PAGE>

     Section 8.24. Merger,  Conversion,  Consolidation or Succession to Business
of Servicer.  Any corporation into which the Servicer may be merged or converted
or with which it may be consolidated,  or corporation resulting from any merger,
conversion  or  consolidation  to  which  the  Servicer  shall be a party or any
corporation  succeeding  to all or  substantially  all  of the  business  of the
Servicer shall be the successor of the Servicer hereunder, without the execution
or  filing  of any paper or any  further  act on the part of any of the  parties
hereto  provided that such  corporation  meets the  qualifications  set forth in
Section 8.21(f).

     Section 8.25.  Notices of Material  Events.  The Servicer shall give prompt
notice to the Certificate Insurer, the Trustee, Moody's and Standard & Poor's of
the occurrence of any of the following events:

     (a) Any default or any fact or event which results, or which with notice or
the passage of time, or both, would result in the occurrence of a default by the
Company,  any Originator or the Servicer  under any Operative  Document or would
constitute a material breach of a representation, warranty or covenant under any
Operative Document;

     (b) The  submission of any claim or the  initiation  of any legal  process,
litigation or  administrative or judicial  investigation  against the Company or
the  Servicer in any  federal,  state or local court or before any  governmental
body  or  agency  or  before  any  arbitration  board  or any  such  proceedings
threatened by any governmental  agency,  which, if adversely  determined,  would
have a material adverse effect upon any the Company's or the Servicer's  ability
to perform its obligations under any Operative Document;

     (c) The  commencement  of any  proceedings by or against the Company or the
Servicer  under  any   applicable   bankruptcy,   reorganization,   liquidation,
insolvency or other similar law now or hereafter in effect or of any  proceeding
in which a receiver,  liquidator,  trustee or other similar  official shall have
been, or may be, appointed or requested for the Company or the Servicer; and

     (d) The  receipt of notice  from any  agency or  governmental  body  having
authority  over the conduct of any of the Company's or the  Servicer's  business
that the Company or the  Servicer is to cease and desist,  or to  undertake  any
practice,  program,  procedure or policy employed by the Company or the Servicer
in the conduct of the business of any of them, and such cessation or undertaking
will  materially  and  adversely  affect  the  conduct of the  Company's  or the
Servicer's  business or its ability to perform under the Operative  Documents or
materially  and  adversely  affect the  financial  affairs of the Company or the
Servicer.

     Section 8.26. Monthly Servicing Report and Servicing  Certificate.  (a) The
Servicer shall, not later than the related  Determination  Date,  deliver to the
Trustee and the Certificate  Insurer a Monthly  Servicing Report relating to the
Group I Mortgage Loans and a Monthly  Servicing  Report relating to the Group II
Mortgage Loans stating the following:

          (i) As to the related Due Period,  the Interest  Remittance Amount (in
     both cases specifying the (a) scheduled interest collected; (b) Delinquency
     Advances relating to interest;  and (c) Compensating Interest paid) and the
     Principal  Remittance  Amount (in both cases  specifying  the (1) scheduled
     principal   collected;   (2)  Delinquency   Advance  relating  to  Mortgage
     principal;  (3)  Prepayments;  (4) Loan Balance of Loans  repurchased;  (5)
     Substitution   Amounts;  and  (6)  Net  Liquidation  Proceeds  (related  to
     principal));


                                       79
<PAGE>

          (ii) With respect to the related  Remittance Period, the Servicing Fee
     payable to the Servicer;

          (iii) With respect to the related Remittance Period, the net scheduled
     principal and interest  payments  remitted by the Servicer to the Principal
     and Interest Account;

          (iv) The  scheduled  principal  and interest  payments on the Mortgage
     Loans that were not made by the  related  Mortgagors  as of the last day of
     the related Remittance Period;

          (v) The number and  aggregate  Loan  Balances  (computed in accordance
     with the  terms of the  Mortgage  Loans)  and the  percentage  of the total
     number of Mortgage  Loans and of the Loan Balance  which they  represent of
     Mortgage  Loans  Delinquent,  if any,  (i) 30-59 days,  (ii) 60-89 days and
     (iii) 90 days or  more,  respectively,  as of the  last day of the  related
     Remittance Period;

          (vi) The number and aggregate Loan Balances of Mortgage Loans, if any,
     in foreclosure and the book value (within the meaning of 12 Code of Federal
     Regulations Section 571.13 or any comparable  provision) of any real estate
     acquired through foreclosure or deed in lieu of foreclosure,  including REO
     Properties as of the last day of the related Remittance Period;

          (vii) The Loan  Balances  (immediately  prior to being  classified  as
     Liquidated  Mortgage Loans) of Liquidated Mortgage Loans as of the last day
     of the related Remittance Period;

          (viii)  Liquidation  Proceeds  received during the related  Remittance
     Period;

          (ix) The  amount  of any  Liquidation  Expenses  being  deducted  from
     Liquidation  Proceeds  or  otherwise  being  charged to the  Principal  and
     Interest Account with respect to such Determination Date;

          (x) Liquidation Expenses incurred during the related Remittance Period
     which are not being deducted from  Liquidation  Proceeds or otherwise being
     charged  to the  Principal  and  Interest  Account  with  respect  to  such
     Determination Date;

          (xi)  Net  Liquidation  Proceeds  as of the  last  day of the  related
     Remittance Period;

          (xii) Insurance  payments received from Insurance  Policies during the
     related Remittance Period;

          (xiii) The number of Mortgage  Loans and the aggregate  scheduled Loan
     Balances as of the last day of the Due Period relating to the Payment Date;

          (xiv)  The  Group I Total  Available  Funds  and the  Group  II  Total
     Available Funds for each Remittance Date;

          (xv) The number and aggregate  Loan Balances and Loan Purchase  Prices
     of Mortgage Loans required to be repurchased by the Company or purchased by
     the  Servicer  as of the  Replacement  Cut-Off  Date  occurring  during the
     Remittance Period preceding such Date;


                                       80
<PAGE>

          (xvi) The number and aggregate Loan Balances of Mortgage Loans (at the
     time they became  Defaulted  Mortgage Loans) which are being carried as REO
     Properties;

          (xvii) The amount of any  Delinquency  Advances  made by the  Servicer
     during  the  related  Remittance  Period and any  unreimbursed  Delinquency
     Advances as of such Payment Date;

          (xviii) The weighted  average Coupon Rates of the Group I and Group II
     Mortgage Loans, respectively;

          (xix) The Monthly Exception Report;

          (xx) The amount of any Substitution Amounts delivered by the Company;

          (xxi) The number and  aggregate  Loan Balances of Mortgage  Loans,  if
     any, in  bankruptcy  proceedings  as of the last day of related  Remittance
     Period;

          (xxii) The amount of  unreimbursed  Delinquency  Advances  made by the
     Servicer;

          (xxiii) The amounts,  if any, of the Realized  Losses in each Mortgage
     Loan Group for the related  Remittance  Period and the cumulative amount of
     Realized Losses in each Mortgage Loan Group since the Startup Date.

          (xxiv)  The  amount of  unreimbursed  Servicing  Advances  made by the
     Servicer;

          (xxv) Unpaid Servicing Fees;

          (xxvi) The amount of Compensating  Interest to be paid by the Servicer
     during the related Remittance Period;

          (xxvii) The weighted average net Coupon Rate of the Mortgage Loans;

          (xxviii) For the related  Remittance Period and cumulatively since the
     Startup Day, the number and aggregate Loan Balance of Mortgage Loans bought
     back by the  Servicer or the Company  pursuant to Section 3.4, 3.6 and 8.10
     hereof (identified separately for each such section).

          (xxix) Any other information  reasonably  requested by the Certificate
     Insurer or the Trustee; and

          (xxx) The aggregate  actual Loan Balance as of the last day of the Due
     Period relating to the Payment Date.

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


                                       81
<PAGE>

     Section  8.27.  Indemnification  by the  Company.  The  Company  agrees  to
indemnify and hold the Trustee,  the Certificate Insurer and each Owner harmless
against any and all claims, losses, penalties,  fines,  forfeitures,  legal fees
and related costs,  judgments,  and any other costs,  fees and expenses that the
Trustee, the Certificate Insurer and any Owner may sustain in any way related to
the failure of the Company to perform its duties under this  Agreement.  A party
against whom a claim is brought shall  immediately  notify the other parties and
the Rating  Agencies  if a claim is made by a third  party with  respect to this
Agreement,  and the Company  shall assume  (with the consent of the  Certificate
Insurer and the  Trustee)  the defense of any such claim and pay all expenses in
connection  therewith,  including  reasonable  counsel  fees,  and promptly pay,
discharge  and satisfy any judgment or decree  which may be entered  against the
Certificate  Insurer,  the Servicer,  the Company,  the Trustee  and/or Owner in
respect of such claim.

     Section  8.28.  Indemnification  by the  Servicer.  The Servicer  agrees to
indemnify and hold the Trustee,  the Certificate Insurer and each Owner harmless
against any and all claims, losses, penalties,  fines,  forfeitures,  legal fees
and related costs,  judgments,  and any other costs,  fees and expenses that the
Trustee, the Certificate Insurer and any Owner may sustain in any way related to
the failure of the Servicer to perform its duties and service the Mortgage Loans
in compliance with the terms of this Agreement.  A party against whom a claim is
brought shall immediately  notify the other parties and the Rating Agencies if a
claim is made by a third party with respect to this Agreement,  and the Servicer
shall assume (with the consent of the Trustee) the defense of any such claim and
pay all expenses in connection therewith, including reasonable counsel fees, and
promptly pay,  discharge and satisfy any judgment or decree which may be entered
against the  Certificate  Insurer,  the  Servicer,  the Trustee  and/or Owner in
respect of such claim.


                                       82
<PAGE>

                                   ARTICLE IX

                              TERMINATION OF TRUST

     Section 9.1.  Termination  of Trust.  The Trust  created  hereunder and all
obligations  created by this  Agreement  will terminate upon the earliest of (i)
the  payment to the Owners of all  Certificates  from  amounts  other than those
available  under the Certificate  Insurance  Policies of all amounts held by the
Trustee and required to be paid to such Owners  pursuant to this  Agreement upon
the later to occur of (a) the final payment or other liquidation (or any advance
made with respect  thereto) of the last Mortgage Loan in the Trust Estate or (b)
the  disposition  of all  property  acquired  in  respect of any  Mortgage  Loan
remaining in the Trust Estate, (ii) at any time when a Qualified  Liquidation of
both  Mortgage  Loan Groups  included  within the Trust is effected as described
below or (iii) as described in Section 9.2, 9.3 and 9.4 hereof;  provided,  that
the Trust created hereunder shall not terminate at any time that the Certificate
Principal  Balance of any Class of Class A Certificates is greater than zero. To
effect a termination of this Agreement pursuant to clause (ii) above, the Owners
of all Certificates then Outstanding shall (x) unanimously direct the Trustee on
behalf of the Trust to adopt a plan of complete  liquidation  for both  Mortgage
Loan Groups,  as contemplated by Section  860F(a)(4) of the Code and (y) provide
to the Trustee an opinion of counsel  experienced  in federal income tax matters
to the effect that such liquidation constitutes a Qualified Liquidation, and the
Trustee  either shall sell the Mortgage Loans and distribute the proceeds of the
liquidation of the Trust Estate,  or shall  distribute  equitably in kind all of
the assets of the Trust Estate to the remaining Owners of the Certificates based
on their interests in the Trust,  each in accordance with such plan, so that the
liquidation  or  distribution  of the  Trust  Estate,  the  distribution  of any
proceeds of the liquidation and the termination of this Agreement occur no later
than  the  close  of the 90th day  after  the  date of  adoption  of the plan of
liquidation and such  liquidation  qualifies as a Qualified  Liquidation.  In no
event,  however,  will the Trust created by this Agreement  continue  beyond the
expiration of  twenty-one  (21) years from the death of the last survivor of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the United  Kingdom,  living on the date hereof.  The Trustee shall give written
notice of  termination of the Agreement to each Owner in the manner set forth in
Section 11.5 hereof.

     Section 9.2.  Termination  Upon Option of Servicer.  (a) On any  Remittance
Date on or after the Clean-Up Call Date, the Servicer acting directly or through
one or more affiliates may determine to purchase and may cause the purchase from
the Trust of all (but not fewer than all) Mortgage Loans in the Trust Estate and
all  property  theretofore  acquired  in  respect of any such  Mortgage  Loan by
foreclosure,  deed in lieu of  foreclosure,  or otherwise  then remaining in the
Trust  Estate at a price  equal to the sum of (w) the greater of (i) 100% of the
aggregate  Loan Balances of the related  Mortgage Loans as of the Due Date which
immediately  follows the last day of the related  Remittance Period  immediately
preceding the day of purchase minus the amount actually remitted by the Servicer
representing  collections  of principal on the Mortgage Loans during the related
Remittance  Period and Due Period  and (ii) the  greater of (A) the fair  market
value  of  such  Mortgage  Loans  (disregarding  accrued  interest)  and (B) the
aggregate outstanding Certificate Principal Balance, (x) one month's interest on
the purchase price computed at the weighted  average  Pass-Through  Rate for the
Class A Certificates,  (y) the related  Reimbursement Amount, if any, as of such
Remittance  Date and (z) the aggregate  amount of any  Delinquency  Advances and
Servicing Advances remaining unreimbursed,  together with any accrued and unpaid
Servicing  Fees,  as of such  Remittance  Date (such  amount,  the  "Termination
Price").  In  connection  with such  purchase,  the Servicer  shall remit to the
Trustee all amounts then on deposit in the  Principal  and Interest  Account for
deposit  to the  Certificate  Account,  which  deposit  shall be  deemed to have
occurred immediately preceding such purchase.


                                       83
<PAGE>

     (b) In connection with any such purchase, the Servicer shall provide to the
Trustee an opinion of counsel  experienced  in federal  income tax  matters  and
reasonably  acceptable  to the  Certificate  Insurer  to the  effect  that  such
purchase constitutes a Qualified Liquidation of the Trust Estate.

     (c)  Promptly  following  any such  purchase,  the Trustee will release the
Files to the Servicer,  or otherwise  upon their order,  in a manner  similar to
that described in Section 8.14 hereof.

     (d) If the Servicer  does not exercise its option  pursuant to this Section
9.2 with respect to the Trust Estate,  then the Certificate Insurer may do so on
the same terms.

     Section 9.3.  Termination Upon Loss of REMIC Status.  (a) Following a final
determination  by the  Internal  Revenue  Service,  or by a court  of  competent
jurisdiction,  in either case from which no appeal is taken within the permitted
time for such appeal, or if any appeal is taken, following a final determination
of such appeal from which no further appeal can be taken, to the effect that the
Trust does not and will no longer qualify as a "REMIC"  pursuant to Section 860D
of the Code (the "Final Determination"),  at any time on or after the date which
is 30 calendar days  following  such Final  Determination,  (i) the  Certificate
Insurer or the Owners of a majority in Percentage  Interest  represented  by the
Class A  Certificates  then  Outstanding  with the  consent  of the  Certificate
Insurer  (which  consent  shall not be  unreasonably  withheld)  may  direct the
Trustee  on  behalf  of the Trust to adopt a plan of  complete  liquidation,  as
contemplated by Section 860F(a)(4) of the Code and (ii) the Certificate  Insurer
may notify the Trustee of the Certificate  Insurer's  determination  to purchase
from the Trust all (but not fewer than all)  Mortgage  Loans in the Trust Estate
and  all  property  theretofore  acquired  by  foreclosure,   deed  in  lieu  of
foreclosure,  or otherwise in respect of any Mortgage Loan then remaining in the
Trust Estate at a price equal to the Termination  Price. In connection with such
purchase, the Servicer shall remit to the Trustee all amounts then on deposit in
the Principal and Interest Account for deposit in the Certificate Account, which
deposit shall be deemed to have occurred immediately preceding such purchase.

     (b) Upon  receipt  of such  direction  from the  Certificate  Insurer,  the
Trustee shall notify the holders of the Class R Certificates of such election to
liquidate  or  such  determination  to  purchase,   as  the  case  may  be  (the
"Termination Notice"). The Owner of a majority of the Percentage Interest of the
Class R Certificates  then Outstanding  may, on any Remittance  Date,  within 60
days from the date of receipt of the  Termination  Notice (the "Purchase  Option
Period"), at their option,  purchase from the Trust all (but not fewer than all)
Mortgage  Loans in the Trust Estate,  and all property  theretofore  acquired by
foreclosure,  deed  in lieu of  foreclosure,  or  otherwise  in  respect  of any
Mortgage  Loan then  remaining in the Trust Estate at a purchase  price equal to
the Termination Price.

     (c) If,  during  the  Purchase  Option  Period,  the  Owners of the Class R
Certificates  have  not  exercised  the  option  described  in  the  immediately
preceding paragraph,  then upon the expiration of the Purchase Option Period (i)
in the  event  that  the  Certificate  Insurer  or the  Owners  of the  Class  A
Certificates, with the consent of the Certificate Insurer have given the Trustee
the  direction  described in clause  (a)(i)  above,  the Trustee  shall sell the
Mortgage  Loans and  distribute  the  proceeds of the  liquidation  of the Trust
Estate, each in accordance with the plan of complete liquidation,  such that, if
so directed,  the  liquidation  of the Trust  Estate,  the  distribution  of the
proceeds of such  liquidation  and the  termination of this  Agreement  occur no
later  than the close of the 60th  day,  or such  later  day as the  Certificate
Insurer  or the  Owners of the Class A  Certificates,  with the  consent  of the
Certificate  Insurer shall permit or direct in writing,  after the expiration of
the Purchase  Option Period and (ii) in the event that the  Certificate  Insurer
has given the  Trustee  notice of the  Certificate  Insurer's  determination  to
purchase the  Mortgage  Loans in the Trust  Estate  described in clause  (a)(ii)
preceding, the Certificate Insurer shall, on any Remittance Date within 60 days,
purchase all (but not fewer than all) Mortgage


                                       84
<PAGE>

Loans in the Trust Estate, and all property theretofore acquired by foreclosure,
deed in lieu of  foreclosure  or otherwise in respect of any Mortgage  Loan then
remaining in the Trust Estate.  In connection  with such purchase,  the Servicer
shall  remit to the Trustee all  amounts  then on deposit in the  Principal  and
Interest Account for deposit to the Certificate Account,  which deposit shall be
deemed to have occurred immediately preceding such purchase.

     (d)  Following  a Final  Determination,  the  Owners of a  majority  of the
Percentage  Interest of the Class R Certificates  then Outstanding may, at their
option on any  Remittance  Date and upon  delivery  to the Owners of the Class A
Certificates and the Certificate Insurer of an opinion of counsel experienced in
federal income tax matters acceptable to the Certificate Insurer selected by the
Owners  of  such  Class  R  Certificates   which  opinion  shall  be  reasonably
satisfactory  in form and substance to the  Certificate  Insurer,  to the effect
that the effect of the Final  Determination  is to  increase  substantially  the
probability  that the gross  income  of the Trust  will be  subject  to  federal
taxation, purchase from the Trust all (but not fewer than all) Mortgage Loans in
the Trust Estate, and all property theretofore acquired by foreclosure,  deed in
lieu of foreclosure, or otherwise in respect of any Mortgage Loan then remaining
in the Trust  Estate at a purchase  price  equal to the  Termination  Price.  In
connection  with such  purchase,  the  Servicer  shall  remit to the Trustee all
amounts then on deposit in the Principal and Interest Account for deposit to the
Certificate Account,  which deposit shall be deemed to have occurred immediately
preceding  such  purchase.  The foregoing  opinion shall be deemed  satisfactory
unless the Certificate  Insurer gives the Owners of a majority of the Percentage
Interest  of  the  Class  R  Certificates   notice  that  such  opinion  is  not
satisfactory within thirty days after receipt of such opinion.

     In connection with any such purchase,  such Owners shall direct the Trustee
to adopt a plan of complete liquidation as contemplated by Section 860F(a)(4) of
the Code and shall provide to the Trustee an opinion of counsel  experienced  in
federal  income tax  matters  to the effect  that such  purchase  constitutes  a
Qualified Liquidation.

     Section 9.4.  Disposition  of  Proceeds.  The Trustee  shall,  upon receipt
thereof, deposit the proceeds of any liquidation of the Trust Estate pursuant to
this Article IX to the Certificate Account; provided,  however, that any amounts
representing Servicing Fees,  unreimbursed  Delinquency Advances or unreimbursed
Servicing  Advances  theretofore  funded by the Servicer from the Servicer's own
funds  shall be paid by the  Trustee to the  Servicer  from the  proceeds of the
Trust Estate.

     Section 9.5. Netting of Amounts. If any Person paying the Termination Price
would  receive a portion  of the  amount so paid,  such  Person may net any such
amount against the Termination Price otherwise payable.

                                    ARTICLE X

                                   THE TRUSTEE

     Section  10.1.  Certain  Duties and  Responsibilities.  (a) The Trustee (i)
undertakes to perform such duties and only such duties as are  specifically  set
forth in this Agreement,  and no implied  covenants or obligations shall be read
into this Agreement  against the Trustee and (ii) in the absence of bad faith on
its part,  may  conclusively  rely,  as to the truth of the  statements  and the
correctness of the opinions  expressed  therein,  upon  certificates or opinions
furnished pursuant to and conforming to the requirements of this Agreement;  but
in the case of any such  certificates or opinions which by any provision  hereof
are specifically required to be furnished to the Trustee,  shall be under a duty
to examine the same to determine whether or not they conform to the requirements
of this Agreement.


                                       85
<PAGE>

     (b) Following  the  termination  of the Servicer  hereunder and pending the
appointment  of any other  Person as successor  Servicer,  the Trustee (for this
purpose,  the term includes an affiliate thereof) is hereby obligated to perform
the duties of the Servicer hereunder and shall, for such period, have all of the
rights of the Servicer; it being expressly  understood,  however, by all parties
hereto, and the Owners, agree, prior to any termination of the Servicer pursuant
to Section 8.21, the Servicer shall perform such duties.  Specifically,  and not
in  limitation  of  the  foregoing,   the  Trustee  shall  upon  termination  or
resignation of the Servicer,  and pending the appointment of any other Person as
successor Servicer,  have the power and duty during its performance as successor
Servicer:

     (i)  to collect Mortgage payments;

     (ii) to foreclose on defaulted Mortgage Loans;

     (iii)to  enforce  due-on-sale  clauses  and to enter  into  assumption  and
          substitution agreements as permitted by Section 8.12 hereof;

     (iv) to deliver  instruments  of  satisfaction  pursuant  to  Section  8.14
          hereof;

     (v)  to  make  Delinquency  Advances  and  Servicing  Advances  and  to pay
          Compensating Interest, and

     (vi) to enforce the Mortgage Loans.

     (c) No  provision  of this  Agreement  shall be  construed  to relieve  the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful misconduct, except that:

     (i)  this  subsection  shall  not be  construed  to  limit  the  effect  of
          subsection (a) of this Section;

     (ii) the Trustee shall not be liable for any error of judgment made in good
          faith by an  Authorized  Officer,  unless it shall be proved  that the
          Trustee was negligent in ascertaining the pertinent facts;

     (iii)the Trustee  shall not be liable with  respect to any action  taken or
          omitted  to be  taken  by it in good  faith  in  accordance  with  the
          direction of the Certificate Insurer or of the Owners of a majority in
          Percentage  Interest  of the  Certificates  of the  affected  Class or
          Classes and the Certificate  Insurer relating to the time,  method and
          place of conducting  any  proceeding  for any remedy  available to the
          Trustee,  or exercising any trust or power conferred upon the Trustee,
          under this Agreement relating to such Certificates;

     (iv) The  Trustee  shall not be required to expend or risk its own funds or
          otherwise incur financial  liability for the performance of any of its
          duties  hereunder  or the  exercise  of any of its rights or powers if
          there is reasonable  ground for  believing  that the repayment of such
          funds or adequate  indemnity  against  such risk or  liability  is not
          reasonably assured to it, and none of the provisions contained in this
          Agreement  shall in any event  require the  Trustee to perform,  or be
          responsible  for the manner of performance  of, any of the obligations
          of the Servicer under this Agreement  except during such time, if any,
          as the Trustee


                                       86
<PAGE>

          shall be the  successor  to, and be vested  with the  rights,  duties,
          powers and privileges of, the Servicer in accordance with the terms of
          this Agreement;

     (v)  Subject to the other provisions of this Agreement and without limiting
          the  generality of this Section  10.1,  the Trustee shall have no duty
          (A) to see any recording,  filing,  or depositing of this Agreement or
          any  agreement  referred  to  herein  or any  financing  statement  or
          continuation  statement  evidencing a security interest,  or to see to
          the  maintenance  of any such  recording or filing or depositing or to
          any rerecording,  refiling or redepositing of any thereof,  (B) to see
          to any  insurance  (C) to see to the payment or  discharge of any tax,
          assessment, or other governmental charge or any lien or encumbrance of
          any kind owing with respect to, assessed or levied  against,  any part
          of the Trust Estate from funds available in the  Certificate  Account,
          (D) to confirm or verify the  contents of any reports or  certificates
          of the Servicer  delivered to the Trustee  pursuant to this  Agreement
          believed  by the  Trustee  to be  genuine  and to have been  signed or
          presented by the proper party or parties;

     (vi) The Trustee shall not be accountable for the use or application of any
          funds paid to the Company or the  Servicer in respect of the  Mortgage
          Loans or withdrawn  from the  Principal  and  Interest  Account or the
          Certificate Account by the Company or the Servicer; and

     (vii)The Trustee  shall not be required to take notice or be deemed to have
          notice or knowledge  of any default or any of the events  described in
          Section 8.20 unless a  Responsible  Officer of the Trustee  shall have
          received  written notice  thereof or a Responsible  Officer has actual
          knowledge  thereof.  In the  absence of receipt  of such  notice,  the
          Trustee may conclusively  assume that no default or event described in
          Section 8.20 has occurred.

     (d) Whether or not therein  expressly so provided,  every provision of this
Agreement  relating to the conduct or  affecting  the  liability of or affording
protection to the Trustee shall be subject to the provisions of this Section.

     (e) No provision of this  Agreement  shall require the Trustee to expend or
risk its own funds or otherwise incur any financial liability in the performance
of any of its  duties  hereunder,  or in the  exercise  of any of its  rights or
powers, if it shall have reasonable grounds for believing that repayment of such
funds or adequate  indemnity  against such risk or  liability is not  reasonably
assured to it.

     (f) The permissive right of the Trustee to take actions  enumerated in this
Agreement  shall  not be  construed  as a duty  and  the  Trustee  shall  not be
answerable for other than its own negligence or willful misconduct.

     (g) The Trustee  shall be under no  obligation to institute any suit, or to
take any remedial  proceeding under this Agreement,  or to take any steps in the
execution of the trusts hereby  created or in the  enforcement of any rights and
powers hereunder until it shall be indemnified to its  satisfaction  against any
and  all  costs  and  expenses,  outlays,  counsel  fees  and  other  reasonable
disbursements  and against all liability,  except liability which is adjudicated
to have resulted from its negligence or willful  misconduct,  in connection with
any action so taken.


                                       87
<PAGE>

     Section 10.2.  Removal of Trustee for Cause. (a) The Trustee may be removed
pursuant to paragraph  (b) hereof upon the  occurrence  of any of the  following
events  (whatever the reason for such event and whether it shall be voluntary or
involuntary  or be effected  by  operation  of law or pursuant to any  judgment,
decree  or  order  of  any  court  or  any  order,  rule  or  regulation  of any
administrative or governmental body):

     (1)  the Trustee shall fail to distribute to the Owners entitled thereto on
          any Payment Date amounts  available for  distribution  received by the
          Trustee in accordance with the terms hereof; or

     (2)  the Trustee shall fail in the performance of, or breach,  any covenant
          or   agreement   of  the  Trustee  in  this   Agreement,   or  if  any
          representation or warranty of the Trustee made in this Agreement or in
          any  certificate  or other  writing  delivered  pursuant  hereto or in
          connection  herewith  shall  prove  to be  incorrect  in any  material
          respect as of the time when the same  shall  have been made,  and such
          failure or breach  shall  continue  or not be cured for a period of 30
          days after there shall have been given,  by  registered  or  certified
          mail, to the Trustee by the Company, the Certificate Insurer or by the
          Owners  of  at  least  25%  of  the  aggregate   Percentage  Interests
          represented by the Class A Certificates then Outstanding, or, if there
          are no  Class A  Certificates  then  Outstanding,  by such  Percentage
          Interests  represented by the Class R  Certificates,  a written notice
          specifying such failure or breach and requiring it to be remedied; or

     (3)  a decree or order of a court or agency or supervisory authority having
          jurisdiction  for the  appointment  of a  conservator  or  receiver or
          liquidator in any  insolvency,  readjustment  of debt,  marshalling of
          assets and liabilities or similar  proceedings,  or for the winding-up
          or  liquidation  of its affairs,  shall have been entered  against the
          Trustee,  and  such  decree  or order  shall  have  remained  in force
          undischarged or unstayed for a period of 75 days; or

     (4)  a conservator or receiver or liquidator or  sequestrator  or custodian
          of the  property  of  the  Trustee  is  appointed  in any  insolvency,
          readjustment of debt, marshalling of assets and liabilities or similar
          proceedings  of or  relating  to the  Trustee  or  relating  to all or
          substantially all of its property; or

     (5)  the Trustee shall become insolvent (however  insolvency is evidenced),
          generally  fail to pay its debts as they come due,  file or consent to
          the  filing  of  a  petition  to  take  advantage  of  any  applicable
          insolvency  or  reorganization  statute,  make an  assignment  for the
          benefit  of  its  creditors,   voluntarily   suspend  payment  of  its
          obligations  or take  corporate  action for the  purpose of any of the
          foregoing.

     The  Company  shall give to  Moody's  and  Standard & Poor's  notice of the
occurrence of any such event of which the Company is aware.

     (b) If any event described in Paragraph (a) occurs and is continuing,  then
and in every  such  case (i) the  Certificate  Insurer  or (ii)  with the  prior
written  consent (which shall not be  unreasonably  withheld) of the Certificate
Insurer  (x) the  Company  or (y) the  Owners of a  majority  of the  Percentage
Interests  represented  by the  Class A  Certificates  may,  whether  or not the
Trustee resigns pursuant to Section 10.9 hereof, immediately,  concurrently with
the giving of notice to the Trustee,  and without  delaying the 30 days required
for notice therein, appoint a successor Trustee pursuant to the terms of Section
10.9 hereof.


                                       88
<PAGE>

     Section 10.3.  Certain Rights of the Trustee.  Except as otherwise provided
in Section 10.1 hereof:

          (a) the  Trustee  may  rely  and  shall  be  protected  in  acting  or
     refraining  from  acting  upon  any  resolution,   certificate,  statement,
     instrument,  opinion, report, notice, request,  direction,  consent, order,
     bond,  note or other paper or document  believed by it to be genuine and to
     have been signed or presented by the proper party or parties;

          (b) any request or direction of the Company,  the Certificate  Insurer
     or the  Owners  of any  Class of  Certificates  mentioned  herein  shall be
     sufficiently evidenced in writing;

          (c) whenever in the administration of this Agreement the Trustee shall
     deem it desirable that a matter be proved or  established  prior to taking,
     suffering  or omitting  any action  hereunder,  the Trustee  (unless  other
     evidence  be herein  specifically  prescribed)  may,  in the absence of bad
     faith on its part, rely upon an Officer's Certificate;

          (d) the Trustee may consult  with  counsel of its  selection,  and the
     written advice of such counsel shall be full and complete authorization and
     protection  in  respect  of any  action  taken,  suffered  or omitted by it
     hereunder in good faith and in reasonable reliance thereon;

          (e) the Trustee  shall be under no  obligation  to exercise any of the
     rights or powers vested in it by this Agreement at the request or direction
     of any of the Owners pursuant to this  Agreement,  unless such Owners shall
     have offered to the Trustee  reasonable  security or indemnity  against the
     costs, expenses and liabilities which might be incurred by it in compliance
     with such request or direction;

          (f) the Trustee shall not be bound to make any investigation  into the
     facts  or  matters  stated  in  any  resolution,   certificate,  statement,
     instrument,  opinion, report, notice, request,  direction,  consent, order,
     bond,  note or other paper or document,  but the Trustee in its  discretion
     may make such further inquiry or  investigation  into such facts or matters
     as it may  see  fit;  provided,  however,  that  if the  payment  within  a
     reasonable time to the Trustee of the costs, expenses or liabilities likely
     to be incurred by it in the making of such investigation is, in the opinion
     of the  Trustee,  not  reasonably  assured to the  Trustee by the  security
     afforded  to it by the terms of this  Agreement,  the  Trustee  may require
     reasonable indemnity against such cost, expense or liability as a condition
     to taking any such action. The reasonable expense of every such examination
     shall be paid by the Servicer  or, if paid by the Trustee,  shall be repaid
     by the Servicer upon demand by the Trustee from the Servicer's own funds;

          (g) the Trustee may execute any of the trusts or powers  hereunder  or
     perform any duties  hereunder  either  directly or by or through  agents or
     attorneys,  and the Trustee shall not be responsible  for any misconduct or
     negligence on the part of any agent or attorney  appointed  and  supervised
     with due care by it hereunder;

          (h) the Trustee shall not be personally liable for any action it takes
     or  omits  to  take  in good  faith  which  it  reasonably  believes  to be
     authorized by the Authorized  Officer of any Person or within its rights or
     powers under this Agreement;

          (i)  the  right  of the  Trustee  to  perform  any  discretionary  act
     enumerated  in this  Agreement  shall not be construed  as a duty,  and the
     Trustee  shall not be answerable  for other than its  negligence or willful
     misconduct in the performance of such act; and


                                       89
<PAGE>

          (j) the  Trustee  shall not be  required to give any bond or surety in
     respect of the execution of the Trust Estate  created  hereby or the powers
     granted hereunder.

     Section 10.4. Not Responsible for Recitals or Issuance of Certificates. The
recitals and  representations  contained herein and in the Certificates,  except
any such recitals  relating to the Trustee,  shall be taken as the statements of
the Company,  and the Trustee assumes no responsibility  for their  correctness.
The Trustee makes no  representation  as to the validity or  sufficiency of this
Agreement,  of the Certificates,  of the Mortgage Loans or any document relating
thereto other than as to validity and sufficiency of its  authentication  of the
Certificates.

     Section 10.5. May Hold Certificates. The Trustee or any agent of the Trust,
in its  individual  or any other  capacity,  may  become an Owner or  pledgee of
Certificates and may otherwise deal with the Trust with the same rights it would
have if it were not Trustee or such agent.

     Section  10.6.  Money  Held in Trust.  Money  held by the  Trustee in trust
hereunder  need not be  segregated  from other trust funds  except to the extent
required  herein or required by law. The Trustee shall be under no liability for
interest on any money received by it hereunder  except as otherwise  agreed with
the  Company  and except to the  extent of income or other  gain on  investments
which  are  deposits  in or  certificates  of  deposit  of  the  Trustee  in its
commercial capacity and income or other gain actually received by the Trustee on
Eligible Investments.

     Section 10.7. No Lien for Fees. The Trustee shall have no lien on the Trust
Estate for the payment of any fees and expenses.

     Section 10.8. Corporate Trustee Required;  Eligibility.  There shall at all
times be a  Trustee  hereunder  which  shall  be a  corporation  or  association
organized and doing  business  under the laws of the United States of America or
of any State  authorized  under such laws to exercise  corporate  trust  powers,
having a  combined  capital  and  surplus of at least  $100,000,000,  subject to
supervision  or  examination  by the United  States of America or any such State
having a rating or ratings  acceptable to the  Certificate  Insurer and having a
long-term  deposit  rating of at least BBB from Standard & Poor's (or such lower
rating as may be acceptable to Standard & Poor's) and at least Baa2 from Moody's
(or  such  lower  rating  as may be  acceptable  to  Moody's).  If such  Trustee
publishes  reports of  condition  at least  annually,  pursuant to law or to the
requirements of the aforesaid  supervising or examining authority,  then for the
purposes of this Section,  the combined  capital and surplus of such corporation
or  association  shall be deemed to be its  combined  capital and surplus as set
forth in its most recent  report of condition so  published.  If at any time the
Trustee  shall cease to be eligible in  accordance  with the  provisions of this
Section,  it shall,  upon the  request of the  Company  with the  consent of the
Certificate Insurer (which consent shall not be unreasonably withheld) or of the
Certificate  Insurer,  resign  immediately  in the  manner  and with the  effect
hereinafter specified in this Article X.

     Section 10.9.  Resignation  and Removal;  Appointment of Successor.  (a) No
resignation or removal of the Trustee and no appointment of a successor  trustee
pursuant  to this  Article X shall  become  effective  until the  acceptance  of
appointment by the successor trustee under Section 10.10 hereof.

     (b) The Trustee, or any trustee or trustees hereafter appointed, may resign
at any time by  giving  written  notice of  resignation  to the  Company  and by
mailing  notice of  resignation  by registered  mail,  postage  prepaid,  to the
Certificate Insurer and the Owners at their addresses appearing on the Register.
A copy of such  notice  shall be sent by the  resigning  Trustee to Moody's  and
Standard & Poor's.  Upon  receiving  notice of  resignation,  the Company  shall
promptly appoint a successor  trustee or trustees  reasonably  acceptable to the
Certificate Insurer evidenced by its written consent by written


                                       90
<PAGE>

instrument,  in  duplicate,  executed  on behalf  of the Trust by an  Authorized
Officer of the Company,  one copy of which  instrument shall be delivered to the
Trustee so resigning  and one copy to the successor  trustee or trustees.  If no
successor  trustee  shall have been  appointed by the Company and have  accepted
appointment  within 30 days after the giving of such notice of resignation,  the
Trustee  shall give notice to the  Certificate  Insurer of such  failure and the
Certificate  Insurer  shall have an  additional  30 days to appoint a  successor
trustee.  If after such time no successor  has been  appointed and accepted then
the resigning  trustee may petition any court of competent  jurisdiction for the
appointment of a successor trustee. Such court may thereupon, after such notice,
if any, as it may deem proper, appoint a successor trustee.

     (c) If at any time the Trustee  shall cease to be  eligible  under  Section
10.8  hereof and shall fail to resign  after  written  request  therefor  by the
Company or by the Certificate  Insurer,  the Certificate  Insurer or the Company
with the written consent of the  Certificate  Insurer may remove the Trustee and
appoint a successor  trustee by written  instrument,  in duplicate,  executed on
behalf of the Trust by an Authorized  Officer of the Company,  one copy of which
instrument  shall be  delivered  to the  Trustee so removed  and one copy to the
successor trustee.

     (d) The Owners of a majority of the Percentage Interests represented by the
Class A Certificates, or, if there are no Class A Certificates then Outstanding,
by  such  majority  of the  Percentage  Interests  represented  by the  Class  R
Certificates, may at any time remove the Trustee and appoint a successor trustee
by  delivering  to the  Trustee  to be  removed,  to the  successor  trustee  so
appointed,  to the Company and to the Certificate Insurer,  copies of the record
of the act taken by the Owners, as provided for in Section 11.3 hereof.

     (e) If the Trustee fails to perform its duties in accordance with the terms
of this  Agreement or becomes  ineligible to serve as Trustee,  the  Certificate
Insurer  may remove  the  Trustee  and  appoint a  successor  trustee by written
instrument,  in triplicate,  signed by the Certificate  Insurer duly authorized,
one complete  set of which  instruments  shall be delivered to the Company,  one
complete  set to the Trustee so removed and one  complete  set to the  successor
Trustee so appointed. If no successor is appointed, then the removed trustee may
petition any court of competent  jurisdiction for the appointment of a successor
trustee.  Such court may  thereupon,  after such notice,  if any, as it may deem
proper and prescribe, appoint a successor trustee.

     (f) If the Trustee shall resign,  be removed or become incapable of acting,
or if a vacancy  shall  occur in the office of the  Trustee  for any cause,  the
Company shall  promptly  appoint a successor  Trustee.  If within one year after
such resignation,  removal or incapability or the occurrence of such vacancy,  a
successor  Trustee  shall be appointed by act of the Owners of a majority of the
Percentage  Interests  represented by the Class A Certificates  then Outstanding
or, if there are no Class A Certificates then  Outstanding,  by such majority of
the Percentage Interest of the Class R Certificates delivered to the Company and
the retiring  Trustee,  the successor  Trustee so appointed shall forthwith upon
its acceptance of such  appointment  become the successor  Trustee and supersede
the successor  Trustee  appointed by the Company.  If no successor Trustee shall
have been so  appointed  by the  Company or the  Owners and shall have  accepted
appointment  in the manner  hereinafter  provided,  any Owner may,  on behalf of
himself  and all others  similarly  situated,  petition  any court of  competent
jurisdiction  for  the  appointment  of a  successor  Trustee.  Such  court  may
thereupon,  after such  notice,  if any,  as it may deem  proper and  prescribe,
appoint a successor Trustee.

     (g) The Company  shall give notice of any removal of the Trustee by mailing
notice of such event by registered  mail,  postage  prepaid,  to the Certificate
Insurer and to the Owners as their


                                       91
<PAGE>

names and addresses  appear in the Register.  Each notice shall include the name
of the successor Trustee and the address of its corporate trust office.

     Section  10.10.  Acceptance  of  Appointment  by Successor  Trustee.  Every
successor Trustee appointed hereunder shall execute,  acknowledge and deliver to
the  Company  on behalf of the  Trust,  to the  Certificate  Insurer  and to its
predecessor  Trustee an  instrument  accepting  such  appointment  hereunder and
stating  its  eligibility  to serve as  Trustee  hereunder,  and  thereupon  the
resignation  or removal of the  predecessor  Trustee shall become  effective and
such  successor  Trustee,  without any further act,  deed or  conveyance,  shall
become vested with all the rights, powers, trusts, duties and obligations of its
predecessor  hereunder;  but, on request of the Company, the Certificate Insurer
or the successor  Trustee,  such predecessor  Trustee shall, upon payment of its
charges  then unpaid,  execute and deliver an  instrument  transferring  to such
successor Trustee all of the rights, powers and trusts of the Trustee so ceasing
to act, and shall duly assign,  transfer and deliver to such  successor  Trustee
all property and money held by such  Trustee so ceasing to act  hereunder.  Upon
request of any such successor Trustee,  the Company on behalf of the Trust shall
execute  any and all  instruments  for more fully and  certainly  vesting in and
confirming to such successor Trustee all such rights, powers and trusts.

     Upon  acceptance of appointment by a successor  Trustee as provided in this
Section,  the Company shall mail notice  thereof by  first-class  mail,  postage
prepaid,  to the Owners at their last addresses  appearing upon the Register and
to the  Certificate  Insurer.  The  Company  shall send a copy of such notice to
Moody's and Standard & Poor's.  If the Company  fails to mail such notice within
ten days after acceptance of appointment by the successor Trustee, the successor
Trustee shall cause such notice to be mailed at the expense of the Trust.

     No successor  Trustee  shall accept its  appointment  unless at the time of
such  acceptance  such  successor  shall be qualified  and  eligible  under this
Article X.

     Section 10.11. Merger, Conversion,  Consolidation or Succession to Business
of the Trustee.  Any  corporation or  association  into which the Trustee may be
merged or converted or with which it may be  consolidated,  any  corporation  or
association resulting from any merger,  conversion or consolidation to which the
Trustee shall be a party or any corporation or association  succeeding to all or
substantially  all of the corporate  trust  business of the Trustee shall be the
successor of the Trustee hereunder, without the execution or filing of any paper
or any further act on the part of any of the parties hereto; provided,  however,
that such corporation or association  shall be otherwise  qualified and eligible
under  this  Article X. In case any  Certificates  have been  executed,  but not
delivered, by the Trustee then in office, any successor by merger, conversion or
consolidation  to  such  Trustee  may  adopt  such  execution  and  deliver  the
Certificates  so executed with the same effect as if such successor  Trustee had
itself executed such Certificates.

     Section 10.12. Reporting;  Withholding. The Trustee shall timely provide to
the Owners the  Internal  Revenue  Service's  Form 1099 and any other  statement
required by  applicable  Treasury  regulations  as determined by the Company and
shall withhold, as required by applicable law, federal, state or local taxes, if
any,  applicable to  distributions  to the Owners,  including but not limited to
backup  withholding  under Section 3406 of the Code and the  withholding  tax on
distributions to foreign investors under Sections 1441 and 1442 of the Code.

     Section  10.13.  Liability of the Trustee.  The Trustee  shall be liable in
accordance herewith only to the extent of the obligations  specifically  imposed
upon and  undertaken by the Trustee  herein.  Neither the Trustee nor any of the
directors,  officers,  employees  or  agents of the  Trustee  shall be under any
liability on any  Certificate  or otherwise  to any  Account,  the Company,  the
Servicer or any


                                       92
<PAGE>

Owner for any action  taken or for  refraining  from the taking of any action in
good faith  pursuant to this  Agreement,  or for errors in  judgment;  provided,
however,  that this  provision  shall not protect the Trustee or any such Person
against any  liability  which would  otherwise be imposed by reason of negligent
action, negligent failure to act or bad faith in the performance of duties or by
reason of reckless disregard of obligations and duties hereunder. Subject to the
foregoing sentence, the Trustee shall not be liable for losses on investments of
amounts in any Account  (except for any losses on  obligations on which the bank
serving as Trustee is the  obligor).  In  addition,  the  Company  and  Servicer
covenant and agree to indemnify  the Trustee and the  Certificate  Insurer,  and
when the Trustee is acting as Servicer, the Servicer, from, and hold it harmless
against, any and all losses, liabilities, damages, claims or expenses (including
legal fees and expenses)  other than those  resulting from the negligence or bad
faith of the Trustee.  The Trustee and the Certificate Insurer and any director,
officer,  employee or agent thereof may rely and shall be protected in acting or
refraining  from  acting  in good  faith  on any  certificate,  notice  or other
document  of any  kind  prima  facie  properly  executed  and  submitted  by the
Authorized  Officer of any Person  respecting  any  matters  arising  hereunder.
Provisions  of  this  Section  10.13  shall  survive  the  termination  of  this
Agreement.

     Section   10.14.   Appointment   of   Co-Trustee   or   Separate   Trustee.
Notwithstanding  any other  provisions of this  Agreement,  at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Estate or Property may at the time be located, the Servicer and the
Trustee  acting  jointly  shall have the power and shall execute and deliver all
instruments  to appoint  one or more  Persons  approved  by the  Trustee and the
Certificate  Insurer  to act as  co-Trustee  or  coTrustees,  jointly  with  the
Trustee,  of all or any part of the Trust Estate or separate Trustee or separate
Trustees of any part of the Trust  Estate and to vest in such Person or Persons,
in such  capacity  and for the  benefit of the  Owners,  such title to the Trust
Estate,  or any part  thereof,  and,  subject  to the other  provisions  of this
Section  10.14,  such  powers,  duties,  obligations,  rights  and trusts as the
Servicer and the Trustee may consider  necessary or  desirable.  If the Servicer
shall not have joined in such appointment within 15 days after the receipt by it
of a request so to do, or in the case any event indicated in Sections 8.20(a) or
8.20(b) shall have occurred and be continuing,  the Trustee alone shall have the
power to make such  appointment  (with the  written  consent of the  Certificate
Insurer).  No co-Trustee or separate Trustee hereunder shall be required to meet
the terms of eligibility as a successor Trustee under Section 10.8 and no notice
to Owner of the  appointment  of any  co-Trustee  or separate  Trustee  shall be
required under Section 10.8.

     Every separate Trustee and co-Trustee  shall, to the extent  permitted,  be
appointed and act subject to the following provisions and conditions:

          (i) All rights,  powers,  duties and obligations  conferred or imposed
     upon the  Trustee  shall be  conferred  or imposed  upon and  exercised  or
     performed by the Trustee and such separate  Trustee or  co-Trustee  jointly
     (it being  understood  that such  separate  Trustee  or  co-Trustee  is not
     authorized  to act  separately  without the  Trustee  joining in such act),
     except to the extent  that under any law of any  jurisdiction  in which any
     particular act or acts are to be performed (whether as Trustee hereunder or
     as successor to the Servicer  hereunder),  the Trustee shall be incompetent
     or  unqualified  to perform  such act or acts,  in which event such rights,
     powers, duties and obligations (including the holding of title to the Trust
     Estate or any portion thereof in any such jurisdiction)  shall be exercised
     and performed singly by such separate Trustee or co-Trustee,  but solely at
     the direction of the Trustee;

          (ii) No co-Trustee hereunder shall be held personally liable by reason
     of any act or omission of any other co-Trustee hereunder; and


                                       93
<PAGE>

          (iii) The  Servicer  and the  Trustee  acting  jointly may at any time
     accept the resignation of or remove any separate Trustee or co-Trustee.

     Any notice,  request or other  writing given to the Trustee shall be deemed
to have been given to each of the then  separate  Trustees and  co-Trustees,  as
effectively  as if  given  to each of  them.  Every  instrument  appointing  any
separate  Trustee or co-Trustee shall refer to this Agreement and the conditions
of this Section 10.14. Each separate Trustee and co-Trustee, upon its acceptance
of the trusts conferred,  shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Trustee or separately,
as may be provided  therein,  subject to all the  provisions of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of,  affecting  the liability of or affording  protection to the Trustee.  Every
such instrument  shall be filed with the Trustee and a copy thereof given to the
Servicer.

     Any  separate  Trustee  or  co-Trustee  may,  at any time,  constitute  the
Trustee,  its agent or attorney-in-fact,  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any  separate  Trustee or coTrustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor Trustee.

     The Trustee shall give to Moody's,  the Company and the Certificate Insurer
notice of the appointment of any Co-Trustee or separate Trustee.

     Section 10.15 Appointment of Custodians.

     The Trustee may appoint one or more  Custodians to hold all or a portion of
the  Trustee's  Files as agent for the  Trustee,  by  entering  into a Custodial
Agreement  acceptable  to the  Certificate  Insurer  in the form of  Exhibit  M.
Subject to this  Article X, the Trustee  agrees to comply with the terms of each
Custodial  Agreement and to enforce the terms and provisions thereof against the
Custodian for the benefit of the Owners of the  Certificates and the Certificate
Insurer.

                                   ARTICLE XI

                                  MISCELLANEOUS

     Section 11.1. Compliance Certificates and Opinions. Upon any application or
request by the Company,  the Certificate Insurer or the Owners to the Trustee to
take any  action  under  any  provision  of this  Agreement,  the  Company,  the
Certificate  Insurer or the  Owners,  as the case may be,  shall  furnish to the
Trustee a certificate  stating that all conditions  precedent,  if any, provided
for in this Agreement  relating to the proposed  action have been complied with,
except  that in the case of any such  application  or  request  as to which  the
furnishing  of any documents is  specifically  required by any provision of this
Agreement  relating to such  particular  application  or request,  no additional
certificate need be furnished.

     Except as otherwise  specifically  provided  herein,  each  certificate  or
opinion with respect to compliance with a condition or covenant  provided for in
this Agreement shall include:

          (a) a statement  that each  individual  signing  such  certificate  or
     opinion has read such  covenant or  condition  and the  definitions  herein
     relating thereto;


                                       94
<PAGE>

          (b) a brief statement as to the nature and scope of the examination or
     investigation  upon which the  statements  or  opinions  contained  in such
     certificate or opinion are based; and

          (c) a statement as to whether, in the opinion of each such individual,
     such condition or covenant has been complied with.

     Section 11.2. Form of Documents Delivered to the Trustee. In any case where
several  matters are required to be  certified  by, or covered by an opinion of,
any specified Person, it is not necessary that all such matters be certified by,
or covered by the opinion of, only one such Person or that they be so  certified
or  covered by only one  document,  but one such  Person may  certify or give an
opinion  with  respect to some  matters and one or more other such Persons as to
other  matters,  and any such  Person may  certify or give an opinion as to such
matters in one or several documents.

     Any  certificate  of an  Authorized  Officer of the  Trustee  may be based,
insofar as it relates to legal matters, upon an opinion of counsel,  unless such
Authorized  Officer  knows,  or in the exercise of reasonable  care should know,
that the opinion is erroneous.  Any such certificate of an Authorized Officer of
the  Trustee or any  opinion of counsel  may be based,  insofar as it relates to
factual matter upon a certificate or opinion of, or  representations  by, one or
more  Authorized  Officers of the Company or of the  Servicer,  stating that the
information  with respect to such factual  matters is in the  possession  of the
Company or of the Servicer,  unless such Authorized Officer or counsel knows, or
in the exercise of reasonable  care should know, that the certificate or opinion
or  representations  with respect to such matters are erroneous.  Any opinion of
counsel  may also be based,  insofar as it relates  to factual  matters,  upon a
certificate or opinion of, or  representations  by, an Authorized Officer of the
Trustee,  stating  that the  information  with respect to such matters is in the
possession  of the  Trustee,  unless such counsel  knows,  or in the exercise of
reasonable care should know, that the certificate or opinion or  representations
with respect to such matters are erroneous.  Any opinion of counsel may be based
on the written opinion of other counsel,  in which event such opinion of counsel
shall be accompanied by a copy of such other counsel's opinion and shall include
a statement to the effect that such counsel  believes  that such counsel and the
Trustee may reasonably rely upon the opinion of such other counsel.

     Where  any  Person  is  required  to  make,  give  or  execute  two or more
applications,  requests, consents,  certificates,  statements, opinions or other
instruments  under this Agreement,  they may, but need not, be consolidated  and
form one instrument.

     Section  11.3.  Acts of Owners.  (a) Any  request,  demand,  authorization,
direction, notice, consent, waiver or other action provided by this Agreement to
be given or taken by the Owners may be embodied in and  evidenced by one or more
instruments of substantially similar tenor signed by such Owners in person or by
an agent duly appointed in writing;  and, except as herein  otherwise  expressly
provided, such action shall become effective when such instrument or instruments
are delivered to the Trustee, and, where it is hereby expressly required, to the
Company.  Such instrument or instruments  (and the action  embodied  therein and
evidenced  thereby) are herein sometimes  referred to as the "act" of the Owners
signing  such  instrument  or  instruments.  Proof  of  execution  of  any  such
instrument or of a writing appointing any such agent shall be sufficient for any
purpose of this  Agreement and conclusive in favor of the Trustee and the Trust,
if made in the manner provided in this Section.

     (b) The fact and date of the execution by any Person of any such instrument
or writing may be proved by the  affidavit of a witness of such  execution or by
the certificate of any notary public or other officer  authorized by law to take
acknowledgments of deeds, certifying that the individual signing such instrument
or writing acknowledged to him the execution thereof. Whenever such execution is
by


                                       95
<PAGE>

an  officer  of a  corporation  or a member of a  partnership  on behalf of such
corporation or partnership,  such certificate or affidavit shall also constitute
sufficient proof of his authority.

     (c) The ownership of Certificates shall be proved by the Register.

     (d) Any request, demand, authorization,  direction, notice, consent, waiver
or other  action by the Owner of any  Certificate  shall bind the Owner of every
Certificate  issued upon the  registration  of  transfer  thereof or in exchange
therefor or in lieu thereof, in respect of anything done, omitted or suffered to
be done by the Trustee or the Trust in reliance thereon, whether or not notation
of such action is made upon such Certificates.

     Section 11.4. Notices, etc. to Trustee. Any request, demand, authorization,
direction,  notice,  consent,  waiver or act of the  Owners  or other  documents
provided or permitted by this  Agreement to be made upon,  given or furnished to
or filed  with the  Trustee  by any  Owner,  the  Certificate  Insurer or by the
Company  shall be  sufficient  for  every  purpose  hereunder  if  made,  given,
furnished  or filed in writing  to or with and  received  by the  Trustee at its
corporate trust office as set forth in Section 2.2 hereof.

     Section 11.5. Notices and Reports to Owners; Waiver of Notices.  Where this
Agreement  provides  for  notice to Owners  of any event or the  mailing  of any
report to Owners,  such notice or report  shall be  sufficiently  given  (unless
otherwise herein expressly provided) if mailed,  first-class postage prepaid, to
each Owner  affected  by such  event or to whom such  report is  required  to be
mailed,  at the address of such Owner as it appears on the  Register,  not later
than the latest date, and not earlier than the earliest date, prescribed for the
giving of such notice or the mailing of such report.  In any case where a notice
or report to Owners is mailed in the manner provided above,  neither the failure
to mail such  notice or report  nor any defect in any notice or report so mailed
to any  particular  Owner shall affect the  sufficiency of such notice or report
with  respect to other  Owners,  and any notice or report which is mailed in the
manner herein provided shall be conclusively presumed to have been duly given or
provided.

     Where this Agreement provides for notice in any manner,  such notice may be
waived in writing by any Person  entitled to receive such notice,  either before
or after the event,  and such waiver  shall be the  equivalent  of such  notice.
Waivers of notice by Owners  shall be filed with the  Trustee,  but such  filing
shall not be a  condition  precedent  to the  validity  of any  action  taken in
reliance upon such waiver.

     In case, by reason of the suspension of regular mail service as a result of
a strike,  work stoppage or similar  activity,  it shall be  impractical to mail
notice of any event to Owners when such notice is required to be given  pursuant
to any  provision  of this  Agreement,  then any manner of giving such notice as
shall be satisfactory  to the Trustee shall be deemed to be a sufficient  giving
of such notice.

     Where this  Agreement  provides for notice to any rating  agency that rated
any Certificates,  failure to give such notice shall not affect any other rights
or obligations created hereunder.

     Section  11.6.  Rules by Trustee  and the  Company.  The  Trustee  may make
reasonable  rules for any meeting of Owners.  The  Company  may make  reasonable
rules and set reasonable requirements for its functions.

     Section 11.7.  Successors and Assigns. All covenants and agreements in this
Agreement by any party hereto shall bind its successors and assigns,  whether so
expressed or not.


                                       96
<PAGE>

     Section 11.8.  Severability.  In case any provision in this Agreement or in
the  Certificates  shall be invalid,  illegal or  unenforceable,  the  validity,
legality and enforceability of the remaining  provisions shall not in any way be
affected or impaired thereby.

     Section 11.9.  Benefits of Agreement.  Nothing in this  Agreement or in the
Certificates,  expressed  or implied,  shall give to any Person,  other than the
Owners,  the  Certificate  Insurer and the parties  hereto and their  successors
hereunder,  any benefit or any legal or equitable  right,  remedy or claim under
this Agreement.

     Section 11.10. Legal Holidays. In any case where the date of any Remittance
Date, any Payment Date, any other date on which any distribution to any Owner is
proposed  to be paid or any date on which a notice is required to be sent to any
Person pursuant to the terms of this Agreement shall not be a Business Day, then
(notwithstanding  any other  provision of the  Certificates  or this  Agreement)
payment  or  mailing  need not be made on such  date but may be made on the next
succeeding  Business  Day with the same force and effect as if made or mailed on
the nominal date of any such  Remittance  Date,  such Payment Date or such other
date for the  payment of any  distribution  to any Owner or the  mailing of such
notice, as the case may be, and no interest shall accrue for the period from and
after any such nominal date,  provided such payment is made in full on such next
succeeding Business Day.

     Section 11.11.  Governing Law. In view of the fact that Owners are expected
to reside in many  states  and  outside  the  United  States  and the  desire to
establish  with  certainty that this Agreement will be governed by and construed
and  interpreted in accordance  with the law of a state having a  well-developed
body of  commercial  and  financial  law  relevant to  transactions  of the type
contemplated  herein,  this Agreement and each Certificate shall be construed in
accordance  with and governed by the laws of the State of New York applicable to
agreements made and to be performed therein.

     Section 11.12. Counterparts.  This instrument may be executed in any number
of  counterparts,  each of which so executed  shall be deemed to be an original,
but all  such  counterparts  shall  together  constitute  but  one and the  same
instrument.

     Section  11.13.  Usury.  The  amount  of  interest  payable  or paid on any
Certificate  under the terms of this  Agreement  shall be  limited  to an amount
which shall not exceed the maximum  nonusurious  rate of interest allowed by the
applicable  laws of the State of New York or any  applicable  law of the  United
States  permitting  a  higher  maximum   nonusurious  rate  that  preempts  such
applicable  New York laws,  which could lawfully be contracted  for,  charged or
received (the "Highest  Lawful  Rate").  In the event any payment of interest on
any Certificate  exceeds the Highest Lawful Rate, the Trust stipulates that such
excess amount will be deemed to have been paid to the Owner of such  Certificate
as a result of an error on the part of the Trustee acting on behalf of the Trust
and the Owner  receiving such excess payment shall  promptly,  upon discovery of
such  error or upon  notice  thereof  from the  Trustee  on behalf of the Trust,
refund the amount of such  excess  or, at the  option of such  Owner,  apply the
excess to the  payment  of  principal  of such  Certificate,  if any,  remaining
unpaid.  In addition,  all sums paid or agreed to be paid to the Trustee for the
benefit of Owners of Certificates for the use, forbearance or detention of money
shall,  to the extent  permitted  by  applicable  law, be  amortized,  prorated,
allocated and spread throughout the full term of such Certificates.

     Section 11.14.  Amendment.  (a) The Trustee,  the Company and the Servicer,
may at any  time  and  from  time  to  time,  with  the  prior  approval  of the
Certificate  Insurer  but  without the giving of notice to or the receipt of the
consent of the Owners, amend this Agreement for the purposes of (i) removing the
restriction  against the  transfer of a Class R  Certificate  to a  Disqualified
Organization  (as such term is defined in the Code) if accompanied by an opinion
of counsel experienced in federal income


                                       97
<PAGE>

tax matters  addressed to the Certificate  Insurer and the Trustee that there is
or will be no adverse effect as a result of such amendment,  (ii) complying with
the  requirements  of the Code  including any  amendments  necessary to maintain
REMIC  status of the  assets of the Trust  treated as a REMIC  hereunder,  (iii)
curing any ambiguity and (iv) correcting or supplementing any provisions of this
Agreement which are inconsistent with any other provisions of this Agreement; or
(v) for any other purpose, provided that in the case of clause (v), (A) prior to
the effectiveness of such amendment,  the Company delivers an opinion of counsel
acceptable to the Trustee and the  Certificate  Insurer that such amendment will
not adversely  affect in any material respect the interest of the Owners and the
Certificate  Insurer and (B) delivers a letter from each Rating  Agency  stating
that such  amendment  will not result in a withdrawal or reduction of the rating
of the Class A Certificates without regard to the Certificate  Insurance Policy.
Notwithstanding  anything to the contrary, no such amendment shall (a) change in
any manner the amount of, or delay the timing of, payments which are required to
be  distributed  to  any  Owner  without  the  consent  of  the  Owner  of  such
Certificate,  (b)  change  the  percentages  of  Percentage  Interest  which are
required to consent to any such amendments, without the consent of the Owners of
all  Certificates of the Class or Classes affected then outstanding or (c) which
affects  in any  manner  the  terms or  provisions  of the  related  Certificate
Insurance Policy.

     (b) This  Agreement may be amended from time to time by the  Servicer,  the
Company  and the  Trustee  with the consent of the  Certificate  Insurer  (which
consent  shall not be  withheld  if, in an opinion of counsel  addressed  to the
Trustee and the Certificate Insurer, failure to amend would adversely affect the
interests  of the Owners) and the Owners of 66 2/3% of the Class A  Certificates
for the  purpose  of adding  any  provisions  to or  changing  in any  manner or
eliminating  any of the  provisions  of this  Agreement  or of  modifying in any
manner the rights of the Owners; provided, however, that no such amendment shall
be made that no such  amendment  shall  reduce in any  manner  the amount of, or
delay the timing of,  payments  received on Mortgage Loans which are required to
be  distributed  on any  Certificate  without  the  consent of the Owner of such
Certificate  or reduce  the  percentage  for each  Class the Owners of which are
required to consent to any such  amendment  without the consent of the Owners of
100% of each Class of Certificates affected thereby.

     (c) Each proposed  amendment to this  Agreement  shall be accompanied by an
opinion of counsel  nationally  recognized  in federal  income tax  matters  and
reasonably acceptable to the Certificate Insurer addressed to the Trustee and to
the  Certificate  Insurer to the effect that such amendment  would not adversely
affect the status of the Trust (other than the Pre-Funding Account, the Group II
Available Funds Cap  Carry-Forward  Amount Account or the  Capitalized  Interest
Account) as a REMIC.

     (d) The  Certificate  Insurer,  the Owners,  Moody's and  Standard & Poor's
shall be provided with copies of any amendments to this Agreement, together with
copies of any opinions or other documents or instruments  executed in connection
therewith.

     Section  11.15.  REMIC  Status;  Taxes.  (a) The Tax Matters  Person  shall
prepare and file or cause to be filed with the Internal  Revenue Service federal
tax or  information  returns  with  respect  to the Trust  and the  Certificates
containing  such  information  and at the  times  and in such  manner  as may be
required by the Code or  applicable  Treasury  regulations  and shall furnish to
Owners such  statements or information at the times and in such manner as may be
required  thereby.  For this purpose,  the Tax Matters Person may, but need not,
rely  on  any  proposed  regulations  of the  United  States  Department  of the
Treasury.  The Tax Matters Person shall indicate the election to treat the Trust
as a REMIC (which election shall apply to the taxable period ending December 31,
1997 and each calendar year thereafter) in such manner as the Code or applicable
Treasury regulations may prescribe. The Company, as Tax Matters Person appointed
pursuant to Section 11.17 hereof,  shall sign all tax information  returns filed
pursuant to this Section 11.15. The Tax Matters Person shall provide information
necessary for the


                                       98
<PAGE>

computation  of tax  imposed  on the  transfer  of a  Class R  Certificate  to a
Disqualified  Organization,  an  agent  of  a  Disqualified  Organization  or  a
pass-through entity in which a Disqualified Organization is the record holder of
an interest. The Tax Matters Person shall provide the Trustee with copies of any
Federal tax or  information  returns  filed,  or caused to be filed,  by the Tax
Matters Person with respect to the Trust or the Certificates.

     (b) The Tax Matters  Person  shall  timely file all reports  required to be
filed by the  Trust  with any  federal,  state or local  governmental  authority
having  jurisdiction over the Trust,  including other reports that must be filed
with the Owners, such as the Internal Revenue Service's Form 1066 and Schedule Q
and the form required  under Section 6050K of the Code, if applicable to REMICs.
Furthermore,  the Tax Matters Person shall report to Owners,  if required,  with
respect to the  allocation  of  expenses  pursuant to Section 212 of the Code in
accordance  with the  specific  instructions  to the Tax  Matters  Person by the
Company with respect to such  allocation  of  expenses.  The Tax Matters  Person
shall collect any forms or reports from the Owners  determined by the Company to
be required under applicable federal, state and local tax laws.

     (c) The Tax Matters  Person shall provide to the Internal  Revenue  Service
and to  persons  described  in  Section  860E(e)(3)  and  (6) of  the  Code  the
information     described    in    Proposed    Treasury    Regulation    Section
1.860D-1(b)(5)(ii),  or any successor regulation thereto.  Such information will
be provided in the manner  described  in Proposed  Treasury  Regulation  Section
1.860E(2)(a)(5), or any successor regulation thereto.

     (d) The Company  covenants  and agrees that within ten Business  Days after
the  Startup  Day it shall  provide to the Tax  Matters  Person any  information
necessary  to  enable  the Tax  Matters  Person  to meet its  obligations  under
subsections (b) and (c) above.

     (e) The Trustee, the Company and the Servicer each covenants and agrees for
the  benefit  of the Owners and the  Certificate  Insurer  (i) to take no action
which would  result in the  termination  of "REMIC"  status for the Trust (other
than the Pre-Funding  Account,  the Group II Available  Funds Cap  Carry-Forward
Amount Account or the  Capitalized  Interest  Account) (ii) not to engage in any
"prohibited  transaction",  as such term is defined in Section 860F(a)(2) of the
Code and  (iii)  not to engage  in any  other  action  which  may  result in the
imposition on the Trust of any other taxes under the Code.

     (f) The Trust shall,  for federal income tax purposes,  maintain books on a
calendar year basis and report income on an accrual basis.

     (g) Except as otherwise  permitted by Section  7.6(b)  hereof,  no Eligible
Investment shall be sold prior to its stated maturity (unless sold pursuant to a
plan of liquidation in accordance with Article IX hereof).

     (h) Neither the Company nor the Trustee shall enter into any arrangement by
which the Trustee will receive a fee or other compensation for services rendered
pursuant to this  Agreement,  which fee or other  compensation  is paid from the
Trust Estate, other than as expressly contemplated by this Agreement.

     (i)  Notwithstanding  the foregoing clauses (g) and (h), the Trustee or the
Company  may  engage  in any of the  transactions  prohibited  by such  clauses,
provided that the Trustee shall have received an opinion of counsel  experienced
in federal  income tax  matters and  reasonably  acceptable  to the  Certificate
Insurer, which opinion shall not be at the expense of the Trustee, to the effect
that such


                                       99
<PAGE>

transaction  does  not  result  in a tax  imposed  on the  Trustee  or  cause  a
termination  of  REMIC  status  for the  Trust;  provided,  however,  that  such
transaction is otherwise permitted under this Agreement.

     Section 11.16.  Additional  Limitation on Action and Imposition of Tax. (a)
Any  provision of this  Agreement to the contrary  notwithstanding,  the Trustee
shall not, without having obtained an opinion of counsel  experienced in federal
income tax matters and reasonably  acceptable to the Certificate Insurer,  which
opinion  shall not be at the  expense of the  Trustee,  to the effect  that such
transaction does not result in a tax imposed on the Trust or cause a termination
of REMIC  status for the Trust,  (i) sell any assets in the Trust  Estate,  (ii)
accept any  contribution  of assets  after the Startup Day or (iii) agree to any
modification of this Agreement.

     (b) In the event that any tax is imposed on  "prohibited  transactions"  of
the Trust as defined in Section  860F(a)(2) of the Code, on the "net income from
foreclosure  property"  as  defined  in  Section  860G(c)  of the  Code,  on any
contribution  to the Trust after the Startup Day pursuant to Section  860G(d) of
the Code or any other tax  (other  than any  minimum  tax  imposed  by  Sections
23151(a) or 23153(a) of the  California  Revenue and Taxation  Code) is imposed,
such tax shall be paid by (i) the Trustee,  if such tax arises out of or results
from a breach by the  Trustee of any of its  obligations  under this  Agreement,
(ii) the  Servicer,  if such tax arises  out of or results  from a breach by the
Servicer of any of its  obligations  under this Agreement or (iii) the Owners of
the Class R Certificates  in proportion to their  Percentage  Interests.  To the
extent such tax is  chargeable  against the Owners of the Class R  Certificates,
notwithstanding anything to the contrary contained herein, the Trustee is hereby
authorized to retain from amounts  otherwise  distributable to the Owners of the
Class R  Certificates  on any Payment Date  sufficient  funds to  reimburse  the
Trustee for the payment of such tax (to the extent that the Trustee has not been
previously reimbursed or indemnified therefor). The Trustee agrees to first seek
indemnification  for any such tax payment from any  indemnifying  parties before
reimbursing  itself from amounts  otherwise  distributable  to the Owners of the
Class R Certificates.

     Section 11.17. Appointment of Tax Matters Person. A Tax Matters Person will
be appointed  for the Trust for all  purposes of the Code,  and such Tax Matters
Person will perform,  or cause to be performed  through agents,  such duties and
take,  or cause to be taken,  such  actions as are  required to be  performed or
taken by the Tax Matters  Person under the Code.  The Tax Matters Person for the
Trust shall be the Company as long as it owns a Class R  Certificate  or, if the
Company does not own a Class R Certificate,  may be any other entity selected by
the Company that owns a Class R Certificate.

     Section  11.18.  The  Certificate  Insurer.  The  Certificate  Insurer is a
third-party   beneficiary  of  this  Agreement.   Any  right  conferred  to  the
Certificate   Insurer  shall  be  suspended  during  any  period  in  which  the
Certificate  Insurer  is  in  default  in  its  payment  obligations  under  the
Certificate Insurance Policies.  During any period of suspension the Certificate
Insurer's  rights hereunder shall vest in the Owners of the Class A Certificates
and shall be  exercisable  by the  Owners of at least a majority  in  Percentage
Interest of the Class A Certificates then Outstanding. At such time as the Class
A Certificates are no longer Outstanding  hereunder and the Certificate  Insurer
has been reimbursed for all Insured Payments to which it is entitled  hereunder,
the Certificate Insurer's rights hereunder shall terminate.

     Section 11.19.  Maintenance of Records. Each Owner of a Class R Certificate
shall each continuously keep an original executed  counterpart of this Agreement
in its official records.

     Section 11.20.  Notices.  All notices  hereunder shall be given as follows,
until any superseding instructions are given to all other Persons listed below:


                                      100
<PAGE>

The Trustee:         The Chase Manhattan Bank
- -----------          450 West 33rd Street              
                     New York, New York  10001         
                     Attention:  Structured Finance/MBS
                     Tel:  (212) 946-3247              
                     Fax:  (212) 946-8191              
                     

The Company:         First Alliance Mortgage Company
- -----------          17305 Von Karman Avenue                  
                     Irvine, California  92614-6203           
                     Attention:  Director, Secondary Marketing
                     Tel:  (714) 224-8357                     
                     Fax:  (714) 224-8366                     
                     

The Servicer:        First Alliance Mortgage Company
- -------------        17305 Von Karman Avenue               
                     Irvine, California  92614-6203        
                     Attention: Manager, Investor Reporting
                     Tel:  (714) 224-8357                  
                     Fax:  (714) 224-8366                  
                     

The Certificate
Insurer        :     MBIA Insurance Corporation
- ----------------     113 King Street                          
                     Armonk, New York  10504                  
                     Attention:  Insured Portfolio            
                        Management - SF (First Alliance 97-1) 
                     Tel:  (914) 765-3111                     
                     Fax:  (914) 765-3919                     
                     

Moody's:             Moody's Investors Service
- --------             99 Church Street                                
                     New York, New York  10007                       
                     Attention: The Home Equity Monitoring Department
                     

Standard & Poor's:   Standard & Poor's, A Division of The McGraw-Hill Companies
- ------------------   26 Broadway                    
                     15th Floor                     
                     New York, New York  10004      
                     Attention: Residential Mortgage
                        Surveillance Dept.          
                     

Underwriters:        Prudential Securities Incorporated
- -------------        One New York Plaza, 15th Floor              
                     New York, New York  10292-2015              
                     Attention:  Director, Mortgage Finance Group
                     Tel:  (212) 778-1000                        
                     Fax:  (212) 778-5099                        


                                      101
<PAGE>

                     Lehman Brothers Inc.
                     Three World Financial Center
                     New York, New York  10285
                     Attention:  Director, Asset-Backed Finance
                     Tel:  (212) 526-7000
                     Fax:  (212) 528-6049


                                      102
<PAGE>

     IN WITNESS WHEREOF,  the Company,  the Servicer and the Trustee have caused
this Agreement to be duly executed by their respective  officers  thereunto duly
authorized, all as of the day and year first above written.

                         FIRST ALLIANCE MORTGAGE COMPANY

                            By:  /S/ Mark Mason
                            ---------------------------------------------------
                               Name:  Mark Mason
                               Title: Executive Vice President

                            FIRST ALLIANCE MORTGAGE COMPANY,
                              as Servicer

                            By:  /S/ Mark Mason
                            ---------------------------------------------------
                               Name:  Mark Mason
                               Title: Executive Vice President

                            THE CHASE MANHATTAN BANK,
                              as Trustee

                            By:  /S/ Denis Kelly
                            ---------------------------------------------------
                               Name:  Denis Kelly
                               Title: Trust Officer


<PAGE>

                          CERTIFICATE OF ACKNOWLEDGMENT

STATE OF NEW YORK         )
                          )  ss.:
COUNTY OF NEW YORK        )

     On the 27th day of March,  1997, before me, personally came Denis Kelly, to
me known,  who  being by me duly  sworn did  depose  and say that his  office is
located  at 450  West  33rd  Street;  that he is a Trust  Officer  of The  Chase
Manhattan Bank, the New York banking  corporation  described  herein and that he
executed the above  instrument  as Trustee;  and that he signed his name thereto
under the  authority  granted by the Board of Directors of said New York banking
corporation.

     IN WITNESS  WHEREOF,  I have  hereunto  set my hand and affixed my official
seal the day and year in this Certificate first above written.

                                                                 [NOTARIAL SEAL]

/S/ Margaret M. Price
- ----------------------------------
         Notary Public


<PAGE>

STATE OF CALIFORNIA       )
                          )  ss.:
COUNTY OF ORANGE          )

     On the 21st day of March,  1997,  before  me, a Notary  Public,  personally
appeared  Mark  Mason,  personally  known to me (or proved to me on the basis of
satisfactory  evidence) to be the person whose name is  subscribed to the within
instrument and  acknowledged  to me that she executed the same in her authorized
capacity,  and that by her signature on the instrument the person, or the entity
upon behalf of which the person acted, executed the instrument.

     WITNESS my hand and official seal.

                                                                 [NOTARIAL SEAL]

/S/ Laura Eismann
- -------------------------
     Notary Public

<PAGE>

                                                                     EXHIBIT A-1


                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1997-1
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                              CLASS A-1 CERTIFICATE
                          (7.20% Class A-1 Certificate)

              Representing Certain Interests Relating to a Pool of
               Mortgage Loans in Group I formed by First Alliance
                        Mortgage Company, and Serviced by

                         FIRST ALLIANCE MORTGAGE COMPANY
                                   as Servicer

     Unless this certificate is presented by an authorized representative of The
Depository  Trust Company,  a New York  corporation  ("DTC"),  to Issuer ("First
Alliance Mortgage Loan Trust 1997-1") or its agent for registration of transfer,
exchange,  or payment,  and any certificate  issued is registered in the name of
Cede & Co. or in such other name as is requested by an authorized representative
of DTC (and any  payment  is made to Cede & Co.  or to such  other  entity as is
requested by an authorized  representative  of DTC),  ANY TRANSFER,  PLEDGE,  OR
OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch
as the registered owner hereof, Cede & Co., has an interest herein.

     This  certificate  does not represent an interest in, or an obligation  of,
nor are the  underlying  Mortgage Loans insured or guaranteed by, First Alliance
Mortgage  Company,  any Originator or any of their  subsidiaries and affiliates.
This certificate represents a fractional ownership interest in Group I described
herein, moneys in certain Accounts created pursuant to the Pooling and Servicing
Agreement  and certain  other rights  relating  thereto and is payable only from
amounts  received by the Trustee (i) relating to the  Mortgage  Loans in Group I
held by the Trust and (ii)  pursuant  to the Fixed  Rate  Certificate  Insurance
Policy.

No.:  A-1-1                     March 27, 1997                    31846LBJ4
                                --------------                    ---------
                                     Date                           CUSIP

        $24,500,000                                             June 20, 2028
        -----------                                             -------------
Certificate Principal Amount                                   Final Scheduled
                                                                 Payment Date

                                   Cede & Co.
                                   ----------
                                Registered Owner

<PAGE>

     The registered  Owner named above is the  registered  Owner of a fractional
interest  in (i) a pool of fixed  rate  mortgage  loans (the  "Mortgage  Loans")
secured by first or second  mortgages or deeds of trust assigned to a particular
mortgage loan group ("Group I") which will be formed by First Alliance  Mortgage
Company  (the  "Company"  or, in its capacity as servicer,  the  "Servicer"),  a
California  corporation,  and sold by the Company to The Chase Manhattan Bank, a
New York  banking  corporation,  as trustee (the  "Trustee")  on behalf of First
Alliance  Mortgage  Loan Trust  1997-1 (the  "Trust")  pursuant to that  certain
Pooling and  Servicing  Agreement  dated as of March 1, 1997 (the  "Pooling  and
Servicing  Agreement")  by and among the Company,  the Servicer and the Trustee,
(ii) such amounts,  including Eligible  Investments and the proceeds of payments
under the Fixed Rate Certificate  Insurance  Policy, as from time to time may be
held in the related  Accounts  (except as otherwise  provided in the Pooling and
Servicing  Agreement),  each  created  pursuant  to the  Pooling  and  Servicing
Agreement,  (iii) any Property  relating to the  Mortgage  Loans in Group I, the
ownership  of which has been  effected in the name of the  Servicer on behalf of
the Trust as a result of  foreclosure or acceptance by the Servicer of a deed in
lieu of foreclosure and that has not been withdrawn from the Trust Estate,  (iv)
any Insurance  Policies relating to the Mortgage Loans in Group I and any rights
of the Company in any Insurance Policies relating to the Mortgage Loans in Group
I, (v) Net Liquidation  Proceeds relating to the Mortgage Loans in Group I, (vi)
the Fixed Rate Certificate  Insurance  Policy,  and (vii) the proceeds of any of
the  above.  Such  Mortgage  Loans in Group I and  other  amounts  and  property
enumerated above are hereinafter referred to as "Group I."

     The Certificate Principal Amount set forth above is equal to the product of
(i) the  Percentage  Interest  represented  by this  Certificate  and  (ii)  the
aggregate Original  Certificate  Principal Balance of the Class A-1 Certificates
on March 27, 1997 (the "Startup Date"), which was $24,500,000.  The Owner hereof
may receive principal  payments on each Payment Date, as hereinafter  described,
which will fully amortize such Certificate Principal Amount over the period from
the date of initial  delivery  hereof to the final Payment Date of the Class A-1
Certificates.  Therefore,  the actual outstanding principal amount of this Class
A-1  Certificate,  on any date  subsequent  to April 21, 1997 (the first Payment
Date) will be less than the Certificate Principal Amount set forth above.

     Upon receiving the final distribution  hereon, the Owner hereof is required
to send this  Certificate  to the Trustee.  The Pooling and Servicing  Agreement
provides that, in any event,  upon the making of the final  distribution  due on
this  Certificate,  this Certificate  shall be deemed cancelled for all purposes
under the Pooling and Servicing Agreement.

     SOLELY FOR FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS AN
INTEREST IN A CLASS OF "REGULAR INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

     THIS CERTIFICATE IS A PASS-THROUGH  CERTIFICATE  ONLY AND,  NOTWITHSTANDING
REFERENCES  HEREIN  TO  PRINCIPAL  AND  INTEREST,  NO  DEBT  OF  ANY  PERSON  IS
REPRESENTED HEREBY.

     NEITHER THIS  CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE GOVERNMENT NATIONAL
MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.


                                     A-1-2
<PAGE>

     This  Certificate  is  one  of  a  Class  of  duly-authorized  Certificates
designated as First  Alliance  Mortgage  Loan Trust 1997-1,  Mortgage Loan Asset
Backed  Certificates,  Class A-1 Certificates (the "Class A-1 Certificates") and
issued under and subject to the terms,  provisions and conditions of the Pooling
and Servicing  Agreement,  to which Pooling and Servicing Agreement the Owner of
this Certificate by virtue of acceptance  hereof assents and by which such Owner
is bound.  Also issued under the Pooling and  Servicing  Agreement are Class A-2
Certificates  and Class R Certificates;  all such  Certificates are collectively
referred to herein as the "Certificates."

     Terms  capitalized  herein and not otherwise  defined herein shall have the
respective meanings set forth in the Pooling and Servicing Agreement.

     On the 20th day of each month,  or, if such day is not a Business Day, then
the next  succeeding  Business  Day  (each  such  day  being a  "Payment  Date")
commencing  April 21, 1997, the Owners of the Class A-1  Certificates  as of the
close of business on the last  business  day of the calendar  month  immediately
preceding  the  calendar  month in which such  Payment  Date occurs (the "Record
Date") will be entitled to receive the Class A-1 Distribution Amount relating to
such Payment Date.  Distributions will be made in immediately available funds to
such Owners,  by wire transfer or  otherwise,  to the account of such Owner at a
domestic bank or other entity having appropriate  facilities  therefor,  if such
Owner has so notified the Trustee at least 5 business  days prior to the related
record date, or by check mailed to the address of the person entitled thereto as
it appears on the Register.

     Each Owner of record of a Class A-1 Certificate will be entitled to receive
such Owner's Percentage  Interest in the amounts due on such Payment Date to the
Owners of the Class A-1 Certificates.

     Upon receipt of amounts under the Fixed Rate  Certificate  Insurance Policy
on  behalf  of the  Owners of the Class  A-1  Certificates,  the  Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
to the Owners of the Class A-1 Certificates.

     The Trustee is  required  to duly and  punctually  pay  distributions  with
respect to this  Certificate in accordance with the terms hereof and the Pooling
and Servicing Agreement.  Amounts properly withheld under the Code or applicable
to any Owner  shall be  considered  as having  been paid by the  Trustee to such
Owner for all purposes of the Pooling and Servicing Agreement.

     The Mortgage Loans will be serviced by the Servicer pursuant to the Pooling
and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement  permits the
Servicer  to  enter  into  SubServicing  Agreements  with  certain  institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Mortgage Loans. No appointment of any Sub-Servicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

     This Certificate does not represent a deposit or other obligation of, or an
interest in, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,
First Alliance Mortgage Company, any Originator or any of their subsidiaries and
affiliates  and are not insured or guaranteed by the Federal  Deposit  Insurance
Corporation,   the  Government  National  Mortgage  Association,  or  any  other
governmental  agency. This Certificate is limited in right of payment to certain
collections and recoveries relating to the Mortgage Loans in Group I and amounts
on deposit in the  Accounts  (except as  otherwise  provided  in the Pooling and
Servicing  Agreement) and payments received by the Trustee pursuant to the Fixed
Rate  Certificate   Insurance  Policy,   all  as  more  specifically  set  forth
hereinabove and in the Pooling and Servicing Agreement.


                                     A-1-3
<PAGE>

     No Owner  shall have any right to  institute  any  proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms hereof.

     Notwithstanding   any  other   provisions  in  the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired without the consent of such Owner.

     The Pooling and Servicing  Agreement provides that the obligations  created
thereby will  terminate upon the earlier of (i) the payment to the Owners of all
Certificates  from  amounts  other than those  available  under the  Certificate
Insurance Policies of all amounts held by the Trustee and required to be paid to
such Owners  pursuant to the Pooling and Servicing  Agreement  upon the later to
occur of (a) the final  payment or other  liquidation  (or any advance made with
respect  thereto)  of the last  Mortgage  Loan in the  Trust  Estate  or (b) the
disposition  of all property  acquired in respect of any Mortgage Loan remaining
in the  Trust  Estate or (ii) at any time when a  Qualified  Liquidation  of the
Trust Estate is effected pursuant to the Pooling and Servicing Agreement.

     The Pooling and  Servicing  Agreement  additionally  provides  that (i) the
Servicer or the Certificate Insurer may, at its option,  purchase from the Trust
all (but not fewer than all)  remaining  Mortgage  Loans and other property then
constituting the Trust Estate,  and thereby effect early retirement of the Class
A-1  Certificates,  on any Remittance Date when the aggregate  outstanding  Loan
Balances of the Mortgage Loans in the Trust Estate is 10% or less of the Maximum
Collateral  Amount  and  (ii)  under  certain  circumstances   relating  to  the
qualification  of the Trust as a REMIC under the Code the Mortgage  Loans may be
sold, thereby affecting the early retirement of the Class A-1 Certificates.

     The Trustee  shall give written  notice of  termination  of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

     The Owners of a majority of the  Percentage  Interests  represented  by the
Class A Certificates,  upon compliance  with the  requirements  set forth in the
Pooling  and  Servicing  Agreement,  have the  right,  with the  consent  of the
Certificate Insurer, to exercise any trust or power set forth in the Pooling and
Servicing Agreement with respect to the Certificates or the Trust Estate.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth and referred to on the face hereof,  the transfer
of this  Certificate  is  registrable  in the  Register  upon  surrender of this
Certificate  for  registration  of  transfer  at the  office  designated  as the
location of the Register,  and thereupon  one or more new  Certificates  of like
Class,  tenor and a like  Percentage  Interest will be issued to the  designated
transferee or transferees.

     The Trustee is required to furnish certain information on each Payment Date
to the Owner of this  Certificate,  as more fully  described  in the Pooling and
Servicing Agreement.

     The Class A-1 Certificates are issuable only as registered  Certificates in
denominations of $1,000  certificate  principal amount and integral multiples of
$1,000.  As  provided  in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth, Class A-1 Certificates are exchangeable
for new Class A-1 Certificates of authorized  denominations  evidencing the same
aggregate principal amount.


                                     A-1-4
<PAGE>

     The Trustee and any agent of the Trustee may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and neither
the Trustee or any such agent shall be affected by notice to the contrary.


                                     A-1-5
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed on behalf of the Trust.

                                         THE CHASE MANHATTAN BANK

                                         By:___________________________________
                                         Name:_________________________________
                                         Title:________________________________

Trustee Authentication
THE CHASE MANHATTAN BANK, as Trustee

By:_________________________________
Name:_______________________________
Title:______________________________


                                     A-1-6
<PAGE>

                             STATEMENT OF INSURANCE

     MBIA Insurance  Corporation (the "Insurer") has issued a policy  containing
the following provisions, such Policy being on file at The Chase Manhattan Bank,
New York, New York, as trustee (the "Trustee").

     The Insurer,  in consideration of the payment of the premium and subject to
the terms of the Certificate  Guaranty Insurance Policy (the "Policy"),  thereby
unconditionally and irrevocably  guarantees to any Owner (as defined below) that
an  amount  equal to each full and  complete  Group I  Insured  Payment  will be
received by the Trustee,  or its successor,  as trustee for the Owners on behalf
of the Owners from the Insurer, for distribution by the Trustee to each Owner of
each Owner's  proportionate share of the Group I Insured Payment.  The Insurer's
obligation under the Policy with respect to a particular Group I Insured Payment
shall be discharged to the extent funds equal to the Group I Insured Payment are
received by the Trustee,  whether or not such funds are properly  applied by the
Trustee.  Group I Insured  Payments  shall be made only at the time set forth in
the Policy, and no accelerated Group I Insured Payments shall be made regardless
of any acceleration of the Obligations,  unless such acceleration is at the sole
option of the Insurer. "Obligations" shall mean:

                                   $24,500,000
                    First Alliance Mortgage Loan Trust 1997-1
                     Mortgage Loan Asset Backed Certificates
                                    Class A-1

     Notwithstanding  the  foregoing  paragraph,   the  Policy  does  not  cover
shortfalls, if any, attributable to the liability of the Trust, the REMIC or the
Trustee for  withholding  taxes,  if any  (including  interest and  penalties in
respect of any such liability).

     The  Insurer  will  pay  any  Group  I  Insured  Payment  that is a Group I
Preference Amount on the Business Day following receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the  return of such  Group I  Preference  Amount,  (ii) an  opinion  of  counsel
satisfactory  to the Insurer that such order is final and not subject to appeal,
(iii) an  assignment  in such form as is  reasonably  required  by the  Insurer,
irrevocably assigning to the Insurer all rights and claims of the Owner relating
to or  arising  under  the  Obligations  against  the  debtor  which  made  such
preference payment or otherwise with respect to such preference payment and (iv)
appropriate  instruments  to effect the  appointment of the Insurer as agent for
such Owner in any legal  proceeding  related to such  preference  payment,  such
instruments being in a form  satisfactory to the Insurer,  provided that if such
documents are received after 12:00 noon New York City time on such Business Day,
they will be deemed to be received on the following  Business Day. Such payments
shall be disbursed to the receiver or trustee in  bankruptcy  named in the final
order of the court exercising jurisdiction on behalf of the Owner and not to any
Owner directly unless such Owner has returned  principal or interest paid on the
Obligations  to such  receiver  or  trustee  in  bankruptcy,  in which case such
payment shall be disbursed to such Owner.

     The Insurer  will pay any other  amount  payable  under the Policy no later
than 12:00 noon,  New York City time,  on the later of the Payment Date on which
the related  Group I  Distribution  Amount is due or the Business Day  following
receipt in New York,  New York on a Business  Day by State Street Bank and Trust
Company,  N.A. as Fiscal Agent for the Insurer,  or any  successor  fiscal agent
appointed by the Insurer (the "Fiscal Agent") of a Notice (as described  below);
provided that, if such Notice is received after 12:00 noon New York City time on
such Business Day, it will be deemed to be received


                                     A-1-7
<PAGE>

on the following  Business Day. If any such Notice  received by the Fiscal Agent
is not in proper form or is otherwise  insufficient  for the purpose of making a
claim under the Policy, such Notice shall be deemed not to have been received by
the Fiscal Agent for purposes of this  paragraph,  and the Insurer or the Fiscal
Agent,  as the case may be, shall promptly so advise the Trustee and the Trustee
may submit an amended Notice.

     Group I Insured  Payments due under the Policy,  unless otherwise stated in
the Policy,  will be  disbursed  by the Fiscal Agent to the Trustee on behalf of
the Owners by wire transfer of immediately  available funds in the amount of the
Group I Insured Payment less, in respect of Group I Insured  Payments related to
Group I  Preference  Amounts,  any amount held by the Trustee for the payment of
such Group I Insured Payment and legally available therefor.

     The Fiscal  Agent is the agent of the Insurer  only,  and the Fiscal  Agent
shall in no event be liable to the Owners  for any acts of the  Fiscal  Agent or
any  failure of the  Insurer to deposit,  or cause to be  deposited,  sufficient
funds to make payments due under the Policy.

     As used in the  Policy,  the  following  terms  shall  have  the  following
meanings:

     "Agreement" means the Pooling and Servicing  Agreement dated as of March 1,
1997 among First Alliance Mortgage Company, as Company,  First Alliance Mortgage
Company, as Servicer and The Chase Manhattan Bank, as Trustee, without regard to
any amendment or supplement  thereto  unless the Insurer shall have consented in
writing thereto.

     "Business  Day" means any day other than a  Saturday,  a Sunday or a day on
which the  Insurer  or banking  institutions  in New York City or in the city in
which the  corporate  trust office of the Trustee under the Agreement is located
are authorized or obligated by law or executive order to close.

     "Group I Distribution Amount" means the Class A-1 Distribution Amount.

     "Group I Insured  Payment," with respect to the Class A-1  Certificates and
as to any Payment Date, will equal the sum of (i) the excess, if any, of (a) the
Class A-1 Current Interest over (b) the Group I Total Available Funds (after any
deduction for the Group I Premium Amount and the Group I Trustee Fee),  (ii) the
Group   I   Subordination   Deficit,   if  any   (after   applying   the   cross
collateralization provisions of Section 7.5(d)(ii)(A) and (B) of the Agreement),
and (iii) the Group I Preference Amount.

     "Group I Preference  Amount" means any amount previously  distributed to an
Owner on the  Class  A-1  Certificates  that is  recoverable  and  sought  to be
recovered as a voidable  preference by a trustee in  bankruptcy  pursuant to the
United  States  Bankruptcy  Code (11 U.S.C.),  as amended from time to time,  in
accordance  with  a  final  nonappealable  order  of a  court  having  competent
jurisdiction.

     "Notice" means the telephonic or telegraphic notice,  promptly confirmed in
writing by  telecopy  substantially  in the form of  Exhibit A  attached  to the
Policy,  the  original  of which is  subsequently  delivered  by  registered  or
certified  mail,  from the Trustee  specifying the Group I Insured Payment which
shall be due and owing on the applicable Payment Date.

     "Owner"  means each  Owner of a Class A-1  Certificate  (as  defined in the
Agreement)  who, on the applicable  Payment Date, is entitled under the terms of
the applicable Class A-1 Certificate to payment thereunder.


                                     A-1-8
<PAGE>

     Capitalized terms used herein and not otherwise defined in the Policy shall
have  the  respective  meanings  set  forth in the  Agreement  as of the date of
execution of the Policy,  without giving effect to any  subsequent  amendment or
modification  to the Agreement  unless such amendment or  modification  has been
approved in writing by the Insurer.

     Any notice  under the Policy or service of process on the Fiscal  Agent may
be made at the address  listed below for the Fiscal Agent of the Insurer or such
other address as the Insurer shall specify in writing to the Trustee.

     The notice  address of the Fiscal  Agent is 61  Broadway,  15th Floor,  New
York, New York 10006,  Attention:  Municipal Registrar and Paying Agency or such
other address as the Fiscal Agent shall specify to the Trustee in writing.

     The Policy is being  issued  under and  pursuant to, and shall be construed
under, the laws of the State of New York,  without giving effect to the conflict
of laws principles thereof.

     The   insurance   provided   by  the   Policy   is  not   covered   by  the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

     The Policy is not cancelable  for any reason.  The premium on the Policy is
not refundable for any reason,  including  payment,  or provision being made for
payment, prior to the maturity of the Obligations.

     MBIA INSURANCE CORPORATION


                                     A-1-9
<PAGE>

                                                                     EXHIBIT A-2

                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1997-1
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                              CLASS A-2 CERTIFICATE
                      (Variable Rate Class A-2 Certificate)


            Representing (i) Certain Interests Relating to a Pool of
          Mortgage Loans in Group II formed by First Alliance Mortgage
            Company and (ii) the Uncertificated Right to Receive the
       Group II Available Funds Cap Carry-Forward Amount, and Serviced by

                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Servicer

     Unless this certificate is presented by an authorized representative of The
Depository  Trust Company,  a New York  corporation  ("DTC"),  to Issuer ("First
Alliance Mortgage Loan Trust 1997-1") or its agent for registration of transfer,
exchange,  or payment,  and any certificate  issued is registered in the name of
Cede & Co. or in such other name as is requested by an authorized representative
of DTC (and any  payment  is made to Cede & Co.  or to such  other  entity as is
requested by an authorized  representative  of DTC),  ANY TRANSFER,  PLEDGE,  OR
OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch
as the registered owner hereof, Cede & Co., has an interest herein.

     This  certificate  does not represent an interest in, or an obligation  of,
nor are the  underlying  Mortgage Loans insured or guaranteed by, First Alliance
Mortgage  Company,  any Originator or any of their  subsidiaries and affiliates.
This  certificate   represents  (A)  a  certificate  ("Class  A-2  Certificate")
representing  a  fractional  ownership  interest in Group II  described  herein,
moneys in  certain  Accounts  created  pursuant  to the  Pooling  and  Servicing
Agreement  and certain  other rights  relating  thereto and is payable only from
amounts  received by the Trustee (i) relating to the Mortgage  Loans in Group II
held by the Trust and (ii) pursuant to the Variable Rate  Certificate  Insurance
Policy and (B) the uncertificated  right to receive the Group II Available Funds
Cap Carry-Forward Amount.


No.:  A-2-1                     March 27, 1997                     31846LBK1
                                --------------                     ---------
                                     Date                            CUSIP

         $48,500,000                                             March 20, 2027
         -----------                                             --------------
Certificate Principal Amount                                    Final Scheduled
                                                                 Payment Date

                                   Cede & Co.
                                   ----------
                                Registered Owner


                                     A-2-1
<PAGE>

     The registered  Owner named above is the  registered  Owner of a fractional
interest  in (A) (i) a pool of  variable  rate  mortgage  loans  (the  "Mortgage
Loans")  secured by first  mortgages or deeds of trust  assigned to a particular
mortgage loan group ("Group II") which will be formed by First Alliance Mortgage
Company  (the  "Company"  or, in its capacity as servicer,  the  "Servicer"),  a
California  corporation,  and sold by the Company to The Chase Manhattan Bank, a
New York  banking  corporation,  as trustee (the  "Trustee")  on behalf of First
Alliance  Mortgage  Loan Trust  1997-1 (the  "Trust")  pursuant to that  certain
Pooling and  Servicing  Agreement  dated as of March 1, 1997 (the  "Pooling  and
Servicing  Agreement")  by and among the Company,  the Servicer and the Trustee,
(ii) such amounts,  including Eligible  Investments and the proceeds of payments
under the Variable Rate Certificate  Insurance  Policy, as from time to time may
be held in the related Accounts (except as otherwise provided in the Pooling and
Servicing  Agreement),  each  created  pursuant  to the  Pooling  and  Servicing
Agreement,  (iii) any Property  relating to the Mortgage  Loans in Group II, the
ownership  of which has been  effected in the name of the  Servicer on behalf of
the Trust as a result of  foreclosure or acceptance by the Servicer of a deed in
lieu of foreclosure and that has not been withdrawn from the Trust Estate,  (iv)
any Insurance Policies relating to the Mortgage Loans in Group II and any rights
of the Company in any Insurance Policies relating to the Mortgage Loans in Group
II, (v) Net  Liquidation  Proceeds  relating to the Mortgage  Loans in Group II,
(vi) the  Variable  Rate  proceeds  of any of the  above;  and (B) the  right to
receive the Group II Available  Funds Cap  Carry-Forward  Amount.  Such Mortgage
Loans  in  Group  II  and  other  amounts  and  property  enumerated  above  are
hereinafter referred to as "Group II."

     The Certificate Principal Amount set forth above is equal to the product of
(i) the  Percentage  Interest  represented  by this  Certificate  and  (ii)  the
aggregate Original  Certificate  Principal Balance of the Class A-2 Certificates
on March 27, 1997 (the "Startup Date"), which was $48,500,000.  The Owner hereof
may receive principal  payments on each Payment Date, as hereinafter  described,
which will fully amortize such Certificate Principal Amount over the period from
the date of initial  delivery  hereof to the final Payment Date of the Class A-2
Certificates.  Therefore,  the actual outstanding principal amount of this Class
A-2  Certificate,  on any date  subsequent  to April 21, 1997 (the first Payment
Date) will be less than the Certificate Principal Amount set forth above.

     Upon receiving the final distribution  hereon, the Owner hereof is required
to send this  Certificate  to the Trustee.  The Pooling and Servicing  Agreement
provides that, in any event,  upon the making of the final  distribution  due on
this  Certificate,  this Certificate  shall be deemed cancelled for all purposes
under the Pooling and Servicing Agreement.

     THIS CERTIFICATE IS COMPRISED OF (X) THE CLASS A-2 CERTIFICATE REPRESENTING
AN  INTEREST  IN A CLASS  OF  "REGULAR  INTERESTS"  IN A "REAL  ESTATE  MORTGAGE
INVESTMENT  CONDUIT"  ("REMIC")  AS THOSE TERMS ARE  DEFINED,  RESPECTIVELY,  IN
SECTION  860G AND 860D OF THE  INTERNAL  REVENUE  CODE OF 1986,  AS AMENDED (THE
"CODE"),  ASSUMING  COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE AND (Y) THE
UNCERTIFICATED RIGHT TO RECEIVE THE AVAILABLE FUNDS CAP CARRY-FORWARD AMOUNT.

     THIS CERTIFICATE IS A PASS-THROUGH  CERTIFICATE  ONLY AND,  NOTWITHSTANDING
REFERENCES  HEREIN  TO  PRINCIPAL  AND  INTEREST,  NO  DEBT  OF  ANY  PERSON  IS
REPRESENTED HEREBY.

     NEITHER THIS  CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE


                                     A-2-2
<PAGE>

GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

     This  Certificate  is  one  of  a  Class  of  duly-authorized  Certificates
designated as First  Alliance  Mortgage  Loan Trust 1997-1,  Mortgage Loan Asset
Backed  Certificates,  Class A-2 Certificates (the "Class A-2 Certificates") and
issued under and subject to the terms,  provisions and conditions of the Pooling
and Servicing  Agreement,  to which Pooling and Servicing Agreement the Owner of
this Certificate by virtue of acceptance  hereof assents and by which such Owner
is bound.  Also issued under the Pooling and  Servicing  Agreement are Class A-1
Certificates  and Class R Certificates;  all such  Certificates are collectively
referred to herein as the "Certificates."

     Terms  capitalized  herein and not otherwise  defined herein shall have the
respective meanings set forth in the Pooling and Servicing Agreement.

     On the 20th day of each month,  or, if such day is not a Business Day, then
the next  succeeding  Business  Day  (each  such  day  being a  "Payment  Date")
commencing  April 21, 1997, the Owners of the Class A-2  Certificates  as of the
close of business on the last  business  day of the calendar  month  immediately
preceding  the  calendar  month in which such  Payment  Date occurs (the "Record
Date") will be entitled to receive the Class A-2 Distribution Amount relating to
such Payment Date.  Distributions will be made in immediately available funds to
such  Owners,  by wire  transfer or  otherwise,  to the account of an Owner at a
domestic bank or other entity having appropriate  facilities  therefor,  if such
Owner has so notified the Trustee at least 5 business  days prior to the related
record date, or by check mailed to the address of the person entitled thereto as
it appears on the Register.

     Each Owner of record of a Class A-2 Certificate will be entitled to receive
such Owner's Percentage  Interest in the amounts due on such Payment Date to the
Owners of the Class A-2 Certificates.

     Upon  receipt of amounts  under the  Variable  Rate  Certificate  Insurance
Policy on behalf of the Owner of the Class A-2  Certificate,  the Trustee  shall
distribute in accordance  with the Pooling and Servicing  Agreement such amounts
to the Owners of the Class A-2 Certificates.

     The Trustee is  required  to duly and  punctually  pay  distributions  with
respect to this  Certificate in accordance with the terms hereof and the Pooling
and Servicing Agreement.  Amounts properly withheld under the Code or applicable
to any Owner  shall be  considered  as having  been paid by the  Trustee to such
Owner for all purposes of the Pooling and Servicing Agreement.

     The Mortgage Loans will be serviced by the Servicer pursuant to the Pooling
and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement  permits the
Servicer  to  enter  into  SubServicing  Agreements  with  certain  institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Mortgage Loans. No appointment of any Sub-Servicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

     This Certificate does not represent a deposit or other obligation of, or an
interest in, nor are the  underlying  Mortgage  Loans insured or guaranteed  by,
First Alliance Mortgage Company, any Originator or any of their subsidiaries and
affiliates  and are not insured or guaranteed by the Federal  Deposit  Insurance
Corporation,   the  Government  National  Mortgage  Association,  or  any  other
governmental  agency. This Certificate is limited in right of payment to certain
collections  and  recoveries  relating  to the  Mortgage  Loans  in Group II and
amounts on deposit in the Accounts (except as otherwise  provided in the Pooling
and Servicing Agreement) and payments received by the Trustee pursuant to the


                                     A-2-3
<PAGE>

Variable Rate Certificate  Insurance Policy,  all as more specifically set forth
hereinabove and in the Pooling and Servicing Agreement.

     No Owner  shall have any right to  institute  any  proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee,  or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms hereof.

     Notwithstanding   any  other   provisions  in  the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired without the consent of such Owner.

     The Pooling and Servicing  Agreement provides that the obligations  created
thereby will  terminate upon the earlier of (i) the payment to the Owners of all
Certificates  from  amounts  other than those  available  under the  Certificate
Insurance Policies of all amounts held by the Trustee and required to be paid to
such Owners  pursuant to the Pooling and Servicing  Agreement  upon the later to
occur of (a) the final  payment or other  liquidation  (or any advance made with
respect  thereto)  of the last  Mortgage  Loan in the  Trust  Estate  or (b) the
disposition  of all property  acquired in respect of any Mortgage Loan remaining
in the  Trust  Estate or (ii) at any time when a  Qualified  Liquidation  of the
Trust Estate is effected pursuant to the Pooling and Servicing Agreement.

     The Pooling and  Servicing  Agreement  additionally  provides  that (i) the
Servicer or the Certificate Insurer may, at its option,  purchase from the Trust
all (but not fewer than all)  remaining  Mortgage  Loans and other property then
constituting the Trust Estate,  and thereby effect early retirement of the Class
A-2  Certificates,  on any Remittance Date when the aggregate  outstanding  Loan
Balances of the Mortgage Loans in the Trust Estate is 10% or less of the Maximum
Collateral  Amount  and  (ii)  under  certain  circumstances   relating  to  the
qualification  of the Trust as a REMIC under the Code the Mortgage  Loans may be
sold, thereby affecting the early retirement of the Class A-2 Certificates.

     The Trustee  shall give written  notice of  termination  of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

     The Owners of a majority of the  Percentage  Interests  represented  by the
Class A Certificates,  upon compliance  with the  requirements  set forth in the
Pooling  and  Servicing  Agreement,  have the  right,  with the  consent  of the
Certificate Insurer, to exercise any trust or power set forth in the Pooling and
Servicing Agreement with respect to the Certificates or the Trust Estate.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth and referred to on the face hereof,  the transfer
of this  Certificate  is  registrable  in the  Register  upon  surrender of this
Certificate  for  registration  of  transfer  at the  office  designated  as the
location of the Register,  and thereupon  one or more new  Certificates  of like
Class,  tenor and a like  Percentage  Interest will be issued to the  designated
transferee or transferees.

     The Trustee is required to furnish certain information on each Payment Date
to the Owner of this  Certificate,  as more fully  described  in the Pooling and
Servicing Agreement.

     The Class A-2 Certificates are issuable only as registered  Certificates in
denominations of $1,000  certificate  principal amount and integral multiples of
$1,000. As provided in the Pooling and


                                     A-2-4
<PAGE>

Servicing  Agreement and subject to certain limitations therein set forth, Class
A-2  Certificates  are exchangeable for new Class A-2 Certificates of authorized
denominations evidencing the same aggregate principal amount.

     The Trustee and any agent of the Trustee may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and neither
the Trustee or any such agent shall be affected by notice to the contrary.


                                     A-2-5
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed on behalf of the Trust.

                                    The Chase Manhattan Bank, as Trustee

                                    By:________________________________________
                                    Name:______________________________________
                                    Title:_____________________________________

Trustee Authentication

The Chase Manhattan Bank, as Trustee

By:______________________________________
   Name:_________________________________
   Title:________________________________


                                     A-2-6
<PAGE>

                             STATEMENT OF INSURANCE

     MBIA Insurance  Corporation (the "Insurer") has issued a policy  containing
the following provisions, such policy being on file at The Chase Manhattan Bank,
New York, New York, as trustee (the "Trustee").

     The Insurer,  in consideration of the payment of the premium and subject to
the terms of the Certificate  Guaranty Insurance Policy (the "Policy"),  thereby
unconditionally and irrevocably  guarantees to any Owner (as defined below) that
an amount  equal to each full and  complete  Group II  Insured  Payment  will be
received by the Trustee or its successor,  as trustee for the Owners,  on behalf
of the Owners from the Insurer, for distribution by the Trustee to each Owner of
each Owner's  proportionate share of the Group II Insured Payment. The Insurer's
obligation  under the  Policy  with  respect  to a  particular  Group II Insured
Payment  shall be  discharged  to the extent funds equal to the Group II Insured
Payment are  received  by the  Trustee,  whether or not such funds are  properly
applied by the Trustee. Group II Insured Payments shall be made only at the time
set forth in the Policy,  and no accelerated  Group II Insured Payments shall be
made regardless of any acceleration of the Obligations, unless such acceleration
is at the sole option of the Insurer. "Obligations" shall mean:


                                   $48,500,000
                    First Alliance Mortgage Loan Trust 1997-1
                     Mortgage Loan Asset Backed Certificates
                                    Class A-2

     Notwithstanding  the  foregoing  paragraph,   the  Policy  does  not  cover
shortfalls, if any, attributable to the liability of the Trust, the REMIC or the
Trustee for  withholding  taxes,  if any  (including  interest and  penalties in
respect of any such liability).

     The  Insurer  will pay any  Group  II  Insured  Payment  that is a Group II
Preference Amount on the Business Day following receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the  return of such  Group II  Preference  Amount,  (ii) an  opinion  of counsel
satisfactory  to the Insurer that such order is final and not subject to appeal,
(iii) an  assignment  in such form as is  reasonably  required  by the  Insurer,
irrevocably assigning to the Insurer all rights and claims of the Owner relating
to or  arising  under  the  Obligations  against  the  debtor  which  made  such
preference payment or otherwise with respect to such preference payment and (iv)
appropriate  instruments  to effect the  appointment of the Insurer as agent for
such Owner in any legal  proceeding  related to such  preference  payment,  such
instruments being in a form  satisfactory to the Insurer,  provided that if such
documents are received after 12:00 noon New York City time on such Business Day,
they will be deemed to be received on the following  Business Day. Such payments
shall be disbursed to the receiver or trustee in  bankruptcy  named in the final
order of the court exercising jurisdiction on behalf of the Owner and not to any
Owner directly unless such Owner has returned  principal or interest paid on the
Obligations  to such  receiver  or  trustee  in  bankruptcy,  in which case such
payment shall be disbursed to such Owner.

     The Insurer  will pay any other  amount  payable  under the Policy no later
than 12:00 noon,  New York City time,  on the later of the Payment Date on which
the related  Group II  Distribution  Amount is due or the Business Day following
receipt in New York,  New York on a Business  Day by State Street Bank and Trust
Company,  N.A. as Fiscal Agent for the Insurer,  or any  successor  fiscal agent
appointed by the Insurer (the "Fiscal Agent") of a Notice (as described  below);
provided  that, if such Notice is received  after 12:00 noon, New York City time
on such Business Day, it will be deemed to be


                                     A-2-7
<PAGE>

received on the  following  Business  Day.  If any such  Notice  received by the
Fiscal Agent is not in proper form or is otherwise  insufficient for the purpose
of making a claim under the Policy, such Notice shall be deemed not to have been
received by the Fiscal Agent for purposes of this paragraph,  and the Insurer or
the Fiscal Agent,  as the case may be, shall  promptly so advise the Trustee and
the Trustee may submit an amended Notice.

     Group II Insured Payments due under the Policy,  unless otherwise stated in
the Policy,  will be  disbursed  by the Fiscal Agent to the Trustee on behalf of
the Owners by wire transfer of immediately  available funds in the amount of the
Group II Insured Payment less, in respect of Group II Insured  Payments  related
to Group II Preference  Amounts,  any amount held by the Trustee for the payment
of such Group II Insured Payment and legally available therefor.

     The Fiscal  Agent is the agent of the  Insurer  only and the  Fiscal  Agent
shall in no event be liable to the Owners  for any acts of the  Fiscal  Agent or
any  failure of the  Insurer to deposit,  or cause to be  deposited,  sufficient
funds to make payments due under the policy.

     As used in the  Policy,  the  following  terms  shall  have  the  following
meanings:

     "Agreement" means the Pooling and Servicing  Agreement dated as of March 1,
1997 among First Alliance Mortgage Company, as Company,  First Alliance Mortgage
Company,  as Servicer and The Chase Manhattan Bank, as Trustee without regard to
any amendment or supplement  thereto  unless the Insurer shall have consented in
writing thereto.

     "Business  Day" means any day other than a  Saturday,  a Sunday or a day on
which the  Insurer  or banking  institutions  in New York City or in the city in
which the  corporate  trust office of the Trustee under the Agreement is located
are authorized or obligated by law or executive order to close.

     "Class A-2 Termination Date" means March 20, 2027.

     "Group II Distribution Amount" means the Class A-2 Distribution Amount.

     "Group II Insured Payment," with respect to the Class A-2 Certificates, and
as to any Payment Date, will equal the sum of (i) the excess, if any, of (a) the
Class A-2 Current  Interest over (b) the Group II Total  Available  Funds (after
any  deduction  for the Group II Premium  Amount and the Group II Trustee  Fee),
(ii) the  Group II  Subordination  Deficit,  if any  (after  applying  the cross
collateralization provisions of Section 7.5(d)(ii)(A) and (B) of the Agreement),
(iii) the Group II  Preference  Amount and (iv) as of the Class A-2  Termination
Date, an amount  sufficient to reduce the certificate  principal  balance of the
Class A-2 Certificates to zero.

     "Group II Preference Amount" means any amount previously  distributed to an
Owner on the  Class  A-2  Certificates  that is  recoverable  and  sought  to be
recovered as a voidable  preference by a trustee in  bankruptcy  pursuant to the
United  States  Bankruptcy  Code (11  U.S.C.),  as amended  from time to time in
accordance  with  a  final  nonappealable  order  of a  court  having  competent
jurisdiction.

     "Notice" means the telephonic or telegraphic notice,  promptly confirmed in
writing by  telecopy  substantially  in the form of  Exhibit A  attached  to the
Policy,  the  original  of which is  subsequently  delivered  by  registered  or
certified mail,  from the Trustee  specifying the Group II Insured Payment which
shall be due and owing on the applicable Payment Date.


                                     A-2-8
<PAGE>

     "Owner"  means each  Owner of a Class A-2  Certificate  (as  defined in the
Agreement)  who, on the applicable  Payment Date, is entitled under the terms of
the applicable Class A-2 Certificate to payment thereunder.

     Capitalized terms used herein and not otherwise defined in the Policy shall
have  the  respective  meanings  set  forth in the  Agreement  as of the date of
execution of the Policy,  without giving effect to any  subsequent  amendment or
modification  to the Agreement  unless such amendment or  modification  has been
approved in writing by the Insurer.

     Any notice  under the Policy or service of process on the Fiscal  Agent may
be made at the address  listed below for the Fiscal Agent of the Insurer or such
other address as the Insurer shall specify in writing to the Trustee.

     The notice  address of the Fiscal  Agent is 61  Broadway,  15th Floor,  New
York, New York 10006  Attention:  Municipal  Registrar and Paying Agency or such
other address as the Fiscal Agent shall specify to the Trustee in writing.

     The Policy is being  issued  under and  pursuant to, and shall be construed
under, the laws of the State of New York,  without giving effect to the conflict
of laws principles thereof.

     The   insurance   provided   by  the   Policy   is  not   covered   by  the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

     The Policy is not cancelable  for any reason.  The premium on the Policy is
not refundable for any reason  including  payment,  or provision  being made for
payment, prior to the maturity of the Obligations.

     MBIA INSURANCE CORPORATION


                                     A-2-9
<PAGE>

                                                                       EXHIBIT C

     SOLELY FOR FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS AN
INTEREST IN THE ONLY "RESIDUAL  INTEREST" IN A "REAL ESTATE MORTGAGE  INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G and
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC PROVISIONS OF THE CODE.

     THIS  CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED  (THE  "ACT").  ANY RESALE OR  TRANSFER OF THIS  CERTIFICATE  WITHOUT
REGISTRATION THEREOF UNDER THE ACT MAY BE MADE ONLY IN A TRANSACTION EXEMPT FROM
THE  REGISTRATION  REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH THE PROVISIONS
OF SECTION 5.8 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

     TRANSFER  OF THIS CLASS R  CERTIFICATE  IS  RESTRICTED  AS SET FORTH IN THE
POOLING AND SERVICING AGREEMENT.  NO TRANSFER OF THIS CLASS R CERTIFICATE MAY BE
MADE TO A "DISQUALIFIED  ORGANIZATION"  AS DEFINED IN SECTION  860E(e)(5) OF THE
CODE. SUCH TERM INCLUDES THE UNITED STATES,  ANY STATE OR POLITICAL  SUBDIVISION
THEREOF, ANY FOREIGN GOVERNMENT, ANY INTERNATIONAL  ORGANIZATION,  ANY AGENCY OR
INSTRUMENTALITY   OF  ANY  OF  THE   FOREGOING   (OTHER  THAN  CERTAIN   TAXABLE
INSTRUMENTALITIES),  ANY COOPERATIVE  ORGANIZATION FURNISHING ELECTRIC ENERGY OR
PROVIDING THEREOF SERVICE TO PERSONS IN RURAL AREAS, OR ANY ORGANIZATION  (OTHER
THAN A FARMERS'  COOPERATIVE) THAT IS EXEMPT FROM FEDERAL INCOME TAX UNLESS SUCH
ORGANIZATION IS SUBJECT TO THE TAX ON UNRELATED  BUSINESS INCOME. NO TRANSFER OF
THIS CLASS R CERTIFICATE  WILL BE REGISTERED BY THE TRUSTEE  UNLESS THE PROPOSED
TRANSFEREE HAS DELIVERED AN AFFIDAVIT  AFFIRMING,  AMONG OTHER THINGS,  THAT THE
PROPOSED  TRANSFEREE  IS NOT A QUALIFIED  ORGANIZATION  AND IS NOT ACQUIRING THE
CLASS R CERTIFICATE  FOR THE ACCOUNT OF A DISQUALIFIED  ORGANIZATION.  A COPY OF
THE  FORM OF  AFFIDAVIT  REQUIRED  OF EACH  PROPOSED  TRANSFEREE  IS ON FILE AND
AVAILABLE FROM THE TRUSTEE.

     A TRANSFER IN VIOLATION OF THE APPLICABLE  RESTRICTIONS  MAY GIVE RISE TO A
SUBSTANTIAL  TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES,  UPON AN AGENT ACTING
FOR THE  TRANSFEREE.  A PASS-THROUGH  ENTITY THAT HOLDS THIS CLASS R CERTIFICATE
AND THAT HAS A DISQUALIFIED  ORGANIZATION  AS A RECORD OWNER IN ANY TAXABLE YEAR
GENERALLY  WILL BE SUBJECT  TO A TAX FOR EACH SUCH YEAR EQUAL TO THE  PRODUCT OF
(A) THE  AMOUNT  OF  EXCESS  INCLUSIONS  WITH  RESPECT  TO THE  PORTION  OF THIS
CERTIFICATE  OWNED  THROUGH  SUCH  PASS-THROUGH   ENTITY  BY  SUCH  DISQUALIFIED
ORGANIZATION, AND (B) THE HIGHEST MARGINAL FEDERAL TAX RATE ON CORPORATIONS. FOR
PURPOSES OF THE PRECEDING  SENTENCE,  THE TERM  "PASS-THROUGH"  ENTITY  INCLUDES
REGULATED  INVESTMENT  COMPANIES,  REAL ESTATE INVESTMENT  TRUSTS,  COMMON TRUST
FUNDS, PARTNERSHIPS, TRUSTS, ESTATES, COOPERATIVES TO WHICH PART I OF SUBCHAPTER
1T OF THE CODE APPLIES AND, EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES.

     NEITHER THIS  CERTIFICATE  NOR THE UNDERLYING HOME EQUITY LOANS ARE INSURED
OR GUARANTEED  BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE  GOVERNMENT
NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

<PAGE>

                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1997-1
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                                     CLASS R

                Representing Certain Interests Relating to a Pool
               of Mortgage Loans Formed by First Alliance Mortgage
                             Company and Serviced by

                         FIRST ALLIANCE MORTGAGE COMPANY

     This  Certificate  does not represent an interest in, or an obligation  of,
nor are the  underlying  Mortgage Loans insured or guaranteed by, First Alliance
Mortgage  Company,  any Originator or any of their  subsidiaries and affiliates.
This  Certificate  represents a fractional  residual  ownership  interest in the
REMIC of the Trust described herein, moneys in certain Accounts created pursuant
to the Pooling and Servicing Agreement and certain other rights relating thereto
and is payable only from amounts  received by the Trustee  relating to the Trust
Estate.

No:  R-1                                                 Date:  March 27, 1997

Percentage Interest:  99.99%                                   June 20, 2028
                                                          --------------------
                                                               Final Scheduled
                                                                  Payment Date

                     First Alliance Residual Holding Company
                                Registered Owner

     The registered  Owner named above is the  registered  Owner of a fractional
interest in (i) a pool of mortgage loans (the "Mortgage  Loans") formed by First
Alliance Mortgage Company (the "Company"), a California corporation, and sold by
the Company to The Chase Manhattan Bank, as trustee (the "Trustee") on behalf of
First Alliance Mortgage Loan Trust 1997-1 (the "Trust") pursuant to that certain
Pooling and  Servicing  Agreement  dated as of March 1, 1997 (the  "Pooling  and
Servicing  Agreement") by and among the Company,  the Company in its capacity as
servicer (the "Servicer") and the Trustee, (ii) such amount,  including Eligible
Investments,  as from time to time may be held in the Accounts  created pursuant
to the Pooling  and  Servicing  Agreement,  (iii) any  Property  relating to the
Mortgage  Loans,  the  ownership  of which has been  effected in the name of the
Servicer on behalf of the Trust as a result of  foreclosure or acceptance by the
Servicer of a deed-in-lieu  of foreclosure  and that has not been withdrawn from
the Trust, (iv) Net Liquidation  Proceeds relating to the Mortgage Loans (v) any
Insurance  Policies relating to the Mortgage Loans and any rights of the Company
in any Insurance Policies relating to such Mortgage Loans and (vi) the rights of
the Company  against any  Originator  pursuant  to the related  Master  Transfer
Agreement and the proceeds of any of the above.  Such  Mortgage  Loans and other
amounts and property enumerated above are hereinafter  referred to as the "Trust
Estate".

     THIS CERTIFICATE IS A PASS-THROUGH  CERTIFICATE  ONLY AND,  NOTWITHSTANDING
REFERENCES  HEREIN  TO  PRINCIPAL  AND  INTEREST,  NO  DEBT  OF  ANY  PERSON  IS
REPRESENTED HEREBY.


                                      C-1
<PAGE>

     This  Certificate  is  one  of a  Class  of  duly  authorized  Certificates
designated as First  Alliance  Mortgage  Loan Trust 1997-1,  Mortgage Loan Asset
Backed  Certificates,  Class R  Certificates  (the "Class R  Certificates")  and
issued under and subject to the terms,  provisions and conditions of the Pooling
and Servicing  Agreement,  to which Pooling and Servicing Agreement the Owner of
this Certificate by virtue of acceptance  hereof assents and by which such Owner
is bound.

     Terms  capitalized  herein and not otherwise  defined herein shall have the
respective meanings set forth in the Pooling and Servicing Agreement.

     On the 20th day of each month or, if such day is not a Business  Day,  then
the next  succeeding  Business  Day  (each  such day  being a  "Payment  Date"),
commencing  April  21,  1997,  to  the  persons  in  whose  names  the  Class  R
Certificates are registered at the close of business on the last business day of
the  calendar  month  immediately  preceding  the  calendar  month in which such
Payment Date occurs (the "Record  Date"),  the Trustee will  distribute  to each
Owner of the Class R Certificates such Owner's Percentage Interest multiplied by
any  amounts  then  available  to be  distributed  to the  Owners of the Class R
Certificates. Distributions will be made in immediately available funds, by wire
transfer or otherwise,  to the account of such Owner at a domestic bank or other
entity having appropriate facilities therefor, if such Owner has so notified the
Trustee at least 5 business  days prior to the related  record date, or by check
mailed to the  address  of the  person  entitled  thereto  as it  appears on the
Register.

     The  Pooling  and   Servicing   Agreement   provides   that  only   certain
miscellaneous  amounts  will  be  distributed  to  the  Owners  of the  Class  R
Certificates.

     Upon receiving the final distribution  hereon, the Owner hereof is required
to send this  Certificate  to the Trustee.  The Pooling and Servicing  Agreement
provides that, in any event,  upon the making of the final  distribution  due on
this  Certificate,  this Certificate  shall be deemed cancelled for all purposes
under the Pooling and Servicing Agreement.

     The Trustee is  required  to duly and  punctually  pay  distributions  with
respect to this  Certificate in accordance with the terms hereof and the Pooling
and Servicing Agreement.  Amounts properly withheld under the Code or applicable
state or local law by any  Person  from a  distribution  to any  Owner  shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

     The Mortgage Loans will be serviced by the Servicer pursuant to the Pooling
and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement  permits the
Servicer  to  enter  into  SubServicing  Agreements  with  certain  institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Mortgage Loans. No appointment of any Sub-Servicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

     This Certificate does not represent a deposit or other obligation of, or an
interest in, nor are the underlying Mortgage Loans insured or guaranteed by, the
Company,  any Originator or any of their subsidiaries and affiliates and are not
insured  or  guaranteed  by  the  Federal  Deposit  Insurance  Corporation,  the
Government National Mortgage Association, or any other governmental agency. This
Certificate is limited in right of payment to certain collections and recoveries
relating to the Mortgage Loans, all as more  specifically set forth  hereinabove
and in the Pooling and Servicing Agreement.

     No Owner  shall have the right to  institute  any  proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee, or for


                                      C-2
<PAGE>

any other remedy under the Pooling and Servicing  Agreement except in compliance
with the terms thereof.

     Notwithstanding   any  other   provisions  in  the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired without the consent of such Owner.

     The Pooling and Servicing  Agreement provides that the obligations  created
thereby will  terminate upon the earlier of (i) the payment to the Owners of all
Certificates  from  amounts  other than those  available  under the  Certificate
Insurance Policies of all amounts held by the Trustee and required to be paid to
such Owners  pursuant to the Pooling and Servicing  Agreement  upon the later to
occur of (a) the final  payment or other  liquidation  (or any advance made with
respect  thereto)  of the last  Mortgage  Loan in the  Trust  Estate  or (b) the
disposition  of all property  acquired in respect of any Mortgage Loan remaining
in the Trust Estate or (ii) at any time when a Qualified  Liquidation of a Trust
Estate occurs pursuant to the Pooling and Servicing Agreement.

     The Pooling and  Servicing  Agreement  additionally  provides  that (i) the
Servicer or the Certificate Insurer may, at its option,  purchase from the Trust
all (but not fewer than all)  remaining  Mortgage  Loans and other property then
constituting the Trust Estate,  and thereby effect early retirement of the Class
R  Certificates,  on any  Remittance  Date when the aggregate  outstanding  Loan
Balances of the Mortgage Loans in the Trust Estate is 10% or less of the Maximum
Collateral  Amount  and  (ii)  under  certain  circumstances   relating  to  the
qualification  of the Trust as a REMIC under the Code the Mortgage  Loans may be
sold, thereby affecting the early retirement of the Class R Certificates.

     The Trustee  shall give written  notice of  termination  of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth and referred to on the face hereof,  the transfer
of this  Certificate  is  registrable  in the  Register  upon  surrender of this
Certificate  for  registration  of  transfer  at the  office  designated  as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument  of  transfer  in the form  required  by the  Pooling  and  Servicing
Agreement duly executed by, the Owner hereof or his attorney duly  authorized in
writing,  and thereupon one or more new Certificates of like Class,  tenor and a
like aggregate  fractional undivided interest in the Trust Estate will be issued
to the designated transferee or transferees.

     The Trustee is required to furnish certain information on each Payment Date
to the Owner of this  Certificate,  as more fully  described  in the Pooling and
Servicing Agreement.

     The Class R Certificates are issuable only as registered  Certificates.  As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class R Certificates  are  exchangeable for new
Class R  Certificates  evidencing  the same  Percentage  Interest as the Class R
Certificates exchanged.

     No service  charge  will be made for any such  registration  of transfer or
exchange,  but the Trustee may require  payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.


                                      C-3
<PAGE>

     The Trustee and any agent of the Trustee may treat the Person in whose name
this Certificate is registered as the Owner hereof for all purposes, and neither
the  Trustee  or any such agent  shall be  affected  by notice to the  contrary,
except as may  otherwise be  specifically  provided in the Pooling and Servicing
Agreement with respect to the Certificate Insurer.


                                      C-4
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed on behalf of the Trust.

                                   THE CHASE MANHATTAN BANK, as Trustee

                                   By:_________________________________________
                                   Name:_______________________________________
                                   Title:______________________________________

Trustee's Authentication

THE CHASE MANHATTAN BANK, as Trustee
  as Trustee

By:_________________________________
   Name:____________________________
   Title:___________________________


                                      C-5
<PAGE>

                                                                       EXHIBIT C

     SOLELY FOR FEDERAL  INCOME TAX  PURPOSES,  THIS  CERTIFICATE  REPRESENTS AN
INTEREST IN THE ONLY "RESIDUAL  INTEREST" IN A "REAL ESTATE MORTGAGE  INVESTMENT
CONDUIT" ("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G and
860D OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING
COMPLIANCE WITH THE REMIC  PROVISIONS OF THE CODE. THIS CERTIFICATE HAS NOT BEEN
REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "ACT").  ANY RESALE
OR TRANSFER OF THIS CERTIFICATE WITHOUT  REGISTRATION  THEREOF UNDER THE ACT MAY
BE MADE ONLY IN A TRANSACTION  EXEMPT FROM THE REGISTRATION  REQUIREMENTS OF THE
ACT AND IN  ACCORDANCE  WITH THE  PROVISIONS  OF SECTION  5.8 OF THE POOLING AND
SERVICING AGREEMENT REFERRED TO HEREIN.  TRANSFER OF THIS CLASS R CERTIFICATE IS
RESTRICTED AS SET FORTH IN THE POOLING AND SERVICING  AGREEMENT.  NO TRANSFER OF
THIS CLASS R CERTIFICATE MAY BE MADE TO A "DISQUALIFIED ORGANIZATION" AS DEFINED
IN SECTION  860E(e)(5) OF THE CODE.  SUCH TERM INCLUDES THE UNITED  STATES,  ANY
STATE  OR  POLITICAL   SUBDIVISION   THEREOF,   ANY  FOREIGN   GOVERNMENT,   ANY
INTERNATIONAL  ORGANIZATION,  ANY  AGENCY  OR  INSTRUMENTALITY  OF  ANY  OF  THE
FOREGOING  (OTHER  THAN  CERTAIN  TAXABLE  INSTRUMENTALITIES),  ANY  COOPERATIVE
ORGANIZATION  FURNISHING ELECTRIC ENERGY OR PROVIDING THEREOF SERVICE TO PERSONS
IN RURAL AREAS, OR ANY ORGANIZATION (OTHER THAN A FARMERS'  COOPERATIVE) THAT IS
EXEMPT FROM FEDERAL INCOME TAX UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX ON
UNRELATED  BUSINESS  INCOME.  NO  TRANSFER OF THIS CLASS R  CERTIFICATE  WILL BE
REGISTERED  BY THE TRUSTEE  UNLESS THE  PROPOSED  TRANSFEREE  HAS  DELIVERED  AN
AFFIDAVIT  AFFIRMING,  AMONG OTHER THINGS, THAT THE PROPOSED TRANSFEREE IS NOT A
QUALIFIED  ORGANIZATION  AND IS NOT ACQUIRING  THE CLASS R  CERTIFICATE  FOR THE
ACCOUNT OF A DISQUALIFIED ORGANIZATION. A COPY OF THE FORM OF AFFIDAVIT REQUIRED
OF EACH  PROPOSED  TRANSFEREE  IS ON FILE  AND  AVAILABLE  FROM THE  TRUSTEE.  A
TRANSFER  IN  VIOLATION  OF THE  APPLICABLE  RESTRICTIONS  MAY  GIVE  RISE  TO A
SUBSTANTIAL  TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES,  UPON AN AGENT ACTING
FOR THE  TRANSFEREE.  A PASS-THROUGH  ENTITY THAT HOLDS THIS CLASS R CERTIFICATE
AND THAT HAS A DISQUALIFIED  ORGANIZATION  AS A RECORD OWNER IN ANY TAXABLE YEAR
GENERALLY  WILL BE SUBJECT  TO A TAX FOR EACH SUCH YEAR EQUAL TO THE  PRODUCT OF
(A) THE  AMOUNT  OF  EXCESS  INCLUSIONS  WITH  RESPECT  TO THE  PORTION  OF THIS
CERTIFICATE  OWNED  THROUGH  SUCH  PASS-THROUGH   ENTITY  BY  SUCH  DISQUALIFIED
ORGANIZATION, AND (B) THE HIGHEST MARGINAL FEDERAL TAX RATE ON CORPORATIONS. FOR
PURPOSES OF THE PRECEDING  SENTENCE,  THE TERM  "PASS-THROUGH"  ENTITY  INCLUDES
REGULATED  INVESTMENT  COMPANIES,  REAL ESTATE INVESTMENT  TRUSTS,  COMMON TRUST
FUNDS, PARTNERSHIPS, TRUSTS, ESTATES, COOPERATIVES TO WHICH PART I OF SUBCHAPTER
1T OF THE CODE APPLIES AND, EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES. NEITHER
THIS  CERTIFICATE NOR THE UNDERLYING HOME EQUITY LOANS ARE INSURED OR GUARANTEED
BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE GOVERNMENT NATIONAL MORTGAGE
ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

<PAGE>

                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1997-1
                     MORTGAGE LOAN ASSET BACKED CERTIFICATE
                                     CLASS R

                Representing Certain Interests Relating to a Pool
               of Mortgage Loans Formed by First Alliance Mortgage
                             Company and Serviced by

                         FIRST ALLIANCE MORTGAGE COMPANY

     This  Certificate  does not represent an interest in, or an obligation  of,
nor are the  underlying  Mortgage Loans insured or guaranteed by, First Alliance
Mortgage  Company,  any Originator or any of their  subsidiaries and affiliates.
This  Certificate  represents a fractional  residual  ownership  interest in the
REMIC of the Trust described herein, moneys in certain Accounts created pursuant
to the Pooling and Servicing Agreement and certain other rights relating thereto
and is payable only from amounts  received by the Trustee  relating to the Trust
Estate.

No:  R-2                                                  Date:  March 27, 1997

Percentage Interest:  0.01%                                      June 20, 2028
                                                          ---------------------
                                                                Final Scheduled
                                                                   Payment Date

                         First Alliance Mortgage Company
                                Registered Owner

     The registered  Owner named above is the  registered  Owner of a fractional
interest in (i) a pool of mortgage loans (the "Mortgage  Loans") formed by First
Alliance Mortgage Company (the "Company"), a California corporation, and sold by
the Company to The Chase Manhattan Bank, as trustee (the "Trustee") on behalf of
First Alliance Mortgage Loan Trust 1997-1 (the "Trust") pursuant to that certain
Pooling and  Servicing  Agreement  dated as of March 1, 1997 (the  "Pooling  and
Servicing  Agreement") by and among the Company,  the Company in its capacity as
servicer (the "Servicer") and the Trustee, (ii) such amount,  including Eligible
Investments,  as from time to time may be held in the Accounts  created pursuant
to the Pooling  and  Servicing  Agreement,  (iii) any  Property  relating to the
Mortgage  Loans,  the  ownership  of which has been  effected in the name of the
Servicer on behalf of the Trust as a result of  foreclosure or acceptance by the
Servicer of a deed-in-lieu  of foreclosure  and that has not been withdrawn from
the Trust, (iv) Net Liquidation  Proceeds relating to the Mortgage Loans (v) any
Insurance  Policies relating to the Mortgage Loans and any rights of the Company
in any Insurance Policies relating to such Mortgage Loans and (vi) the rights of
the Company  against any  Originator  pursuant  to the related  Master  Transfer
Agreement and the proceeds of any of the above.  Such  Mortgage  Loans and other
amounts and property enumerated above are hereinafter  referred to as the "Trust
Estate".

     THIS CERTIFICATE IS A PASS-THROUGH  CERTIFICATE  ONLY AND,  NOTWITHSTANDING
REFERENCES  HEREIN  TO  PRINCIPAL  AND  INTEREST,  NO  DEBT  OF  ANY  PERSON  IS
REPRESENTED HEREBY.


                                      C-1
<PAGE>

     This  Certificate  is  one  of a  Class  of  duly  authorized  Certificates
designated as First  Alliance  Mortgage  Loan Trust 1997-1,  Mortgage Loan Asset
Backed  Certificates,  Class R  Certificates  (the "Class R  Certificates")  and
issued under and subject to the terms,  provisions and conditions of the Pooling
and Servicing  Agreement,  to which Pooling and Servicing Agreement the Owner of
this Certificate by virtue of acceptance  hereof assents and by which such Owner
is bound.

     Terms  capitalized  herein and not otherwise  defined herein shall have the
respective meanings set forth in the Pooling and Servicing Agreement.

     On the 20th day of each month or, if such day is not a Business  Day,  then
the next  succeeding  Business  Day  (each  such day  being a  "Payment  Date"),
commencing  April  21,  1997,  to  the  persons  in  whose  names  the  Class  R
Certificates are registered at the close of business on the last business day of
the  calendar  month  immediately  preceding  the  calendar  month in which such
Payment Date occurs (the "Record  Date"),  the Trustee will  distribute  to each
Owner of the Class R Certificates such Owner's Percentage Interest multiplied by
any  amounts  then  available  to be  distributed  to the  Owners of the Class R
Certificates. Distributions will be made in immediately available funds, by wire
transfer or otherwise,  to the account of such Owner at a domestic bank or other
entity having appropriate facilities therefor, if such Owner has so notified the
Trustee at least 5 business  days prior to the related  record date, or by check
mailed to the  address  of the  person  entitled  thereto  as it  appears on the
Register.

     The  Pooling  and   Servicing   Agreement   provides   that  only   certain
miscellaneous  amounts  will  be  distributed  to  the  Owners  of the  Class  R
Certificates.

     Upon receiving the final distribution  hereon, the Owner hereof is required
to send this  Certificate  to the Trustee.  The Pooling and Servicing  Agreement
provides that, in any event,  upon the making of the final  distribution  due on
this  Certificate,  this Certificate  shall be deemed cancelled for all purposes
under the Pooling and Servicing Agreement.

     The Trustee is  required  to duly and  punctually  pay  distributions  with
respect to this  Certificate in accordance with the terms hereof and the Pooling
and Servicing Agreement.  Amounts properly withheld under the Code or applicable
state or local law by any  Person  from a  distribution  to any  Owner  shall be
considered  as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

     The Mortgage Loans will be serviced by the Servicer pursuant to the Pooling
and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement  permits the
Servicer  to  enter  into  SubServicing  Agreements  with  certain  institutions
eligible for appointment as Sub-Servicers  for the servicing and  administration
of certain Mortgage Loans. No appointment of any Sub-Servicer  shall release the
Servicer from any of its obligations under the Pooling and Servicing Agreement.

     This Certificate does not represent a deposit or other obligation of, or an
interest in, nor are the underlying Mortgage Loans insured or guaranteed by, the
Company,  any Originator or any of their subsidiaries and affiliates and are not
insured  or  guaranteed  by  the  Federal  Deposit  Insurance  Corporation,  the
Government National Mortgage Association, or any other governmental agency. This
Certificate is limited in right of payment to certain collections and recoveries
relating to the Mortgage Loans, all as more  specifically set forth  hereinabove
and in the Pooling and Servicing Agreement.

     No Owner  shall have the right to  institute  any  proceeding,  judicial or
otherwise,  with  respect to the Pooling  and  Servicing  Agreement,  or for the
appointment of a receiver or trustee, or for


                                      C-2
<PAGE>

any other remedy under the Pooling and Servicing  Agreement except in compliance
with the terms thereof.

     Notwithstanding   any  other   provisions  in  the  Pooling  and  Servicing
Agreement,  the Owner of any Certificate  shall have the right which is absolute
and unconditional to receive distributions to the extent provided in the Pooling
and Servicing  Agreement  with respect to such  Certificate or to institute suit
for the  enforcement  of any such  distribution,  and such  right  shall  not be
impaired without the consent of such Owner.

     The Pooling and Servicing  Agreement provides that the obligations  created
thereby will  terminate upon the earlier of (i) the payment to the Owners of all
Certificates  from  amounts  other than those  available  under the  Certificate
Insurance Policies of all amounts held by the Trustee and required to be paid to
such Owners  pursuant to the Pooling and Servicing  Agreement  upon the later to
occur of (a) the final  payment or other  liquidation  (or any advance made with
respect  thereto)  of the last  Mortgage  Loan in the  Trust  Estate  or (b) the
disposition  of all property  acquired in respect of any Mortgage Loan remaining
in the Trust Estate or (ii) at any time when a Qualified  Liquidation of a Trust
Estate occurs pursuant to the Pooling and Servicing Agreement.

     The Pooling and  Servicing  Agreement  additionally  provides  that (i) the
Servicer or the Certificate Insurer may, at its option,  purchase from the Trust
all (but not fewer than all)  remaining  Mortgage  Loans and other property then
constituting the Trust Estate,  and thereby effect early retirement of the Class
R  Certificates,  on any  Remittance  Date when the aggregate  outstanding  Loan
Balances of the Mortgage Loans in the Trust Estate is 10% or less of the Maximum
Collateral  Amount  and  (ii)  under  certain  circumstances   relating  to  the
qualification  of the Trust as a REMIC under the Code the Mortgage  Loans may be
sold, thereby affecting the early retirement of the Class R Certificates.

     The Trustee  shall give written  notice of  termination  of the Pooling and
Servicing Agreement to each Owner in the manner set forth therein.

     As provided in the Pooling and  Servicing  Agreement and subject to certain
limitations  therein set forth and referred to on the face hereof,  the transfer
of this  Certificate  is  registrable  in the  Register  upon  surrender of this
Certificate  for  registration  of  transfer  at the  office  designated  as the
location  of  the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument  of  transfer  in the form  required  by the  Pooling  and  Servicing
Agreement duly executed by, the Owner hereof or his attorney duly  authorized in
writing,  and thereupon one or more new Certificates of like Class,  tenor and a
like aggregate  fractional undivided interest in the Trust Estate will be issued
to the designated transferee or transferees.

     The Trustee is required to furnish certain information on each Payment Date
to the Owner of this  Certificate,  as more fully  described  in the Pooling and
Servicing Agreement.

     The Class R Certificates are issuable only as registered  Certificates.  As
provided  in  the  Pooling  and  Servicing  Agreement  and  subject  to  certain
limitations  therein set forth,  Class R Certificates  are  exchangeable for new
Class R  Certificates  evidencing  the same  Percentage  Interest as the Class R
Certificates exchanged.

     No service  charge  will be made for any such  registration  of transfer or
exchange,  but the Trustee may require  payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.


                                      C-3
<PAGE>

     The Trustee and any agent of the Trustee may treat the Person in whose name
this Certificate is registered as the Owner hereof for all purposes, and neither
the  Trustee  or any such agent  shall be  affected  by notice to the  contrary,
except as may  otherwise be  specifically  provided in the Pooling and Servicing
Agreement with respect to the Certificate Insurer.


                                      C-4
<PAGE>

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed on behalf of the Trust.

                                  THE CHASE MANHATTAN BANK, as Trustee

                                  By:__________________________________________
                                  Name:________________________________________
                                  Title:_______________________________________

Trustee's Authentication

THE CHASE MANHATTAN BANK, as Trustee
  as Trustee

By:_________________________________
   Name:____________________________
   Title:___________________________


                                       C-5
<PAGE>

                                                                       EXHIBIT D

                          CERTIFICATE RE: PREPAID LOANS

     I,  ______________,  ______________ of First Alliance  Mortgage Company,  a
California  corporation,  (the  "Company"),  hereby  certify  that  between  the
"Cut-Off  Date" (as defined in the Pooling and Servicing  Agreement  dated as of
March 1, 1997 among the Company,  the Company in its  capacity as servicer  (the
"Servicer") and The Chase Manhattan Bank, a New York banking corporation, in its
capacity  as trustee  (the  "Trustee"))  and the  "Closing  Date" the  following
schedule of "Mortgage Loans" have been prepaid in full.

Dated:

                                              By:___________________________
                                              Name:
                                              Title:


                                       D-1
<PAGE>

                                                                       EXHIBIT E

                              INITIAL CERTIFICATION

     WHEREAS,  the undersigned is an Authorized Officer of the Bank of New York,
a New York  banking  corporation,  acting  in its  capacity  as  custodian  (the
"Custodian")  on  behalf  of  The  Chase  Manhattan  Bank,  a New  York  banking
corporation,  the trustee (the  "Trustee")  of a certain pool of mortgage  loans
(the  "Pool")  heretofore  conveyed  in trust to the  Custodian,  on  behalf  of
Trustee,  pursuant to that certain  Pooling and Servicing  Agreement dated as of
March 1,  1997 (the  "Pooling  and  Servicing  Agreement")  by and  among  First
Alliance  Mortgage  Company,  a  California  corporation  (the  "Company"),  the
Company, in its capacity as servicer (the "Servicer") and the Trustee;

     WHEREAS, the Custodian, on behalf of the Trustee, is required,  pursuant to
Section 3.6 of the Pooling and Servicing Agreement, to review the Files relating
to the Pool on or before the Startup Day; and

     WHEREAS,  Section 3.6 of the Pooling and Servicing  Agreement  requires the
Custodian,  on behalf of the Trustee, to deliver this Initial Certification upon
the satisfaction of certain conditions set forth therein.

     NOW, THEREFORE,  the Custodian,  on behalf of the Trustee, hereby certifies
with respect to each  Mortgage  Loan listed in the  Schedules of Mortgage  Loans
(other than any Mortgage Loan paid in full), which is attached hereto,  that all
documents  required to be delivered to it pursuant to the Pooling and  Servicing
Agreement are in its  possession,  such  documents  have been reviewed by it and
appear  regular on their face and relate to such  Mortgage Loan and based on its
examination and only as to the foregoing documents, the information set forth on
the  Schedules  of  Mortgage  Loans as to loan  number  and  address  accurately
reflects information set forth in the File, except as attached thereto.

                                      THE BANK OF NEW YORK, as Custodian

                                      By:_________________________________

Dated:

[Attached Exception List]


                                      E-1
<PAGE>

                                                                       EXHIBIT F

                               FINAL CERTIFICATION

     WHEREAS,  the undersigned is an Authorized Officer of the Bank of New York,
a New York  banking  corporation,  acting  in its  capacity  as  custodian  (the
"Custodian")  on  behalf  of  The  Chase  Manhattan  Bank,  a New  York  banking
corporation,  the trustee (the  "Trustee")  of a certain pool of mortgage  loans
(the "Pool")  heretofore  conveyed in trust to the  Custodian,  on behalf of the
Trustee,  pursuant to that certain  Pooling and Servicing  Agreement dated as of
March 1,  1997 (the  "Pooling  and  Servicing  Agreement")  by and  among  First
Alliance  Mortgage  Company,  a  California  corporation  (the  "Company"),  the
Company, in its capacity as servicer (the "Servicer") and the Trustee;

     WHEREAS, the Custodian, on behalf of the Trustee, is required,  pursuant to
Section 3.6 of the Pooling and Servicing Agreement, to review the Files relating
to the Pool within a specified  period  following  the Startup Day and to notify
the Company promptly of any defects with respect to the Pool, and the Company is
required to remedy such defects or take certain other  action,  all as set forth
in Section 3.6 of the Pooling and Servicing Agreement; and

     WHEREAS,  Section 3.6 of the Pooling and Servicing  Agreement  requires the
Custodian,  on behalf of the Trustee,  to deliver this Final  Certification upon
the satisfaction of certain conditions set forth therein.

     NOW, THEREFORE,  the Custodian,  on behalf of the Trustee, hereby certifies
that it has  determined  that all required  documents  (or  certified  copies of
documents  listed in Section 3.5 of the Pooling and  Servicing  Agreement)  have
been executed or received,  and that such documents relate to the Mortgage Loans
identified in the Schedule of Mortgage  Loans  pursuant to Section 3.5(a) of the
Pooling and Servicing  Agreement or, in the event that such  documents  have not
been  executed  and  received or do not so relate to such  Mortgage  Loans,  any
remedial  action by the  Company  pursuant  to Section  3.6 of the  Pooling  and
Servicing  Agreement has been completed.  The Custodian  makes no  certification
hereby,  however, with respect to any intervening  assignments or assumption and
modification agreements.

                                    By:_________________________
                                    Title:______________________

Dated:


                                       F-1
<PAGE>

                                                                       EXHIBIT G

                                 DELIVERY ORDER

                                                                  March __, 1997

The Chase Manhattan Bank
450 West 33rd Street
New York, New York  10001

Attention:  First Alliance Mortgage Loan Trust, Series 1997-1.

Dear Sirs:

     Pursuant to Article IV of the Pooling and Servicing Agreement,  dated as of
March 1,  1997 (the  "Pooling  and  Servicing  Agreement")  by and  among  First
Alliance  Mortgage  Company,  a  California  corporation  (the  "Company"),  the
Company,  in its capacity as servicer (the "Servicer"),  and The Chase Manhattan
Bank,  a  New  York  banking  corporation,  in  its  capacity  as  trustee  (the
"Trustee"),  the Company HEREBY  CERTIFIES that all conditions  precedent to the
issuance of First Alliance Mortgage Loan Trust 1997-1,  Class A and Class R (the
"Certificates"), HAVE BEEN SATISFIED and HEREBY REQUESTS YOU TO AUTHENTICATE AND
DELIVER  said  Certificates,  and to  RELEASE  said  Certificates  to the Owners
thereof, or otherwise upon their order.

                                Very truly yours,

                                FIRST ALLIANCE MORTGAGE COMPANY


                                By:____________________________
                                   Name:
                                   Title:
   

                                       G-1

<PAGE>

                                                                       EXHIBIT H

                FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE

                                     AFFIDAVIT PURSUANT TO SECTION 860E(e) OF
                                     THE INTERNAL REVENUE CODE OF 1986, AS
                                     AMENDED


STATE OF             )
                     )  ss:
COUNTY OF            )

     [NAME OF OFFICER], being first duly sworn, deposes and says:

     1. That he is [Title of Officer] of [Name of Investor] (the "Investor"),  a
[savings  institution]  [corporation] duly organized and existing under the laws
of [the State of __________]  [the United  States],  on behalf of which he makes
this affidavit.

     2. That (i) the Investor is not a "disqualified  organization" and will not
be a "disqualified  organization" as of [date of transfer] (For this purpose,  a
"disqualified  organization"  means the United  States,  any state or  political
subdivision thereof, any foreign government, any international organization, any
agency or  instrumentality  of any of the foregoing  (other than certain taxable
instrumentalities),  any cooperative  organization furnishing electric energy or
providing  telephone  service  to persons in rural  areas,  or any  organization
(other  than a farmers'  cooperative)  that is exempt  from  federal  income tax
unless such  organization is subject to the tax on unrelated  business  income);
(ii)  it is not  acquiring  the  Class  R  Certificates  for  the  account  of a
disqualified organization; (iii) it consents to any amendment of the Pooling and
Servicing  Agreement that shall be deemed  necessary by the Trustee (upon advice
of counsel) to  constitute a reasonable  arrangement  to ensure that the Class R
Certificates  will  not  be  owned  directly  or  indirectly  by a  disqualified
organization;  and (iv) it will not transfer any such Class R Certificate unless
(a) it has received from the transferee an affidavit in  substantially  the same
form as this affidavit  containing these same four representations and (b) as of
the time of the transfer,  it does not have actual knowledge that such affidavit
is false.

     IN WITNESS WHEREOF,  the Investor has caused this instrument to be executed
on its behalf, pursuant to authority of its Board of Directors, by its [Title of
Officer]  and  its  corporate  seal to be  hereunto  attached,  attested  by its
[Assistant] Secretary, this __ day of __________, ____.

                                       [NAME OF INVESTOR]

                                       By:___________________________
                                          [Name of Officer]
                                          [Title of Officer]

[Corporate Seal]

Attest:


                                      H-1
<PAGE>

___________________________
[Assistant] Secretary

     Personally  appeared before me the above-named [Name of Officer],  known or
proved to be the same person who executed the foregoing instrument and to be the
[Title of Officer] of the Investor,  and acknowledged to me that he executed the
same as his free act and deed and the free act and deed of the Investor.

         Subscribed and sworn before me this ____ day of _______, ____.

___________________________
NOTARY PUBLIC

COUNTY OF ________________

STATE OF _________________

          My commission expires the ____ day of _______________, ____.


                                      H-2
<PAGE>

                                                                     EXHIBIT I-1

                                 FORM OF NOTICE

                    TO CERTIFICATE GUARANTY INSURANCE POLICY
                                  NUMBER: 23491

                        NOTICE UNDER CERTIFICATE GUARANTY
                         INSURANCE POLICY NUMBER: 23491

State Street Bank and Trust Company, N.A.,
  as Fiscal Agent For MBIA Insurance Corporation
61 Broadway, 15th Floor
New York, New York  10006
Attention:  Municipal Registrar and
                    Paying Agency

MBIA Insurance Corporation
113 King Street
Armonk, NY  10504

     The undersigned,  a duly authorized  officer of [Trustee],  as trustee (the
"Trustee"),  hereby certifies to State Street Bank and Trust Company,  N.A. (the
"Fiscal Agent") and MBIA Insurance  Corporation (the "Insurer"),  with reference
to Certificate  Guaranty Insurance Policy Number: 23491 (the "Policy") issued by
the Insurer in respect of the  $24,500,000  First  Alliance  Mortgage Loan Trust
1997-1, Mortgage Loan Asset Backed Certificates,  Class A-1 (the "Obligations"),
that:

          (i) the  Trustee  is the  trustee  under  the  Pooling  and  Servicing
     Agreement dated as of March 1, 1997 (the "Agreement")  among First Alliance
     Mortgage Company, as Company,  First Alliance Mortgage Company, as Servicer
     and the Trustee, as trustee for the Owners;

          (ii) the excess, if any, of (a) the Class A-1 Current Interest for the
     Class A-1 Payment  Date over (b) the Group I Total  Available  Funds (after
     any deduction  for the Group I Premium  Amount and the Group I Trustee Fee)
     occurring  on   ________________   (the   "Applicable   Payment  Date")  is
     $___________;

          (iii)  the  Group  I   Subordination   Deficit  (after   applying  the
     crosscollateralization  provisions of Section  7.5(d)(ii)(A) and (B) of the
     Agreement) for the Applicable Payment Date is $______________;

          (iv) the Group I Preference Amount is $__________;

          (v) the sum of the amounts set forth in (ii),  (iii) and (iv) above is
     $__________ (the "Group I Insured Payment");


                                      I-1
<PAGE>

          (vi) the Trustee is making a claim under and  pursuant to the terms of
     the Policy for the Group I Insured Payment to be applied to payments of the
     sum of (ii),  (iii)  and (iv)  above  for the  Applicable  Payment  Date in
     accordance with the Agreement; and

          (vii) the Trustee  directs that payment of the Group I Insured Payment
     be made to the following  account by bank wire transfer of federal or other
     immediately  available  funds in  accordance  with the terms of the Policy:
     [CERTIFICATE ACCOUNT].

Any Person Who  Knowingly  And With Intent To Defraud Any  Insurance  Company Or
Other Person Files An Application For Insurance Or Statement Of Claim Containing
Any  Materially  False  Information,  Or Conceals For The Purpose Of Misleading,
Information Concerning Any Fact Material Thereto, Commits A Fraudulent Insurance
Act,  Which Is A Crime,  And Shall Be Subject To A Civil  Penalty  Not To Exceed
Five Thousand Dollars And The Stated Value Of The Claim For Each Such Violation.

     Any capitalized  term used in this Notice and not otherwise  defined herein
shall have the meaning assigned thereto in the Policy.

     IN WITNESS  WHEREOF,  the Trustee has  executed and  delivered  this Notice
under the Policy as of the ___ day of ____________, ____.

                                    THE CHASE MANHATTAN BANK

                                     By____________________________
                                     Title_________________________
   

                                       I-2
<PAGE>

                                                                     EXHIBIT I-2

                                 FORM OF NOTICE

                    TO CERTIFICATE GUARANTY INSURANCE POLICY
                                  NUMBER: 23492

                        NOTICE UNDER CERTIFICATE GUARANTY
                         INSURANCE POLICY NUMBER: 23492

State Street Bank and Trust Company, N.A.,
  as Fiscal Agent For MBIA Insurance Corporation
61 Broadway, 15th Floor
New York, New York  10006
Attention:  Municipal Registrar and
                    Paying Agency

MBIA Insurance Corporation
113 King Street
Armonk, NY  10504

     The undersigned,  a duly authorized  officer of [Trustee],  as trustee (the
"Trustee"),  hereby certifies to State Street Bank and Trust Company,  N.A. (the
"Fiscal Agent") and MBIA Insurance  Corporation (the "Insurer"),  with reference
to Certificate  Guaranty Insurance Policy Number: 23492 (the "Policy") issued by
the Insurer in respect of the  $48,500,000  First  Alliance  Mortgage Loan Trust
1997-1, Mortgage Loan Asset Backed Certificates,  Class A-2 (the "Obligations"),
that:

          (i) the  Trustee  is the  trustee  under  the  Pooling  and  Servicing
     Agreement dated as of March 1, 1997 (the "Agreement")  among First Alliance
     Mortgage Company, as Company,  First Alliance Mortgage Company, as Servicer
     and the Trustee, as trustee for the Owners;

          (ii) the excess, if any, of (a) the Class A-2 Current Interest for the
     Class A-2 Payment Date over (b) the Group II Total  Available  Funds (after
     any deduction for the Group II Premium Amount and the Group II Trustee Fee)
     occurring  on   ________________   (the   "Applicable   Payment  Date")  is
     $___________;

          (iii)  the  Group  II   Subordination   Deficit  (after  applying  the
     crosscollateralization  provisions of Section  7.5(d)(ii)(A) and (B) of the
     Agreement) for the Applicable Payment Date is $______________;

          (iv) the Group II Preference Amount is $__________;

          (v)  on  the  Class  A-2  Termination  Date  $__________,  (an  amount
     sufficient  to reduce the  Certificate  Principal  Balance of the Class A-2
     Certificates,  on the Class a-2  Termination  Date,  to zero,  on any other
     Payment Date such amount shall be $0.00);


                                     I-2-1

<PAGE>

          (vi) the sum of the  amounts  set forth in (ii),  (iii),  (iv) and (v)
     above is $__________ (the "Group II Insured Payment");

          (vii) the Trustee is making a claim under and pursuant to the terms of
     the Policy for the Group II Insured  Payment to be applied to  payments  of
     the sum of (ii), (iii), (iv) and (v) above for the Applicable  Payment Date
     in accordance with the Agreement; and

          (viii)  the  Trustee  directs  that  payment  of the Group II  Insured
     Payment be made to the  following  account by bank wire transfer of federal
     or other  immediately  available  funds in accordance with the terms of the
     Policy: [CERTIFICATE ACCOUNT].

Any Person Who  Knowingly  And With Intent To Defraud Any  Insurance  Company Or
Other Person Files An Application For Insurance Or Statement Of Claim Containing
Any  Materially  False  Information,  Or Conceals For The Purpose Of Misleading,
Information Concerning Any Fact Material Thereto, Commits A Fraudulent Insurance
Act,  Which Is A Crime,  And Shall Be Subject To A Civil  Penalty  Not To Exceed
Five Thousand Dollars And The Stated Value Of The Claim For Each Such Violation.

     Any capitalized  term used in this Notice and not otherwise  defined herein
shall have the meaning assigned thereto in the Policy.

     IN WITNESS  WHEREOF,  the Trustee has  executed and  delivered  this Notice
under the Policy as of the ___ day of ____________, ____.

                                    THE CHASE MANHATTAN BANK

                                    By____________________________
                                    Title_________________________


                                      I-2-2
<PAGE>

                                                                       EXHIBIT J

                                     Form of
                                 Monthly Report

                         First Alliance Mortgage Company
                     Mortgage Loan Asset Backed Certificates
                                  Series 1997-1


                                       J-1

<PAGE>

                                                                       Exhibit K

                           FORM OF REQUEST FOR RELEASE

To:  The Bank of New York
     101 Barclay Street
     New York, New York  10286

     Attn:  First Alliance Mortgage Loan Trust, Series 1997-1

                                      Date:

     In connection with the administration of the mortgage loans held by you as
Custodian under a certain Pooling and Servicing Agreement dated as of March 1,
1997 and by and among First Alliance Mortgage Company, the Company in its
capacity as servicer (the "Servicer"), and The Chase Manhattan Bank, in its
capacity as Trustee (the "Agreement"), the Servicer hereby requests a release of
the File held by you as Custodian, on behalf of the Trustee, with respect to the
following described Mortgage Loan for the reason indicated below:

Mortgagor's Name:

Loan No.:

Reason for requesting file:

_______ 1.   Mortgage Loan paid in full.

                      (The Servicer hereby  certifies that all amounts
                      received in  connection  with the loan have been
                      or will be credited to the  Certificate  Account
                      (whichever  is   applicable)   pursuant  to  the
                      Agreement.)

_______ 2.   Mortgage Loan repurchased pursuant to Section 3.3, 3.4, 3.6(b) or 
             8.10(b) of the Agreement.

                      (The  Servicer  hereby  certifies  that the Loan
                      Purchase  Price  has been or will be paid to the
                      Certificate Account pursuant to the Agreement.)

_______ 3.   Mortgage Loan substituted.

                      (The Servicer hereby  certifies that a Qualified
                      Replacement   Mortgage   has  been  or  will  be
                      assigned  and  delivered  to you along  with the
                      related File pursuant to the Agreement.)

_______ 4.   The Mortgage Loan is being foreclosed.


_______ 5.   Other.  (Describe)


                                       K-1

<PAGE>

     The undersigned acknowledges that the above File will be held by the
undersigned in accordance with the provisions of the Agreement and will be
returned to you, except if the Mortgage Loan has been paid in full, or
repurchased or substituted for by a Qualified Replacement Mortgage (in which
case the File will be retained by us permanently) and except if the Mortgage
Loan is being foreclosed (in which case the File will be returned when no longer
required by us for such purpose).

     Capitalized terms used herein shall have the meanings ascribed to them in
the Agreement.

                         FIRST ALLIANCE MORTGAGE COMPANY

                          By__________________________
                           Name:_____________________
                           Title:____________________


                                       K-2

<PAGE>

                                                                       EXHIBIT M

                               CUSTODIAL AGREEMENT

THIS CUSTODIAL AGREEMENT (as amended and supplemented from time to time, the
"Agreement"), dated as of March 1, 1997 by and among The Chase Manhattan Bank,
not individually, but solely as Trustee (including its successors under the
Pooling and Servicing Agreement defined below, the "Trustee"), First Alliance
Mortgage Company (the "Company"), First Alliance Mortgage Company (the
"Servicer"), and The Bank of New York (together with any successor in interest
or any successor appointed hereunder, the "Custodian").

W I T N E S S E T H   T H A T

WHEREAS, the Company, the Servicer and the Trustee have entered into a Pooling
and Servicing Agreement dated as of March 1, 1997 relating to the issuance of
First Alliance Mortgage Company Mortgage Loan Asset Backed Certificates, Series
1997-1 (as amended and supplemented from time to time, the "Pooling and
Servicing Agreement"); and

WHEREAS, the Custodian has agreed to act as agent for the Trustee for the
purposes of receiving and holding certain documents and other instruments
delivered by the Company and the Servicer under the Pooling and Servicing
Agreement, all upon the terms and conditions and subject to the limitations
hereinafter set forth;

NOW, THEREFORE, in consideration of the premises and the mutual covenants and
agreements hereinafter set forth, the Trustee, the Company, the Servicer and the
Custodian hereby agree as follows:

ARTICLE I Definitions

     Capitalized terms used in this Agreement and not defined herein shall have
the meanings assigned in the Pooling and Servicing Agreement, unless otherwise
required by the context herein.

ARTICLE II Custody of Mortgage Documents

Section 2.1. Custodian to Act as Agent; Acceptance of Custodial Files.

     The Custodian, as the duly appointed agent of the Trustee for these
purposes, acknowledges receipt of the Notes, the Mortgages, the assignments and
other documents relating to the Mortgage Loans identified on the schedule
attached hereto and delivered to it and declares that it holds and will hold
such Notes, Mortgages, assignments and other documents and any similar documents
received by the Custodian subsequent to the date hereof (the "Custodial Files")
as agent for the Trustee, in trust, for the use and benefit of all present and
future Owners of the Certificates and MBIA Insurance Corporation (the
"Certificate Insurer").


                                       M-1

<PAGE>

Section 2.2. Recordation of Assignments.

     If any Custodial File includes one or more assignments to the Trustee of
Notes and related Mortgages that have not been recorded, each such assignment
shall be delivered by the Custodian to the Company for the purpose of recording
it in the appropriate public office for real property records, and the Company,
at no expense to the Custodian, shall promptly cause to be recorded in the
appropriate public office for real property records each such assignment and,
upon receipt thereof from such public office, shall return each such assignment
to the Custodian.

Section 2.3. Review of Custodial Files.

     (a) The Custodian agrees, for the benefit of the Certificate Insurer and
the Owners of the Certificates, to review, in accordance with the provisions of
Section 2.3(b) hereof each Custodial File. If in performing the review required
by this Section 2.3 the Custodian finds any document or documents constituting a
part of a Custodial File to be missing or defective in any material respect, the
Custodian shall promptly so notify the Company, the Servicer, the Trustee and
the Certificate Insurer.

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

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

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

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

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


                                       M-2

<PAGE>

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

               (e) the original assignment of Mortgage for each Mortgage Loan
          conveying the Mortgage to The Chase Manhattan Bank, as Trustee of the
          First Alliance Mortgage Loan Trust 1997-1, which assignment shall be
          in form and substance acceptable for recording in the state or other
          jurisdiction where the mortgaged property is located and, within 75
          Business Days following the Startup Day with respect to the Initial
          Mortgage Loans, or within 75 Business Days of each Subsequent Transfer
          Date with respect to the Subsequent Mortgage Loans, a recorded
          assignment of each such Mortgage; provided that in the event that the
          Mortgage Loan was acquired by the related Originator in a merger, the
          assignment of Mortgage must be by the "(related Originator), successor
          by merger to (name of predecessor)"; and in the event that the
          Mortgage Loan was acquired or originated by the related Originator
          while doing business under another name, the assignment of Mortgage
          must be by the "(related Originator), formerly known as (previous
          name)" (subject to the foregoing, and where permitted under the
          applicable laws of the jurisdiction where the mortgaged property is
          located, the assignments of Mortgage may be made by blanket
          assignments for Mortgage Loans covering mortgaged properties situated
          within the same county or other permitted governmental subdivision);
          and

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

          (ii) except with respect to Mortgage Loans covered by opinions of
     counsel delivered in the manner set forth below ("Assignment Opinions"),
     cause, as soon as possible but no more than 75 Business Days following the
     Startup Day with respect to the Initial Mortgage Loans, or within 75
     Business Days of each Subsequent Transfer Date with respect to the
     Subsequent Mortgage Loans, the Originators to deliver to the Custodian, on
     behalf of the Trustee, copies of all Mortgage assignments submitted for
     recording, together with a list of (x) all Mortgages for which no Mortgage
     assignment has yet been submitted for recording by the related Originator
     (y) reasons why the related Originator has not yet submitted such Mortgage
     assignments for recording; provided, however, that with respect to Mortgage
     Loans subject to jurisdiction in the states of California, Colorado, Idaho,
     Illinois, Ohio, Oregon, Pennsylvania, Washington, Georgia and Arizona an
     Originator shall not be required to record an assignment of a Mortgage if
     the Company furnishes to the Trustee and the Certificate Insurer, on or
     before the Startup Day with respect to the Initial Mortgage Loans, or on
     each Subsequent Transfer Date with respect to the Subsequent Mortgage
     Loans, at the Company's expense, the Assignment Opinions which opine that
     recording is not necessary to perfect the rights of the Trustee in the
     related Mortgage (in form satisfactory to the Certificate Insurer, Moody's
     and Standard & Poor's); provided further, however, notwithstanding the
     delivery of any legal opinions, each assignment of mortgage shall be
     recorded upon the earliest to occur of: (i) instruction by the Certificate
     Insurer to record such assignments (such instruction shall be given by the
     Certificate Insurer using reasonable discretion) or (ii) the occurrence of
     an Event of Servicing Termination. With respect to any Mortgage assignment
     set forth on the aforementioned list which has not been submitted for


                                      M-3
<PAGE>

     recording for a reason other than a lack of original recording information
     or with respect to Mortgages not covered by the Assignment Opinions, the
     Custodian, on behalf of the Trustee shall make an immediate demand on the
     Company to cause such Mortgage assignments to be prepared and shall inform
     the Certificate Insurer of the Company's failure to cause such Mortgage
     assignments to be prepared. Thereafter, the Custodian and the Trustee shall
     cooperate in executing any documents prepared by the Certificate Insurer
     and submitted to the Custodian and the Trustee in connection with this
     provision. Following the expiration of the 75-Business Day period following
     the Startup Day with respect to the Initial Mortgage Loans, or within 75
     Business Days of each Subsequent Transfer Date with respect to the
     Subsequent Mortgage Loans and except with respect to Mortgages covered by
     the Assignment Opinions, the Company shall cause to be prepared a Mortgage
     assignment for any Mortgage for which original recording information is
     subsequently received by the related Originator and shall promptly deliver
     a copy of such Mortgage assignment to the Custodian, on behalf of the
     Trustee.

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

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

     All recording required pursuant to this Section shall be accomplished at
the expense of the Originators or of the Company.

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


                                       M-4

<PAGE>

Section 2.4. Custodian to Cooperate; Release of Custodial Files.

     Upon the payment in full of any Mortgage Loan, or the receipt by the
Servicer of a notification that payment in full will be escrowed in an manner
customary for such purposes, the Servicer shall immediately notify the Custodian
by a certification (which certification shall include a statement to the effect
that all amounts received or to be received in connection with such payment
which are required to be deposited in the Principal and Interest Account
pursuant to Section 8.8 of the Pooling and Servicing Agreement have been or will
be so deposited) of an officer of the Servicer and shall request delivery to it
of the Custodial File. The Custodian agrees, upon receipt of such certification
and request, promptly to release the related Custodial File to such Servicer.

     From time to time as is appropriate for the servicing or foreclosure of any
Mortgage Loan, the Servicer shall deliver to the Custodian a certificate of an
officer of the Servicer requesting that possession of all or any document
constituting part of the Custodial File be released to the Servicer and
certifying as to the reason for such release and that such release will not
invalidate any insurance coverage provided in respect of the Mortgage Loan. With
such certificate, the Servicer shall deliver to the Custodian a receipt signed
by an officer of the Servicer on behalf of the Servicer, and upon receipt of the
foregoing, the Custodian shall deliver the Custodial File or such document to
the Servicer and the Servicer shall hold the Custodial File or such document in
trust for the benefit of the Certificate Insurer and the Owners of the
Certificates. The Servicer shall cause each Custodial File or any document
therein so released to be returned to the Custodian when the need therefor by
the Servicer no longer exists, unless (i) the Mortgage Loan has been liquidated
and the Liquidation Proceeds relating to the Mortgage Loan have been deposited
in the Principal and Interest Account to the extent required by the Pooling and
Servicing Agreement or (ii) the Custodial File or such document has been
delivered to an attorney, or to a public trustee or other public official as
required by law, for purposes of initiating or pursuing legal action or other
proceedings for the foreclosure of the Property either judicially or
non-judicially, and the Servicer has delivered to the Custodian a certificate of
an officer of the Servicer certifying as to the name and address of the Person
to which such Custodial File or such document were delivered and the purpose or
purposes of such delivery. The Custodian shall deliver such receipt with respect
thereto to the Servicer upon receipt of notice from the Servicer that it has
deposited the related Liquidation Proceeds in the Principal and Interest Account
to the extent required by the Pooling and Servicing Agreement.

Section 2.5. Assumption Agreements.

     In the event that any assumption agreement or substitution of liability
agreement is entered into with respect to any Mortgage Loan subject to this
Agreement in accordance with the terms and provisions of the Pooling and
Servicing Agreement, the Servicer shall notify the Custodian and the Certificate
Insurer that such assumption or substitution agreement has been completed by
forwarding to the Custodian and the Certificate Insurer the original of such
assumption or substitution agreement, which copy shall be added to the related
Custodial File and, for all purposes, shall be considered a part of such
Custodial File to the same extent as all other documents and instruments
constituting parts thereof.


                                       M-5

<PAGE>

ARTICLE III  Concerning the Custodian

Section 3.1. Custodian a Bailee and Agent of the Trustee.

     With respect to each Note, Mortgage and other documents constituting each
Custodial File which are delivered to the Custodian, the Custodian is
exclusively the bailee and agent of the Trustee, holds such documents for the
benefit of the Owners of the Certificates and the Certificate Insurer and
undertakes to perform such duties and only such duties as are specifically set
forth in this Agreement. Except upon compliance with the provisions of Section
2.4 of this Agreement, no Note, Mortgage or other document constituting a part
of a Custodial File shall be delivered by the Custodian to the Servicer or
otherwise released from the possession of the Custodian.

Section 3.2. Indemnification.

     Neither the Custodian nor any of its directors, officers, agents or
employees, shall be liable for any action taken or omitted to be taken by it or
them hereunder or in connection herewith in good faith and believed by it or
them to be within the purview of this Custodial Agreement, except for its or
their own negligence, lack of good faith or willful misconduct. In no event
shall the Custodian or its directors, officers, agents and employees be held
liable for any special, indirect or consequential damages resulting from any
action taken or omitted to be taken by it or them hereunder or in connection
herewith even if advised of the possibility of such damages.

     The Company agrees to indemnify and hold the Custodian and its directors,
officers, agents and employees harmless against any and all liabilities,
obligations, losses, damages, penalties, actions, judgments, suits, costs,
expenses or disbursements of any kind or nature whatsoever, including reasonable
attorney's fees, that may be imposed on, incurred by or asserted against it or
them in any way relating to or arising out of this Custodial Agreement or any
action taken or not taken by it or them hereunder unless such liabilities,
obligations, losses, damages, penalties, actions, judgments, suits, costs,
expenses or disbursements were imposed upon, incurred by or asserted against the
Custodian because of the breach by the Custodian of its obligations hereunder,
which breach was caused by negligence, lack of good faith or willful misconduct
on the part of the Custodian or any of its directors, officers, agents or
employees. The foregoing indemnification shall survive any termination of this
Custodial Agreement.

Section 3.3 Reliance of Custodian.

     In the absence of bad faith on the part of the Custodian, the Custodian may
conclusively rely, as to the truth of the statements and the correctness of the
opinions expressed therein, upon any request, instructions, certificate, opinion
or other document furnished to the Custodian, reasonably believed by the
Custodian to be genuine and to have been signed or presented by the proper party
or parties and conforming to the requirements of this Agreement; but in the case
of any loan document or other request, instruction, document or certificate
which by any provision hereof is specifically required to be furnished to the
Custodian, the Custodian shall be under a duty to examine the same to determine
whether or not it conforms to the requirements of this Agreement.

Section 3.4. Custodian May Own Certificates.

     The Custodian in its individual or any other capacity may become the owner
or pledgee of Certificates with the same rights it would have if it were not
Custodian.


                                       M-6

<PAGE>

Section 3.5. Custodian's Fees and Expenses.

     The Company covenants and agrees to pay to the Custodian from time to time,
and the Custodian shall be entitled to, reasonable compensation for all services
rendered by it in the exercise and performance of any of the powers and duties
hereunder of the Custodian, and the Company will pay or reimburse the Custodian
upon its request for all reasonable expenses, disbursements and advances
incurred or made by the Custodian in accordance with any of the provisions of
this Agreement (including the reasonable compensation and the expenses and
disbursements of its counsel and of all persons not regularly in its employ),
except any such expense, disbursement or advance as may arise from its
negligence or bad faith.

Section 3.6. Custodian May Resign; Trustee May Remove Custodian.

     The Custodian may, with the consent of the Certificate Insurer, and such
consent shall not be unreasonably withheld, resign from the obligations and
duties hereby imposed upon it as such obligations and duties relate to its
acting as Custodian of the Mortgage Loans upon giving 60 days written notice to
the Trustee. Upon receiving such notice of resignation, the Trustee shall either
take custody of the Custodial Files itself and give prompt notice thereof to the
Company, the Servicer, the Certificate Insurer and the Custodian or promptly
appoint a successor Custodian acceptable to the Certificate Insurer by written
instrument, in duplicate, one copy of which instrument shall be delivered to the
resigning Custodian and one copy to the successor Custodian. If the Trustee
shall not have taken custody of the Custodial Files and no successor Custodian
shall have been so appointed and have accepted resignation, the resigning
Custodian may petition any court of competent jurisdiction for the appointment
of a successor Custodian.

     The Trustee may, with the consent of the Certificate Insurer, or shall at
the direction of the Certificate Insurer, remove the Custodian at any time for
cause, or otherwise the Trustee may remove the Custodian at any time upon giving
60 days written notice. In such event, the Trustee shall appoint, or petition a
court of competent jurisdiction to appoint, a successor Custodian hereunder. Any
successor Custodian shall be a depository institution subject to supervision or
examination by federal or state authority, shall be approved by the Certificate
Insurer and shall be able to satisfy the other requirements contained in Section
3.8.

     Any resignation or removal of the Custodian and appointment of a successor
Custodian pursuant to any of the provisions of this Section 3.6 shall become
effective upon acceptance of appointment by the successor Custodian. The Trustee
shall give prompt notice to the Company, the Servicer, the Certificate Insurer
and the Custodian of the appointment of any successor Custodian. No successor
Custodian shall have been appointed and accepted appointment by the Trustee
without the prior approval of the Company, the Servicer, the Certificate Insurer
and the Custodian.

Section 3.7. Merger or Consolidation of Custodian.

     Any Person into which the Custodian may be merged or converted or with
which it may be consolidated, or any Person resulting from any merger,
conversion or consolidation to which the Custodian shall be a party, or any
Person succeeding to the business of the Custodian, shall be the successor of
the Custodian hereunder, without the execution or filing of any paper or any
further act on the part of any of the parties hereto, anything herein to the
contrary notwithstanding.


                                       M-7

<PAGE>

Section 3.8. Representations of the Custodian.

     The Custodian hereby represents that it is a depository institution subject
to supervision or examination by a federal or state authority, has a combined
capital and surplus of at least $50,000,000 and is qualified to do business in
the jurisdiction in which it will hold any Custodian File.

ARTICLE IV  Miscellaneous Provisions

Section 4.1. Notices.

     All notices, requests, consents and demands and other communications
required under this Agreement or pursuant to any other instrument or document
delivered hereunder shall be in writing and shall be deemed given when properly
delivered, at the addresses specified below (unless changed by the particular
party whose address is stated herein by similar notice in writing):

   The Trustee:       The Chase Manhattan Bank
                      450 West 33rd Street          
                      New York, New York  10001     
                      Attn:  Structured Finance/MBA 
                      Tel:  (212) 946-3247          
                      Fax:  (212) 946-8191          
                      

   The Company:       First Alliance Mortgage Company
                      17305 Von Karman Avenue                  
                      Irvine, California  92614-6203           
                      Attention:  Director, Secondary Marketing
                      Tel:  (714) 224-8357                     
                      Fax:  (714) 224-8366                     
                      

   The Servicer:      First Alliance Mortgage Company
                      17305 Von Karman Avenue                
                      Irvine, California  92614-6203         
                      Attention: Manager, Investor Reporting 
                      Tel:  (714) 224-8357                   
                      Fax:  (714) 224-8366                   
                      

   The Certificate
     Insurer:         MBIA Insurance Corporation
                      113 King Street                               
                      Armonk, New York 10504                        
                      Attn:Insured Portfolio First Alliance Mortgage
                           Company Mortgage Loan Trust 1997-1        
                      Tel:  (714) 224-8357                          
                      Fax:  (714) 224-8366                          


                                       M-8

<PAGE>

Section 4.2. Amendments.

     No modification or amendment of or supplement to this Agreement shall be
valid or effective unless the same is in writing and signed by the Certificate
Insurer and all parties hereto, and neither the Company, the Servicer nor the
Trustee shall enter into any amendment hereof except as permitted by the Pooling
and Servicing Agreement. The Trustee shall give prompt notice to the Custodian
of any amendment or supplement to the Pooling and Servicing Agreement and
furnish the Custodian with written copies thereof.

Section 4.3. Governing Law.

     This Agreement shall be deemed a contract made under the laws of the State
of New York and shall be construed and enforced in accordance with and governed
by the laws of the State of New York.

Section 4.4. Recordation of Agreement.

     To the extent permitted by applicable law, this Agreement is subject to
recordation in all appropriate public offices for real property records in all
the counties or other comparable jurisdictions in which any or all of the
properties subject to the Mortgages are situated, and in any other appropriate
public recording office or elsewhere, such recordation to be effected by the
Servicer and at its expense on direction by the Trustee, but only upon direction
accompanied by an opinion of counsel to the effect that such recordation
materially and beneficially affects the interests of the Owners of the
Certificates.

     For the purpose of facilitating the recordation of this Agreement as herein
provided and for other purposes, this Agreement may be executed simultaneously
in any number of counterparts, each of which counterparts shall be deemed to be
an original, and such counterparts shall constitute but one and the same
instrument.

Section 4.5. Severability of Provisions.

     If any one or more of the covenants, agreements, provisions or terms of
this Agreement shall be for any reason whatsoever held invalid, then such
covenants, agreements, provisions or terms shall be deemed severable from the
remaining covenants, agreements, provisions or terms of this Agreement and shall
in no way affect the validity or enforceability of the other provisions of this
Agreement or of the Certificates or the rights of the Owners thereof.


                                       M-9

<PAGE>

     IN WITNESS WHEREOF, this Agreement is executed as of the date first above
written.

THE CHASE MANHATTAN BANK,
as Trustee

By:________________________________________
Name:______________________________________
Title:_____________________________________

FIRST ALLIANCE MORTGAGE COMPANY,
as Company

By:________________________________________
Name:______________________________________
Title:_____________________________________

FIRST ALLIANCE MORTGAGE COMPANY
as Servicer

By:________________________________________
Name:______________________________________
Title:_____________________________________

BANK OF NEW YORK,
as Custodian

By:________________________________________
Name:______________________________________
Title:_____________________________________

<PAGE>

STATE OF         )
                 ): ss.:
COUNTY OF        )

     On the ___ day of March, 1997, before me personally came ______________, to
me known, who, being by me duly sworn did depose and say that he/she resides at
____________________; that he/she is a ____________________ of The Chase
Manhattan Bank, a New York banking corporation described in and that executed
the above instrument as Trustee; and that he/she signed his/her name thereto by
order of the Board of Directors of said banking corporation.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

NOTARIAL SEAL
                                  _____________________________________________
                                  Notary Public

<PAGE>

STATE OF         )
                 :  ss.:
COUNTY OF        )

     On the ___ day of March, 1997, before me personally came
__________________, to me known, who, being by me duly sworn, did depose and say
that he/she resides at ________________, _____________________________; that
he/she is a ____________________ of First Alliance Mortgage Company, a
California Corporation; and that he/she signed his/her name thereto by order of
the Board of Directors of said corporation.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

NOTARIAL SEAL
                                  _____________________________________________
                                  Notary Public

<PAGE>

STATE OF         )
                 :  ss.:
COUNTY OF        )

     On the ___ day of March, 1997, before me personally came
__________________, to me known, who, being by me duly sworn, did depose and say
that he/she resides at ________________, _____________________________; that
he/she is a ____________________ of Bank of New York, a New York banking
corporation; and that he/she signed his/her name thereto by order of the Board
of Directors of said New York banking corporation.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed my official
seal the day and year in this certificate first above written.

NOTARIAL SEAL
                                  _____________________________________________
                                  Notary Public

                                                   
                                                                    EXHIBIT 10.1

                          SUBSEQUENT TRANSFER AGREEMENT

     First Alliance Mortgage Company, the "Company", and in its capacity as
servicer of the Trust, the "Servicer", and First Alliance Mortgage Loan Trust
1997-1, as the "Purchaser", pursuant to the Pooling and Servicing Agreement
dated as of March 1, 1997, (the "Pooling and Servicing Agreement") among the
Company, the Servicer, and The Chase Manhattan Bank, a New York banking
corporation, in its capacity as Trustee (the "Trustee"), hereby confirm their
understanding with respect to the sale by the Company and the purchase by the
Purchaser of those Mortgage Loans (the "Subsequent Mortgage Loans") listed on
the attached Schedules of Mortgage Loans.

     Conveyance of Subsequent Mortgage Loans. As of March 27, 1997 (the
"Subsequent Cut-Off Date"), the Company does hereby irrevocably transfer,
assign, setover and otherwise convey to the Purchaser, without recourse (except
as otherwise explicitly provided for herein) all right, title and interest in
and to any and all benefits accruing from the Subsequent Mortgage Loans which
are delivered to the Custodian on behalf of the Trustee herewith (and all
substitutions therefor as provided by Sections 3.3, 3.4 and 3.6 of the Pooling
and Servicing Agreement), together with the related Subsequent Mortgage Loan
documents and the interest in any Property which secured a Subsequent Mortgage
Loan but which has been acquired by foreclosure or deed in lieu of foreclosure,
and all payments thereon and proceeds of the conversion, voluntary or
involuntary, of the foregoing; and proceeds of all the foregoing (including, but
not by way of limitation, all proceeds of any mortgage insurance, hazard
insurance and title insurance policy relating to the Subsequent Mortgage Loans,
cash proceeds, accounts, accounts receivable, notes, drafts, acceptances,
chattel paper, checks, deposit accounts, rights to payment of any and every
kind, and other forms of obligations and receivables which at any time
constitute all or part of or are included in the proceeds of any of the
foregoing). The Company shall deliver the original Mortgage or mortgage
assignment with evidence of recording thereon (except as otherwise provided by
the Pooling and Servicing Agreement) and other required documentation in
accordance with the terms set forth in Sections 3.5 and 3.8 of the Pooling and
Servicing Agreement.

     The costs relating to the delivery of the documents specified in this
Subsequent Transfer Agreement and the Pooling and Servicing Agreement shall be
borne by the Company.

     The Company hereby affirms the representations and warranties set forth in
the Pooling and Servicing Agreement that relate to the Company and the
Subsequent Mortgage Loans as of the date hereof. The Company hereby delivers
notice and confirms that each of the conditions set forth in Section 3.8(b),
3.8(c) and 3.8(d) to the Pooling and Servicing Agreement are satisfied as of the
date hereof.

     All terms and conditions of the Pooling and Servicing Agreement are hereby
ratified, confirmed and incorporated herein, provided that in the event of any
conflict the provisions of this Subsequent Transfer Agreement shall control over
the conflicting provisions of the Pooling and Servicing Agreement.

<PAGE>

         Terms  capitalized  herein  and not  defined  herein  shall  have their
respective meanings as set forth in the Pooling and Servicing Agreement.

FIRST ALLIANCE MORTGAGE            THE CHASE MANHATTAN BANK                    
COMPANY, as the Company            as Trustee for First Alliance Mortgage Loan 
                                   Trust 1997-1                                
                                        
By:  /S/ Brian Chisick             By:  /S/ Denis Kelly                    
- -----------------------------      ---------------------------                
    Name: Brian Chisick                 Name: Denis Kelly   
    Title:President                     Title:Trust Officer  
                                        
FIRST ALLIANCE MORTGAGE            Dated:  March 27, 1997
COMPANY, as Servicer

By:  /S/ Brian Chisick
- -----------------------------
     Name: Brian Chisick
     Title: President
<PAGE>

                                   EXHIBIT B
                        LOAN SCHEDULE - GROUP 1 (FIXED)
<TABLE>
<CAPTION>

 Loan                                                                     Lien   Cut-Off   Current   Current    Mat    Pmt    Prop
 Number  Property Address               City                 ST   Zip     Pos    Balance    Rate       Pmt     Date    Type   Type
- -----------------------------------------------------------------------------------------------------------------------------------
<C>     <S>                            <C>                   <C>  <C>      <C>  <C>       <C>         <C>      <C>     <C>     <C>
 106043 2105 W JUDITH LANE             ANAHEIM               CA   92804    1    22,900.00   9.75      196.75   5/1/27    A     S 
 106045 1530 CAMINO ALTO               FULLERTON             CA   92833    1    34,152.00   9.75      293.42   5/1/27    A     S 
 106048 3920 E. PALMYRA AVE.           ORANGE                CA   92869    1    63,031.00  11.25      612.20   5/1/27    A     S
 106051 16272 WOODSTOCK LANE           HUNTINGTON BEACH      CA   92647    1    81,472.00   9.75      699.97   5/1/27    A     S
 304160 1229 E. 60th St.               Los Angeles           CA   90001    1    40,444.00  10.25      362.42   5/1/27    A     F  
 304164 3818 STEARNLEE AVENUE          LONG BEACH            CA   90808    1    82,316.00  10.70      765.31   5/1/27    A     S  
 304172 1002 NORTH  LOCUST AVE         COMPTON               CA   90221    1    74,434.00  10.25      811.29   5/1/12    A     S  
 304178 17113 MAURICE AVENUE           CERRITOS              CA   90701    1    81,821.00   9.75      702.97   6/1/27    A     S  
 405327 16122 VIA ALAMITOS             SAN LORENZO           CA   94580    1    77,950.00  10.49      712.46   5/1/27    A     S  
 405338 1448 NEILSON STREET            BERKELEY              CA   94702    1    99,847.00  10.25      894.73   5/1/27    A     S  
 405345 1541 TERRA NOVA                PACIFICA              CA   94044    1   105,288.00   9.75      904.59   5/1/27    A     S  
 405351 125 DENNIS DRIVE               DALY CITY             CA   94015    1   169,066.00  10.25    1,515.00   5/1/27    A     S  
 405352 804 51ST AVENUE                OAKLAND               CA   94601    1    20,000.00  10.75      186.70   5/1/27    A     S  
 505456 14330 RAVEN STREET             LOS ANGELES           CA   91342    1    88,508.00   9.75      760.42   5/1/27    A     S  
 505460 12969 WEIDNER STREET           LOS ANGELES           CA   91331    1    81,188.00  10.75      757.87   5/1/27    A     S  
 505461 8540 CORBIN AVENUE             LOS ANGELES           CA   91324    1    53,885.00  10.25      482.86   5/1/27    A     S  
 505462 600 NORTH LUCERNE BLVD.        LOS ANGELES           CA   90004    1   180,497.00  10.75    1,684.91   5/1/27    A     S  
 505464 1684 SABINA CIRCLE             SIMI VALLEY           CA   93063    1   100,163.00   9.25      824.02   5/1/27    A     S  
 707010 13716 E Crewe St.              Whittier              CA   90605    1   105,875.00   9.75      909.63   4/1/27    A     S  
 707023 1117 S.DONNA BETH AVENUE       WEST COVINA           CA   91791    1   149,102.00   9.90    1,297.47   4/1/27    A     S  
 707028 2352 Sandra Glen Dr            Rowland Hts.          CA   91748    1   110,733.00  10.99    1,053.70   5/1/27    A     S  
 707030 829 DONNA WAY                  MONTEBELLO            CA   90640    1    38,394.00  10.25      344.05   5/1/27    A     S  
 707036 1815 LANSDOWNE AVE                                                                                     
             LOS ANGELES AREA          LOS ANGELES           CA   90032    1    95,868.00  10.75      894.91   5/1/27    A     S  
 707037 17227 SEVILLE AVENUE           FONTANA               CA   92335    1    49,214.00   9.75      422.82   5/1/27    A     S  
 806234 712 BLOSSOM HILL RD.           SAN JOSE              CA   95123    1   162,744.00   8.99    1,308.30   5/1/27    A     S  
 806244 2858 CROFT DR.                 SAN JOSE              CA   95148    1   113,808.00   9.99      997.91   5/1/27    A     S  
 806246 389 N 12TH STREET              SAN JOSE              CA   95112    1    72,819.00   9.25      599.06   5/1/27    A     S  
 806247 2962 PARK LANE                 SAN JOSE              CA   95127    1    88,470.00   9.75      839.15   5/1/17    A     S  
 806253 4158 SAMSON WAY                SAN JOSE              CA   95124    2    41,497.00  13.95      514.52   5/1/17    A     S  
1301355 6505 CHERIE LANE               COLLEGE PARK          GA   30349    1    41,228.00   9.75      354.21   4/1/27    A     S  
1301362 654 SEMINOLE PLACE             MARIETTA              GA   30062    1    28,986.00   9.75      379.05   5/1/07    A     S  
1602254 10105 NE OAKHURST DRIVE        VANCOVER              WA   98662    1    74,002.00   9.25      608.80   4/1/27    A     S  
1602266 13412 13TH AVE S               TACOMA                WA   98444    1    74,666.00   9.99      654.70   5/1/27    A     S  
1602271 837 S.W 139TH ST,              BURIEN                WA   98166    1    50,316.00   9.75      432.29   5/1/27    A     S  
1602273 3936 S CLOVERDALE ST           SEATTLE               WA   98118    1    73,994.00  11.75      746.90   5/1/27    A     S  
1602274 400 SW FOREST PL               ISSAQUAH              WA   98027    1    31,886.00   9.45      266.95   5/1/27    A     S  
1602280 1524 S DAWSON ST               SEATTLE               WA   98108    1    72,920.00  10.25      794.79   5/1/12    A     S  
1602283 1214 HEMLOCK ST.               MILTON                WA   98354    1    87,990.00   9.95      768.93   5/1/27    A     S  
1602284 19011 SUNNYSIDE AVE N          SEATTLE               WA   98133    1   105,777.00   9.49      888.66   5/1/27    A     S  
1602288 9731 62ND DR NE                MARYSVILLE            WA   98270    1    85,041.00   9.55      890.59   5/1/12    A     S  
1602291 22608 92ND AVE W               EDMONDS               WA   98020    1    74,487.00  10.25      667.48   5/1/27    A     S  
1602292 509 SW 106TH ST                SEATTLE               WA   98146    1    49,520.00  11.75      499.86   5/1/27    A     S  
1602294 13708 32ND DR SE               BOTHELL               WA   98012    1    93,362.00  10.25      836.62   5/1/27    A     S  
1803095 225 WILLARD STREET             WESTMONT              IL   60559    1    55,990.00  11.99      575.49   5/1/27    A     S  
1803097 5208 S. OAK PARK AVENUE        CHICAGO               IL   60638    1    55,990.00   9.99      490.94   5/1/27    A     S  
1803111 14541 S. KARLOV AVENUE         MIDLOTHIAN            IL   60445    1    44,511.00  10.25      398.86   5/1/27    A     S  
1901899 9013 S.W. 102 PL.              MIAMI                 FL   33176    1   117,967.00   9.75    1,013.52   4/1/27    A     S  
1901904 16510 S.W. 104 AVE.            MIAMI                 FL   33157    1    76,547.00  11.25      882.09   5/1/12    A     S  
2101682 3177 STONEBRIDGE WAY           LAKE OSWEGO           OR   97034    1   134,374.00   9.75    1,154.48   5/1/27    A     S  
2201523 2 CENTER RD.                   STREAMWOOD            IL   60107    1    85,982.00   9.49      897.33   5/1/12    A     S  
2201524 1733 WEBSTER LANE              DES PLAINES           IL   60018    1    88,944.00  10.25      797.03   5/1/27    A     S  
2201525 3085 N. DAVLIN CT.             CHICAGO               IL   60618    1    68,973.00   8.95      618.35   5/1/17    A     F  
2201526 772 PAHL RD.                   ELK GROVE VILLAGE     IL   60007    1    71,126.00   9.75      611.08   5/1/27    A     C  
2201527 8258 W. ADDISON                CHICAGO               IL   60634    1    65,471.00   9.25      599.63   5/1/17    A     S  
2201535 5300 W. CAROL ST.              SKOKIE                IL   60077    1   109,582.00   9.99    1,176.90   5/1/12    A     S  
2401453 6019 RODMAN ST                 HOLLYWOOD             FL   33023    1    22,588.00  10.75      253.20   5/1/12    A     S  
2500157 680 BISHOP ROAD                HIGHLAND HEIGHTS      OH   44143    1    58,819.00   9.99      567.23   5/1/17    A     S  
2600325 4228 E. HAZELWOOD              PHOENIX               AZ   85018    1    59,990.00  10.25      537.57   5/1/27    A     S  
2600328 3745  E.  AMELIA   AVE.        PHOENIX               AZ   85018    1    60,277.00   9.30      498.07   5/1/27    A     S  
2700255 2767 JACKSON AVENUE            OGDEN                 UT   84403    1    55,640.00   9.75      478.03   5/1/27    A     S  
2700258 1062 E. PLATINUM WAY           SANDY                 UT   84094    1    95,901.00   9.99      840.89   5/1/27    A     S  
2801069 1399 BROWNSBORO-MERIDIAN RD    EAGLE POINT           OR   97524    1   113,854.00   9.95    1,220.00   4/1/12    A     S  
2801097 17504 E INDIANA AVENUE         GREENACRES            WA   99016    1    55,287.00   9.75      475.00   4/1/27    A     S  
2801105 1004 E MACLYN ST               KENT                  WA   98031    1    93,735.00   9.25      771.13   5/1/27    A     S  
2801108 1736 L ST                      RIO LINDA             CA   95673    1    99,185.00   9.75      852.15   5/1/27    A     S  
2900462 354 GROVER ST                  PHOENIXVILLE          PA   19460    1    45,469.00   9.99      398.69   5/1/27    A     S  
2900465 6317 E. VALLEY GREEN RD.       FLOURTOWN             PA   19031    1    33,336.00   9.75      353.15   5/1/12    A     S  
3100355 44 BEECH ST.                   DOVER                 NJ   07801    1    72,270.00   9.75      620.91   5/1/27    A     S  
3300111 384 MADISON STREET             BROOKLYN              NY   11221    1    62,427.00  10.75      582.74   4/1/27    A     F  
3300117 113 WOODBINE STREET            BROOKLYN              NY   11221    1    51,148.00  10.25      458.34   4/1/27    A     F  
3300118 1259 E 39TH ST                 BROOKLYN              NY   11210    1   112,386.00  11.25    1,091.56   4/1/27    A     S  
3300122 94-17 76TH ST                  OZONE PARK            NY   11416    1    77,341.00   9.90      673.01   5/1/27    A     S  
3300123 138-36 224TH STREET            LAURELTON             NY   11413    1   113,809.00   9.99      997.91   5/1/27    A     S  
3300124 6410 16TH AVE                  BROOKLYN              NY   11204    1    58,091.00   9.75      759.66   5/1/07    A     F  
3300140 47-13 HANFORD STREET           DOUGLASTON            NY   11362    1   153,253.00   9.99    1,343.77   5/1/27    A     S  
3300145 461 82ND STREET                BROOKLYN              NY   11209    1    36,763.00  10.25      329.43   5/1/27    A     S  
- -----------------------------------------------------------------------------------------------------------------------------------
TOTAL FIXED RATE LOANS:                76                                    5,936,687.00                      
                                                                                                               
 Loan                                   Occup    Appraised   Orig                                                                 
 Number     Property Address             Type       Value     Type                                                                
- --------------------------------------------------------------------------------
 106043   2105 W JUDITH LANE               P       140,000     B                                                                  
 106045   1530 CAMINO ALTO                 P       245,000     B                                                                  
 106048   3920 E. PALMYRA AVE.             P       154,000     B                                                                  
 106051   16272 WOODSTOCK LANE             P       260,000     B                                                                  
 304160   1229 E. 60th St.                 P       132,000     B                                                                  
 304164   3818 STEARNLEE AVENUE            P       159,000     B                                                                  
 304172   1002 NORTH  LOCUST AVE           P       120,000     B                                                                  
 304178   17113 MAURICE AVENUE             P       267,000     B                                                                  
 405327   16122 VIA ALAMITOS               P       158,000     B                                                                  
 405338   1448 NEILSON STREET              P       175,000     B                                                                  
 405345   1541 TERRA NOVA                  I       262,000     B                                                                  
 405351   125 DENNIS DRIVE                 P       246,000     B                                                                  
 405352   804 51ST AVENUE                  P        85,000     B                                                                  
 505456   14330 RAVEN STREET               P       127,000     B                                                                  
 505460   12969 WEIDNER STREET             P       116,000     B                                                                  
 505461   8540 CORBIN AVENUE               P       140,000     B                                                                  
 505462   600 NORTH LUCERNE BLVD.          I       240,000     B                                                                  
 505464   1684 SABINA CIRCLE               P       157,000     B                                                                  
 707010   13716 E Crewe St.                P       135,000     B                                                                  
 707023   1117 S.DONNA BETH AVENUE         P       220,000     B                                                                  
 707028   2352 Sandra Glen Dr              P       160,000     B                                                                  
 707030   829 DONNA WAY                    P       160,000     B                                                                  
 707036   1815 LANSDOWNE AVE               P       140,000     B                                                                  
               LOS ANGELES AREA                                                                                         
 707037   17227 SEVILLE AVENUE             P        77,000     B                                                                  
 806234   712 BLOSSOM HILL RD.             P       222,000     B                                                                  
 806244   2858 CROFT DR.                   P       215,000     B                                                                  
 806246   389 N 12TH STREET                P       170,000     B                                                                  
 806247   2962 PARK LANE                   P       187,000     B                                                                  
 806253   4158 SAMSON WAY                  P       246,000     B                                                                  
1301355   6505 CHERIE LANE                 P        89,000     B                                                                  
1301362   654 SEMINOLE PLACE               P        76,000     B                                                                  
1602254   10105 NE OAKHURST DRIVE          P       106,000     B                                                                  
1602266   13412 13TH AVE S                 P       116,000     B                                                                  
1602271   837 S.W 139TH ST,                P       103,000     B                                                                  
1602273   3936 S CLOVERDALE ST             P       121,000     B                                                                  
1602274   400 SW FOREST PL                 P       159,000     B                                                                  
1602280   1524 S DAWSON ST                 P       138,000     B                                                                  
1602283   1214 HEMLOCK ST.                 P       110,000     B                                                                  
1602284   19011 SUNNYSIDE AVE N            P       170,000     B                                                                  
1602288   9731 62ND DR NE                  P       126,000     B                                                                  
1602291   22608 92ND AVE W                 P       150,000     B                                                                  
1602292   509 SW 106TH ST                  P       100,000     B                                                                  
1602294   13708 32ND DR SE                 P       125,000     B                                                                  
1803095   225 WILLARD STREET               I       105,000     B                                                                  
1803097   5208 S. OAK PARK AVENUE          P       112,000     B                                                                  
1803111   14541 S. KARLOV AVENUE           P        95,000     B                                                                  
1901899   9013 S.W. 102 PL.                P       170,000     B                                                                  
1901904   16510 S.W. 104 AVE.              P       108,000     B                                                                  
2101682   3177 STONEBRIDGE WAY             P       240,000     B                                                                  
2201523   2 CENTER RD.                     P       124,000     B                                                                  
2201524   1733 WEBSTER LANE                P       173,000     B                                                                  
2201525   3085 N. DAVLIN CT.               P       150,000     B                                                                  
2201526   772 PAHL RD.                     P       103,000     B                                                                  
2201527   8258 W. ADDISON                  P       139,000     B                                                                  
2201535   5300 W. CAROL ST.                P       157,000     B                                                                  
2401453   6019 RODMAN ST                   P        81,000     B                                                                  
2500157   680 BISHOP ROAD                  P       162,000     B                                                                  
2600325   4228 E. HAZELWOOD                P       107,000     B                                                                  
2600328   3745  E.  AMELIA   AVE.          P       107,000     B                                                                  
2700255   2767 JACKSON AVENUE              P        80,000     B                                                                  
2700258   1062 E. PLATINUM WAY             P       120,000     B                                                                  
2801069   1399 BROWNSBORO-MERIDIAN RD      P       165,000     B                                                                  
2801097   17504 E INDIANA AVENUE           P        89,000     B                                                                  
2801105   1004 E MACLYN ST                 P       140,000     B                                                                  
2801108   1736 L ST                        P       169,000     B                                                                  
2900462   354 GROVER ST                    I        77,000     B                                                                  
2900465   6317 E. VALLEY GREEN RD.         P       150,000     B                                                                  
3100355   44 BEECH ST.                     P       130,000     B                                                                  
3300111   384 MADISON STREET               P       163,000     B                                                                  
3300117   113 WOODBINE STREET              P       144,000     B                                                                  
3300118   1259 E 39TH ST                   P       172,000     B                                                                  
3300122   94-17 76TH ST                    P       119,000     B                                                                  
3300123   138-36 224TH STREET              P       158,000     B                                                                  
3300124   6410 16TH AVE                    P       200,000     B                                                                  
3300140   47-13 HANFORD STREET             P       350,000     B                                                                  
3300145   461 82ND STREET                  P       187,000     B                                                           
- --------------------------------------------------------------------------------
</TABLE>
                                           

                                     Page 1
<PAGE>

                                   EXHIBIT B
                     LOAN SCHEDULE - GROUP II (ADJUSTABLE)
<TABLE>
<CAPTION>

 Loan                                                                     Lien   Cut-Off   Current   Current    Mat    Pmt    Prop
 Number  Property Address               City                 ST   Zip     Pos    Balance    Rate       Pmt     Date    Type   Type
- -----------------------------------------------------------------------------------------------------------------------------------
<C>     <S>                            <C>                   <C>  <C>      <C>  <C>       <C>         <C>      <C>     <C>     <C>
 106040 2924 E ORANGE GROVE AVE        ORANGE                CA   92867    1   125,716.00  10.25    1,126.54  5/1/27    A      S
 106047 506 PIERPONT DRIVE             COSTA MESA            CA   92626    1   124,690.00   8.75      980.94  5/1/27    A      S
 304159 1201 SOUTH POINT VIEW ST.      LOS ANGELES           CA   90035    1   122,351.00   8.25      919.18--5/1/27    A      S
 304169 432 EAST 95TH STREET           LOS ANGELES           CA   90003    1    48,758.00   9.99      427.53  5/1/27    A      S
 304174 13041 Belhaven Ave             Los Angeles           CA   90059    1    56,841.00  13.25      639.90  5/1/27    A      S
 304182 2920 WEST 132ND PLACE          GARDENA               CA   90249    1    92,367.00  10.75      862.23  6/1/27    A      S
 405331 2400 MAYO COURT                SAN PABLO             CA   94806    1    79,636.00   8.25      598.28  5/1/27    A      S
 405333 652 SOUTH 19TH STREET          RICHMOND              CA   94804    1    49,950.00   9.25      410.93  5/1/27    A      S
 405335 3488 LA MESA DRIVE             HAYWARD               CA   94542    1   114,176.00   8.75      898.22  5/1/27    A      S
 405336 688 CENTRAL AVE                PITTSBURG             CA   94565    1    81,739.00   9.00      657.69  5/1/27    A      S
 405340 1880 MONTEREY DRIVE            SAN BRUNO             CA   94066    1   194,010.00   9.75    1,666.85  5/1/27    A      S
 405346 4031 LOMA VISTA AVE            OAKLAND               CA   94619    1    85,662.00  12.25      897.65  5/1/27    A      S
 405350 2619 HAVENSCOURT BOULEVARD     OAKLAND               CA   94605    1    81,166.00   7.99      595.00  5/1/27    A      S
 405356 50 NANTUCKET AVE               SAN FRANCISCO         CA   94112    1   108,963.00   7.99      798.77  6/1/27    A      S
 505466 11055 COHASSET STREET          LOS ANGELES           CA   91352    1    56,264.00   7.99      412.45  5/1/27    A      S
 707024 1264 W. GRAND AVENUE           POMONA                CA   91766    1    51,000.00   8.99      409.99  5/1/27    A      S
 707035 8227 DISNEY AVENUE             WHITTIER              CA   90606    1   104,507.00   8.49      802.83  5/1/27    A      S
 806242 2447 SAN JUAN RD.              WATSONVILLE           CA   95076    1    85,568.00   9.75      735.16  5/1/27    A      S
 806245 1043 CALUMET CT.               SAN JOSE              CA   95112    1    91,852.00   7.99      767.72  5/1/17    A      S
 806248 10623 JOHANSEN DR.             CUPERTINO             CA   95014    1   153,978.00  11.25    1,495.53  5/1/27    A      S
 806256 2535 BAMBI LANE                SAN JOSE              CA   95116    1    99,334.00   9.75      853.43  5/1/27    A      S
 806261 742 KEEWAYDIN CT.              SAN JOSE              CA   95111    1    98,209.00   8.75      772.61  6/1/27    A      S
1301360 3980 CAMROSE PLACE             MARIETTA              GA   30062    1   108,107.00  10.25      968.75  5/1/27    A      S
1301365 5686 CAMPBELLTON ROAD SW       ATLANTA               GA   30331    1    54,913.00   8.74      431.61  5/1/27    A      S
1602261 22705 NE 12TH PL               REDMOND               WA   98053    1   148,490.00   8.95    1,189.45  4/1/27    A      S
1602267 2426  S. 226TH ST              DES  MOINES           WA   98198    1    69,374.00  10.75      647.59  5/1/27    A      S
1702730 3553 WEST ALAMO DRIVE          LITTLETON             CO   80123    1    65,693.00   7.99      481.57  5/1/27    A      S
1702752 4384 PEAKVIEW CIR              LITTLETON             CO   80121    1    32,994.00   9.74      283.23  4/1/27    A      S
1702768 5397 WEST PORTLAND DRIVE       LITTLETON             CO   80123    1    47,407.00   8.25      356.15  5/1/27    A      S
1702770 2741 EAST 98TH AVENUE          DENVER                CO   80229    1    52,589.00   7.99      502.26  5/1/12    A      S
1702771 3771 ALLISON STREET            WHEAT RIDGE           CO   80033    1    74,990.00  10.25      671.99  6/1/27    A      S
1702773 7101 WEST 61ST AVENUE          ARVADA                CO   80003    1    60,407.00   7.49      716.73  5/1/07    A      F
1702777 945 WAITE DRIVE                BOULDER               CO   80303    1   113,056.00   6.95      873.13  5/1/17    A      S
1803059 7542 S. LARAMIE AVENUE         BURBANK               IL   60459    1    75,590.00   9.50      635.60  5/1/27    A      S
1803072 642 S. RIVERSIDE DRIVE         VILLA PARK            IL   60181    1   114,790.00   8.49      881.82  4/1/27    A      S
1803091 539 CLAYTON ROAD               HILLSIDE              IL   60162    1   106,390.00   8.25      799.27  5/1/27    A      S
1803094 1826 WISCONSIN AVENUE          BERWYN                IL   60402    1    81,984.00   8.75      819.39  5/1/12    A      S
1803098 191 LYNBROOK DRIVE             BLOOMINGDALE          IL   60108    1   110,118.00   9.75      946.08  5/1/27    A      S
1803109 7418 S. JEFFERY BOULEVARD      CHICAGO               IL   60649    1    64,179.00  10.75      599.10  5/1/27    A      F
1803112 6901 W. 29TH PLACE             BERWYN                IL   60402    1    93,458.00   7.99      685.11  5/1/27    A      S
1803115 6600 RIDGE DRIVE               CHICAGO RIDGE         IL   60415    1    61,889.00   8.99      497.53  5/1/27    A      S
1803122 8944 S. 48TH COURT             OAK LAWN              IL   60453    1    27,263.00   7.99      199.86  6/1/27    A      S
1901871 11550 SW 200 STREET            MIAMI                 FL   33157    1    47,706.00   8.25      462.82  5/1/12    A      S
1901915 481 W 31 PL                    HIALEAH               FL   33012    1    88,591.00  10.75      826.98  5/1/27    A      S
1901919 13000 CORONADO LANE            NORTH MIAMI           FL   33181    1   150,000.00   9.00    1,206.93  6/1/27    A      S
2101683 13980 SHIREVA CT               LAKE OSWEGO           OR   97034    1   131,190.00   8.49    1,007.81  5/1/27    A      S
2101685 173 INDIAN OAK CT              MOLALLA               OR   97038    1    85,450.00   7.99      626.41  5/1/27    A      S
2101686 3935 NE 16TH AVE               PORTLAND              OR   97212    1    79,990.00   8.49      614.49  5/1/27    A      S
2101693 2738 SW PATTON CT              PORTLAND              OR   97201    1   110,310.00   7.70      786.47  5/1/27    A      S
2101699 14515 SW 144TH                 TIGARD                OR   97224    1   128,687.00   7.49      898.92  6/1/27    A      S
2201511 218 RIVERVIEW DRIVE            CARPENTERSVILLE       IL   60110    1    67,934.00   7.99      498.00  4/1/27    A      S
2201516 214 E. ADAMS                   MARENGO               IL   60152    1    48,280.00   8.99      388.12  4/1/27    A      S
2201533 2117 WILLIAMSBURG DR.          PALATINE              IL   60074    1    82,797.00   7.25      972.05  5/1/07    A      P
2201536 2140 CHASE AVE.                DES PLAINES           IL   60018    1    46,742.00   7.49      326.51  5/1/27    A      S
2401452 2848 N.W. 13TH STREET          FT. LAUDERDALE        FL   33311    1    45,116.00   8.49      346.58  5/1/27    A      F
2500133 423 SOUTH ROSE BLVD.           AKRON                 OH   44320    1   155,001.00   9.99    1,359.10  4/1/27    A      S
2500162 7569 LITTLE MOUNTAIN ROAD      MENTOR                OH   44060    1    77,986.00   8.49      599.09  4/1/27    A      S
2500163 1207 MEADOWBROOK BLVD.         BRUNSWICK             OH   44212    1    23,682.00   9.49      247.15  4/1/12    A      S
2500164 1085 OLD FARM TRAIL            MEDINA                OH   44256    1    73,002.00  10.99      694.66  4/1/27    A      S
2500166 3740 HARRIS ROAD               BROADVIEW HEIGHTS     OH   44147    1    76,403.00   7.49      533.70  5/1/27    A      S
2500169 4744 SUNNY LANE                BROOKLYN              OH   44144    1    50,134.00   9.75      430.73  5/1/27    A      S
2500171 4319 WEST 220TH STREET         FAIRVIEW PARK         OH   44126    1    41,639.00   7.99      348.03  5/1/17    A      S
2500173 429 CHARRING CROSS DRIVE       MUNROE FALLS          OH   44262    1    67,848.00   7.99      648.00  5/1/12    A      S
2600322 2538 E. SAHUARO DR.            PHOENIX               AZ   85028    1   111,529.00   8.50    1,098.27  5/1/12    A      S
2600330 4002 E PATRICIA JANE DR        PHOENIX               AZ   85018    1    85,560.00   8.49      657.28  5/1/27    A      S
2600333 11802 N 29TH PL                PHOENIX               AZ   85028    1    89,182.00  11.25      866.19  5/1/27    A      S
2600340 5841 E JUSTINE                 SCOTTSDALE            AZ   85254    1    72,153.00   7.99      689.12  6/1/12    A      S
2700246 760 N. 825 W.                  CLEARFIELD            UT   84015    1    67,472.00   9.50      567.34  5/1/27    A      S
2700254 5965 S. 3950 W.                ROY                   UT   84067    1    74,190.00   7.99      543.86  5/1/27    A      S
2700256 837 E. 5300 S.                 OGDEN                 UT   84405    1    77,883.00   7.99      570.94  5/1/27    A      S
2801088 325 FAXON AVENUE               SAN FRANCISCO         CA   94112    1   113,484.00   9.75      975.00  4/1/27    A      S
2801106 3416 SE WOODWARD ST            PORTLAND              OR   97202    1    79,336.00   7.49      735.00  5/1/12    A      S
2801119 888 KNOLLFIELD WAY             SAN JOSE              CA   95136    1   177,765.00   9.99    1,558.70  5/1/27    A      S
2900438 32 KRISTEN CIRCLE ROAD         DOWNINGTOWN           PA   19335    1   104,131.00   8.49      799.94  4/1/27    A      S

 Loan                                   Occup    Appraised   Orig                                                               
 Number     Property Address             Type       Value     Type                                                              
- --------------------------------------------------------------------------------
 106040 2924 E ORANGE GROVE AVE            P       163,000     B 
 106047 506 PIERPONT DRIVE                 P       192,000     B 
 304159 1201 SOUTH POINT VIEW ST.          P       273,000     B 
 304169 432 EAST 95TH STREET               P       129,000     B 
 304174 13041 Belhaven Ave                 P       138,000     B 
 304182 2920 WEST 132ND PLACE              P       160,000     B 
 405331 2400 MAYO COURT                    P       140,000     B 
 405333 652 SOUTH 19TH STREET              P        80,000     B 
 405335 3488 LA MESA DRIVE                 P       251,000     B 
 405336 688 CENTRAL AVE                    P       109,000     B 
 405340 1880 MONTEREY DRIVE                P       281,000     B 
 405346 4031 LOMA VISTA AVE                I       156,000     B 
 405350 2619 HAVENSCOURT BOULEVARD         P       116,000     B 
 405356 50 NANTUCKET AVE                   P       233,000     B 
 505466 11055 COHASSET STREET              P       112,000     B 
 707024 1264 W. GRAND AVENUE               P        88,000     B 
 707035 8227 DISNEY AVENUE                 P       140,000     B 
 806242 2447 SAN JUAN RD.                  P       265,000     B 
 806245 1043 CALUMET CT.                   P       175,000     B 
 806248 10623 JOHANSEN DR.                 P       220,000     B 
 806256 2535 BAMBI LANE                    I       175,000     B 
 806261 742 KEEWAYDIN CT.                  P       185,000     B 
1301360 3980 CAMROSE PLACE                 P       140,000     B 
1301365 5686 CAMPBELLTON ROAD SW           P        85,000     B 
1602261 22705 NE 12TH PL                   P       198,000     B 
1602267 2426  S. 226TH ST                  P       127,000     B 
1702730 3553 WEST ALAMO DRIVE              P       118,000     B 
1702752 4384 PEAKVIEW CIR                  P       134,000     B 
1702768 5397 WEST PORTLAND DRIVE           P       178,000     B 
1702770 2741 EAST 98TH AVENUE              P       100,000     B 
1702771 3771 ALLISON STREET                P       125,000     B 
1702773 7101 WEST 61ST AVENUE              P       115,000     B 
1702777 945 WAITE DRIVE                    P       175,000     B 
1803059 7542 S. LARAMIE AVENUE             P       108,000     B 
1803072 642 S. RIVERSIDE DRIVE             P       164,000     B 
1803091 539 CLAYTON ROAD                   P       133,000     B 
1803094 1826 WISCONSIN AVENUE              P       135,000     B 
1803098 191 LYNBROOK DRIVE                 P       165,000     B 
1803109 7418 S. JEFFERY BOULEVARD          P       150,000     B 
1803112 6901 W. 29TH PLACE                 P       125,000     B 
1803115 6600 RIDGE DRIVE                   P       132,000     B 
1803122 8944 S. 48TH COURT                 P       116,000     B 
1901871 11550 SW 200 STREET                P        74,000     B 
1901915 481 W 31 PL                        I       124,000     B 
1901919 13000 CORONADO LANE                P       220,000     B 
2101683 13980 SHIREVA CT                   P       214,000     B 
2101685 173 INDIAN OAK CT                  P       110,000     B 
2101686 3935 NE 16TH AVE                   P       143,000     B 
2101693 2738 SW PATTON CT                  P       270,000     B 
2101699 14515 SW 144TH                     P       231,000     B 
2201511 218 RIVERVIEW DRIVE                P        85,000     B 
2201516 214 E. ADAMS                       I        94,000     B 
2201533 2117 WILLIAMSBURG DR.              P       126,000     B 
2201536 2140 CHASE AVE.                    P       122,000     B 
2401452 2848 N.W. 13TH STREET              P        80,000     B 
2500133 423 SOUTH ROSE BLVD.               P       225,000     B 
2500162 7569 LITTLE MOUNTAIN ROAD          P       106,000     B 
2500163 1207 MEADOWBROOK BLVD.             P       138,000     B 
2500164 1085 OLD FARM TRAIL                P       122,000     B 
2500166 3740 HARRIS ROAD                   P       126,000     B 
2500169 4744 SUNNY LANE                    P       113,000     B 
2500171 4319 WEST 220TH STREET             P        93,000     B 
2500173 429 CHARRING CROSS DRIVE           P       115,000     B 
2600322 2538 E. SAHUARO DR.                P       160,000     B 
2600330 4002 E PATRICIA JANE DR            P       158,000     B 
2600333 11802 N 29TH PL                    P       152,000     B 
2600340 5841 E JUSTINE                     P       158,000     B 
2700246 760 N. 825 W.                      P        90,000     B 
2700254 5965 S. 3950 W.                    P       106,000     B 
2700256 837 E. 5300 S.                     P       120,000     B 
2801088 325 FAXON AVENUE                   P       205,000     B 
2801106 3416 SE WOODWARD ST                P       139,000     B 
2801119 888 KNOLLFIELD WAY                 P       280,000     B 
2900438 32 KRISTEN CIRCLE ROAD             P       152,000     B 
- --------------------------------------------------------------------------------
</TABLE>


                                     Page 1
<PAGE>

                                   EXHIBIT B
                     LOAN SCHEDULE - GROUP II (ADJUSTABLE)
<TABLE>
<CAPTION>

 Loan                                                                     Lien   Cut-Off   Current   Current    Mat    Pmt    Prop
 Number  Property Address               City                 ST   Zip     Pos    Balance    Rate       Pmt     Date    Type   Type
- -----------------------------------------------------------------------------------------------------------------------------------
<C>     <S>                            <C>                   <C>  <C>      <C>  <C>       <C>         <C>      <C>     <C>     <C>
2900469 420 MADISON AVE                HATBORO               PA   19040    1    25,516.00   7.99      243.70  5/1/12    A      S
2900471 134 GIRARD AVE.                NORTH HILLS           PA   19038    1    58,924.00  11.50      583.52  5/1/27    A      S
2900476 164 SUNNYSIDE RD               WEST  GROVE           PA   19390    1    80,001.00  10.25      716.89  5/1/27    A      S
2900485 237 PATTON AVE                 BROOKHAVEN            PA   19015    1    85,931.00   7.99      629.93  6/1/27    A      S
3100336 410 WEST AVE                   NORTHVALE             NJ   07647    1    35,206.00   8.75      351.87  5/1/12    A      S
3100337 46 ELM RD.                     CALDWELL              NJ   07006    1   106,969.00  11.75    1,079.76  5/1/27    A      S
3100340 111 CARLISLE TERRACE           RIDGEWOOD             NJ   07450    1    82,148.00   9.25      675.81  5/1/27    A      S
3100341 85  W. EDSALL BLVD             PALISADES  PARK       NJ   07650    1    72,822.00   9.25      599.09--5/1/27    A      S
3100342 27 SCOTT RD.                   BLOOMFIELD            NJ   07003    1    91,299.00   9.75      784.40  5/1/27    A      S
3100351 22 CORTLANDT ST.               ROSELAND              NJ   07068    1   114,319.00   8.99      919.01  5/1/27    A      S
3100352 32 POMONA AVE                  FAIR LAWN             NJ   07410    1    78,625.00   8.99      632.07  5/1/27    A      S
3100353 3 KENNETH CT.                  LINCOLN PARK          NJ   07035    1   104,715.00   9.75      899.66  5/1/27    A      S
3100354 39 CHESTNUT STREET             RIDGEFIELD PARK       NJ   07660    1    64,408.00   8.99      517.78  5/1/27    A      S
3100356 7  W. WILLIAM ST.              LINCOLN PARK          NJ   07035    1   103,677.00   8.75      815.63  5/1/27    A      S
3100359 90 LANGDON AVE                 WHARTON               NJ   07885    1    69,981.00   8.75      550.54  5/1/27    A      S
3100361 136 STEVENS AVE                JERSEY CITY           NJ   07305    1    52,027.00   8.49      399.67  5/1/27    A      S
3200272 210 CHELSEA AVE                NORTH BABYLON         NY   11704    1    30,805.00   9.75      264.66  5/1/27    A      S
3200280 360 W 18 ST                    DEER PARK             NY   11729    1    70,372.00  10.75      656.91  4/1/27    A      S
3200290 230 LEXINGTON AVE              NORTH BABYLON         NY   11704    1    51,469.00   8.25      499.32  4/1/12    A      S
3200304 90 WOODS ROAD                  NORTH BABYLON         NY   11703    1    25,716.00   7.49      238.24  4/1/12    A      S
3200313 15 AVENUE B                    W. BABYLON            NY   11704    1    33,873.00   9.50      353.71  4/1/12    A      S
3200319 2318 MILBURN AVE               BALDWIN               NY   11510    1   109,990.00   7.99      806.30  4/1/27    A      S
3200320 2314 MILBURN AVE               BALDWIN               NY   11510    1    79,900.00   7.99      585.72  4/1/27    A      S
3200321 123 EVANS AVE                  ELMONT                NY   11003    1   123,400.00  10.25    1,105.79  5/1/27    A      S
3200334 74 DAVIS ST                    FREEPORT              NY   11520    1    81,272.00   7.99      595.78  5/1/27    A      S
3200335 1456 LINCOLN BLVD              BAY SHORE             NY   11706    1    68,925.00   9.75      592.17  5/1/27    A      S
3200338 29 CAMPBELL DR.                DIX HILLS             NY   11746    1    91,492.00   7.75      655.46  5/1/27    A      S
3200343 5 FORBES PLACE                 FREEPORT              NY   11520    1    80,000.00   9.75      687.32  5/1/27    A      S
3200352 41 HALE PLACE                  ROOSEVELT             NY   11575    1    91,490.00   7.99      670.68  5/1/27    A      S
3200354 11 PILGRIM LANE                WESTBURY              NY   11590    1    98,378.00   9.75      845.22  5/1/27    A      S
3200359 90 HILLSIDE ROAD               DEER PARK             NY   11729    1   100,840.00   8.75      793.31  5/1/27    A      S
3200363 85 AMITYVILLE ST               ISLIP TERRACE         NY   11752    1    77,838.00   7.99      743.41  5/1/12    A      S
3200367 515 HALF HOLLOW ROAD           DEER PARK             NY   11729    1   117,740.00   8.43      899.48  5/1/27    A      S
3200380 343 ROQUETTE AVENUE            SOUTH FLORAL PARK     NY   11001    1    32,761.00   9.25      337.17  5/1/12    A      S
3200392 234 NORTH ATLANTA AVE          NORTH MASSAPEQUA      NY   11758    1    80,172.00   9.25      825.12  5/1/12    A      S
3300087 111-28 179TH STREET            ST. ALBANS            NY   11433    1    67,538.00   8.49      518.83  4/1/27    A      S
3300112 890 EAST 21ST STREET           BROOKLYN              NY   11210    1   145,280.00   8.99    1,167.91  4/1/27    A      S
3300113 85-47 130TH ST                 KEW GARDENS           NY   11415    1   136,208.00   7.49      951.45  4/1/27    A      F
3300132 645 EAST 53RD STREET           BROOKLYN              NY   11203    1    81,786.00   8.75      643.41  5/1/27    A      S
3300134 13314 149TH STREET             SOUTH OZONE PARK      NY   11436    1    59,977.00   8.49      460.75  5/1/27    A      S
3300144 115-31 FARMERS BLVD            ST. ALBANS            NY   11412    1    90,900.00   7.49      634.96  5/1/27    A      S
3300146 176-40 SUNBURY ROAD            ST. ALBANS            NY   11434    1    23,434.00   7.99      171.79  5/1/27    A      S
3300147 178-03 119TH ROAD              ST. ALBANS            NY   11434    1    95,786.00   9.25      788.01  5/1/27    A      S
3400003 887 MADISON AVENUE             RAHWAY                NJ   07065    1    56,405.00   9.75      597.53  5/1/12    A      S
3400005 320 SUMMIT ROAD                MOUNTAINSIDE          NJ   07092    1    39,436.00  11.49      390.23  5/1/27    A      S
3400006 460 WHITON ROAD                NESHANIC STATION      NJ   08853    1   157,078.00   9.20    1,286.55  5/1/27    A      S
3400008 14 EVELYN TERRACE              SPOTSWOOD             NJ   08884    1    60,754.00   9.25      499.81  5/1/27    A      S
3400010 20 SEYMOUR TERRACE             PISCATAWAY            NJ   08854    1    85,055.00   9.25      699.73  5/1/27    A      S
3400012 19 RALEIGH ROAD                KENDALL PARK          NJ   08824    1   128,508.00   9.50    1,080.56  5/1/27    A      S
3400017 8 FRONT STREET                 JAMESBURG             NJ   08831    1    34,807.00   7.49      322.47  5/1/12    A      S
3400019 136 FEDERAL TWIST RD           STOCKTON              NJ   08559    1   107,301.00   9.25      882.74  5/1/27    A      S
3400022 80 ASHMALL AVENUE              MONROE                NJ   08884    1    68,177.00   7.99      499.78  5/1/27    A      S
3400029 66 CRAIG STREET                EDISON                NJ   08817    1    91,388.00   7.99      872.82  5/1/12    A      S
3400030 27 BELMONT AVE                 OLD BRIDGE            NJ   08857    1    61,042.00   9.99      535.24  5/1/27    A      S
8301090 1051 EAST DOWNINGTON AVENUE    SALT LAKE CITY        UT   84105    1    60,000.00   9.25      493.61  2/1/27    A      S
8301114 3651 ALLISON STREET            WHEATRIDGE            CO   80033    1   127,000.00   9.50    1,067.88  2/1/27    A      F
8301207 18173 SOUTH WEST 93RD AVENUE   MIAMI                 FL   33157    1    66,750.00   8.99      536.61  3/1/27    A      S
8301232 915 SOUTH CLAREMONT AVE        CHICAGO               IL   60612    1    82,500.00   9.99      723.39  3/1/27    A      F
8301268 1212 SOUTH GALWAY STREET       VERADALE              WA   99037    1    94,900.00   9.75      815.34  3/1/27    A      S
8301270 3713 NORTH VASSAULT STREET     TACOMA                WA   98407    1    78,000.00   9.99      683.93  3/1/27    A      S
8301285 10439 SOUTH 2775 WEST          SOUTH JORDAN          UT   84095    1   114,750.00   7.99      841.20  3/1/27    A      S
8301291 1623 SOUTH  TOLEDO COURT       AURORA,               CO   80012    1    85,400.00   9.99      748.82  3/1/27    A      S
8301325 375  NORTHEAST 102ND ST        MIAMI SHORES          FL   33138    1   129,500.00   8.50      995.74  3/1/27    A      S
8301340 3866 DRAKEWOOD DRIVE           CINCINNATI            OH   45209    1    86,000.00   7.99      630.44  3/1/27    A      S
8301345 1608 WEST 9TH AVENUE           SPOKANE               WA   99204    1    45,000.00  10.50      411.63  3/1/27    A      S
8301365 225 N. LIMESTONE RD            PARKESBURG BOROUGH    PA   19365    1    58,500.00  10.50      535.12  3/1/27    A      S
8301374 3430 I STREET                  WASHOUGAL             WA   98671    1    81,250.00   8.75      639.19  3/1/27    A      S
8301377 6811 MIDDLEBROOK BLVD.         MIDDLEBURGH HEIGHTS   OH   44130    1    58,800.00   8.99      472.70  3/1/27    A      S
8301391 14460 E. MONTANA CIRCLE        AURORA                CO   80012    1    99,750.00   9.99      874.64  3/1/27    A      F
8301418 66 SOUTH CENTER STREET         GRANTSVILLE           UT   84029    1    51,000.00   8.75      509.72  3/1/12    A      F
8301419 4615 72ND AVENUE  COURT WEST   TACOMA                WA   98466    1   105,000.00   7.75      988.34  3/1/12    A      S
8301424 11381 PICADILLY ROAD           COMMERCE CITY,        CO   80022    1    60,000.00   9.25      493.61  3/1/27    A      S
8301425 2000 HILLTOP ROAD              HOFFMAN ESTATES       IL   60195    1   129,500.00   9.99    1,135.50  3/1/27    A      S
8301441 6060 NORHT WEST VINEYARD DRIVE CORVALLIS             OR   97330    1    74,000.00   7.99      542.47  3/1/27    A      S
- -----------------------------------------------------------------------------------------------------------------------------------

 Loan                                   Occup    Appraised   Orig                                                               
 Number     Property Address             Type       Value     Type                                                              
- --------------------------------------------------------------------------------
2900469 420 MADISON AVE                    P       105,000     B 
2900471 134 GIRARD AVE.                    P       115,000     B 
2900476 164 SUNNYSIDE RD                   P       124,000     B 
2900485 237 PATTON AVE                     P       118,000     B 
3100336 410 WEST AVE                       P       205,000     B 
3100337 46 ELM RD.                         P       195,000     B 
3100340 111 CARLISLE TERRACE               P       200,000     B 
3100341 85  W. EDSALL BLVD                 P       217,000     B 
3100342 27 SCOTT RD.                       P       141,000     B 
3100351 22 CORTLANDT ST.                   P       160,000     B 
3100352 32 POMONA AVE                      P       111,000     B 
3100353 3 KENNETH CT.                      P       174,000     B 
3100354 39 CHESTNUT STREET                 P       139,000     B 
3100356 7  W. WILLIAM ST.                  P       150,000     B 
3100359 90 LANGDON AVE                     P       116,000     B 
3100361 136 STEVENS AVE                    P       108,000     B 
3200272 210 CHELSEA AVE                    P       135,000     B 
3200280 360 W 18 ST                        P       140,000     B 
3200290 230 LEXINGTON AVE                  P       133,000     B 
3200304 90 WOODS ROAD                      P       127,000     B 
3200313 15 AVENUE B                        P       160,000     B 
3200319 2318 MILBURN AVE                   I       200,000     B 
3200320 2314 MILBURN AVE                   P       176,000     B 
3200321 123 EVANS AVE                      I       190,000     B 
3200334 74 DAVIS ST                        P       118,000     B 
3200335 1456 LINCOLN BLVD                  P       116,000     B 
3200338 29 CAMPBELL DR.                    P       312,000     B 
3200343 5 FORBES PLACE                     P       145,000     B 
3200352 41 HALE PLACE                      P       140,000     B 
3200354 11 PILGRIM LANE                    P       155,000     B 
3200359 90 HILLSIDE ROAD                   P       157,000     B 
3200363 85 AMITYVILLE ST                   P       136,000     B 
3200367 515 HALF HOLLOW ROAD               P       157,000     B 
3200380 343 ROQUETTE AVENUE                P       185,000     B 
3200392 234 NORTH ATLANTA AVE              P       172,000     B 
3300087 111-28 179TH STREET                P       161,000     B 
3300112 890 EAST 21ST STREET               P       226,000     B 
3300113 85-47 130TH ST                     P       190,000     B 
3300132 645 EAST 53RD STREET               P       150,000     B 
3300134 13314 149TH STREET                 P       139,000     B 
3300144 115-31 FARMERS BLVD                P       147,000     B 
3300146 176-40 SUNBURY ROAD                P       141,000     B 
3300147 178-03 119TH ROAD                  P       142,000     B 
3400003 887 MADISON AVENUE                 P       124,000     B 
3400005 320 SUMMIT ROAD                    P       205,000     B 
3400006 460 WHITON ROAD                    P       226,000     B 
3400008 14 EVELYN TERRACE                  P       130,000     B 
3400010 20 SEYMOUR TERRACE                 P       172,000     B 
3400012 19 RALEIGH ROAD                    P       172,000     B 
3400017 8 FRONT STREET                     P       100,000     B 
3400019 136 FEDERAL TWIST RD               P       220,000     B 
3400022 80 ASHMALL AVENUE                  P       108,000     B 
3400029 66 CRAIG STREET                    P       131,000     B 
3400030 27 BELMONT AVE                     I       108,000     B 
8301090 1051 EAST DOWNINGTON AVENUE        P        95,000     A 
8301114 3651 ALLISON STREET                I       230,000     A 
8301207 18173 SOUTH WEST 93RD AVENUE       P       115,000     A 
8301232 915 SOUTH CLAREMONT AVE            P       165,000     A 
8301268 1212 SOUTH GALWAY STREET           P       146,000     A 
8301270 3713 NORTH VASSAULT STREET         P       130,000     A 
8301285 10439 SOUTH 2775 WEST              P       153,000     A 
8301291 1623 SOUTH  TOLEDO COURT           P       123,500     A 
8301325 375  NORTHEAST 102ND ST            P       185,000     A 
8301340 3866 DRAKEWOOD DRIVE               P       156,000     A 
8301345 1608 WEST 9TH AVENUE               P        92,000     A 
8301365 225 N. LIMESTONE RD                P       107,000     A 
8301374 3430 I STREET                      P       125,000     A 
8301377 6811 MIDDLEBROOK BLVD.             P        98,000     A 
8301391 14460 E. MONTANA CIRCLE            P       142,000     A 
8301418 66 SOUTH CENTER STREET             S       102,000     A 
8301419 4615 72ND AVENUE  COURT WEST       P       182,000     A 
8301424 11381 PICADILLY ROAD               S       162,000     A 
8301425 2000 HILLTOP ROAD                  P       185,000     A 
8301441 6060 NORHT WEST VINEYARD DRIVE     P       185,000     A 
- --------------------------------------------------------------------------------
</TABLE>


                                     Page 2
<PAGE>

                                   EXHIBIT B
                     LOAN SCHEDULE - GROUP II (ADJUSTABLE)
<TABLE>
<CAPTION>

 Loan                                                                     Lien   Cut-Off   Current   Current    Mat    Pmt    Prop
 Number  Property Address               City                 ST   Zip     Pos    Balance    Rate       Pmt     Date    Type   Type
- -----------------------------------------------------------------------------------------------------------------------------------
<C>     <S>                            <C>                   <C>  <C>      <C>  <C>       <C>         <C>      <C>     <C>     <C>
8301453 1950  60TH STREET              LA GRANGE             IL   60525    1   183,750.00   8.75    1,445.56  3/1/27    A      S
8301459 18 SOUTH 31ST STREET           BOULDER               CO   80302    1    80,000.00   9.75      687.32  3/1/27    A      S
8301467 145 SOUTH 21ST AVENUE          MAYWOOD               IL   60153    1    40,000.00  10.50      365.90  4/1/27    A      S
8301509 100 ROSE STREET                LOUISVILLE            CO   80027    1    80,000.00   7.99      586.45  4/1/27    A      S
8301518 8714 W. 93RD AVENUE            BROOMFIELD            CO   80021    1    75,000.00   7.99      549.80  4/1/27    A      S
8301528 2402 VALEWOOD ST               SAN DIMAS,            CA   91773    1   136,500.00   7.50      954.43  4/1/27    A      S
8301537 14835 EAST ROBINS DRIVE        DENVER                CO   80239    1    65,450.00   8.25      491.70  4/1/27    A      S
8301562 104 N.E. 13TH AVENUE           FORT LAUDERDALE       FL   33301    1    83,000.00   8.99      667.24  5/1/27    A      S
8410212 4231 NE BEAUMEAD STREET        HILLSBORO             OR   97124    1    71,200.00   9.50      598.69  3/1/27    A      S
8410214 3241 SE 165TH AVENUE           PORTLAND              OR   97236    1    94,000.00   7.75      673.43  3/1/27    A      S
8410221 4990 EAST PALM COURT           HIALEAH               FL   33013    1    55,000.00   8.88      553.76  4/1/12    A      S
8410227 17626 SOUTH RAINSBURY AVENUE   CARSON                CA   90746    1   106,200.00   9.25      873.68  4/1/27    A      S
- -----------------------------------------------------------------------------------------------------------------------------------
TOTAL VARIABLE RATE LOANS:              160                                 13,423,152.00                     
                                                                                                              
 Loan                                   Occup    Appraised   Orig    
 Number     Property Address             Type       Value     Type 
- --------------------------------------------------------------------------------
8301453 1950  60TH STREET                  P       247,000     A           
8301459 18 SOUTH 31ST STREET               S       165,000     A         
8301467 145 SOUTH 21ST AVENUE              P        81,000     A         
8301509 100 ROSE STREET                    P       131,500     A         
8301518 8714 W. 93RD AVENUE                P       116,000     A         
8301528 2402 VALEWOOD ST                   P       195,000     A         
8301537 14835 EAST ROBINS DRIVE            P        93,000     A         
8301562 104 N.E. 13TH AVENUE               P       142,000     A         
8410212 4231 NE BEAUMEAD STREET            P       133,000     A         
8410214 3241 SE 165TH AVENUE               P       150,000     A         
8410221 4990 EAST PALM COURT               P       135,000     A         
8410227 17626 SOUTH RAINSBURY AVENUE       P       176,000     A       
- --------------------------------------------------------------------------------
</TABLE>

                                     Page 3


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission