FIRST ALLIANCE MORTGAGE LOAN TRUST 1997-4
8-K, 1998-01-06
Previous: EMPIRE FUNDING HOME LOAN OWNER TRUST 1997-5, 8-K, 1998-01-06
Next: NORWEST ASSET SEC CORP MORT PASS THR CERT SER 1997-18 TRUST, 8-K, 1998-01-06




================================================================================

                       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)
                                December 22, 1997

                    First Alliance Mortgage Loan Trust 1997-4
             (Exact name of registrant as specified in its charter)

                                                                APPLICATION
            New York                  33-99604-07                 PENDING
(State or Other Jurisdiction of     (Commission File         (I.R.S. Employer
         Incorporation)                 Number)             Identification No.)

              c/o The Bank of New York
            101 Barclay Street - 12 East
                 New York, New York                                 10286
      (Address of Principal Executive Offices)                   (Zip Code)

        Registrant's telephone number, including area code (212) 815-2297

                                    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  1997-4  (the
"Registrant" or the "Trust") issued  $106,000,000 in aggregate  principal amount
of  its   Mortgaged   Loan  Asset  Backed   Certificates,   Series  1997-4  (the
"Certificates"),  on December 22, 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 December 1, 1997,  between First Alliance  Mortgage  Company (the "Company"),
and in its capacity as servicer  (the  "Servicer")  and The Bank of New York, in
its  capacity  as trustee  (the  "Trustee").  The  Certificates  consist of four
classes,  the Class  A-1,  Class A-2 and Class A-3  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  and the Class A-2 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-3  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 6.710% per
annum. The Pass-Through  Rate for the Class A-2 Certificates  will be 7.130% per
annum. The Pass-Through Rate for the Class A-3 Certificates  adjusts monthly and
with respect to the first Payment Date will be 6.230% per annum.

     The  Class  A-1  Certificates   have  an  aggregate   principal  amount  of
$44,000,000.  The Class A-2 Certificates  have an aggregate  principal amount of
$12,000,000.  The Class A-3 Certificates  have an aggregate  principal amount of
$50,000,000.

<PAGE>

     As of the Closing Date,  the Mortgage Loans  possessed the  characteristics
described  in the  Prospectus  dated  September  10,  1996  and  the  Prospectus
Supplement  dated December 9, 1997,  filed pursuant to Rule 424(b)(5) of the Act
on December 17, 1997.

     On December 31,  1997,  the Trust  acquired  $25,987,866.51  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 between First
Alliance  Mortgage  Company  and the  Trustee on behalf of the Trust dated as of
December 31, 1997.  The Subsequent  Mortgage  Loans possess the  characteristics
required  by  the  Prospectus  dated  September  10,  1996  and  the  Prospectus
Supplement  dated December 9, 1997,  filed pursuant to Rule 424(b)(5) of the Act
on December 17, 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 December 9, 1997, between First
                  Alliance   Mortgage   Company   and   Prudential    Securities
                  Incorporated.

            4.1   Pooling and Servicing Agreement, dated as of December 1, 1997,
                  between  First  Alliance  Mortgage  Company,  as  Company  and
                  Servicer, and The Bank of New York, as Trustee.

            10.1  Subsequent Transfer Agreement,  dated as of December 31, 1997,
                  between First  Alliance  Mortgage  Company and First  Alliance
                  Mortgage Loan Trust 1997-4.

                                         
<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:  January 5, 1998

<PAGE>

                                  EXHIBIT INDEX

 Exhibit No.                  Description                               Page No.

    1.1  Underwriting  Agreement,  dated  December 9, 1997,  between First
         Alliance Mortgage Company and Prudential Securities Incorporated.

    4.1  Pooling and  Servicing  Agreement,  dated as of December 1, 1997,
         between First Alliance Mortgage Company, as Company and Servicer,
         and The Bank of New York, as Trustee.

    10.1 Subsequent  Transfer  Agreement  dated as of December  31,  1997,
         between  First  Alliance  Mortgage  Company  and  First  Alliance
         Mortgage Loan Trust 1997-4.



                                                                      Ehibit 1.1

                         FIRST ALLIANCE MORTGAGE COMPANY

                                       AND

                       PRUDENTIAL SECURITIES INCORPORATED,
                  AS REPRESENTATIVE OF THE SEVERAL UNDERWRITERS

                             UNDERWRITING AGREEMENT

                                       FOR

                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1997-4

                    MORTGAGE LOAN ASSET BACKED CERTIFICATES,

                 6.710% CLASS A-1 FIXED RATE GROUP CERTIFICATES
                 7.130% CLASS A-2 FIXED RATE GROUP CERTIFICATES
                   CLASS A-3 VARIABLE RATE GROUP CERTIFICATES

<PAGE>

                                                                December 9, 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 First  Union
Capital Markets Corp.  (collectively,  the  "Underwriters")  as described herein
relating  to the First  Alliance  Mortgage  Loan  Trust  1997-4  (the  "Trust").
Prudential   Securities   Incorporated   will  act  as   representative  of  the
Underwriters  (in  such  capacity,  the  "Representative").   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 December 1, 1997 (the "Cut-off  Date"),  an
aggregate principal balance of $80,012,569.85. The certificates are to be issued
under a  pooling  and  servicing  agreement  dated as of  December  1, 1997 (the
"Pooling  and  Servicing  Agreement"),  among  the  Company,  in its  individual
capacity and in its capacity as servicer  (the  "Servicer")  and The Bank of New
York,  in  its  capacity  as  trustee  (the  "Trustee").  On the  Closing  Date,
approximately $25,987,430.15 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  December  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


<PAGE>

will unconditionally and irrevocably guarantee to the Trustee for the benefit of
the holders of the Class A-1  Certificates,  the Class A-2  Certificates and the
Class A-3  Certificates  full and complete payment of all amounts payable on the
Class  A-1   Certificates,   the  Class  A-2  Certificates  and  the  Class  A-3
Certificates.  All capitalized  terms used but not otherwise defined herein have
the respective meanings set forth in the form of Pooling and Servicing Agreement
heretofore delivered to the 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"),
the Class A-2 Fixed Rate Group  Certificates (the "Class A-2  Certificates") and
the Class A-3 Variable Rate Group Certificates (the "Class A-3 Certificates" and
collectively  with the Class A-1 Certificates and the Class A-2 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 December
9, 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
December 9, 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


                                       2
<PAGE>

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.

               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
December  9, 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.


                                       3
<PAGE>

               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
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  


                                       4
<PAGE>

or the  institution  or  threatening of any proceeding for that purpose or (iii)
any  notification  with respect to the  suspension of the  qualification  of the
Certificates  for sale in any  jurisdiction  or the initiation or threatening of
any proceeding for such purpose.

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

               P. The  Company is current in all  filings  under the  Securities
Exchange Act and is eligible to use the Registration 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  December  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 99.680% of the  aggregate  principal
amount of the Class A-1 Certificates,  99.680% of the aggregate principal amount
of the Class A-2 Certificates,  and 99.680% of the aggregate principal amount of
the Class A-3 Certificates,  plus interest accrued at the Class A-1 Pass-Through
Rate on the Class A-1 Certificates and at the Class A-2 Pass-Through Rate on the
Class  A-2  Certificates,  in both  cases  from  December  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-3
Variable Rate Group  Certificates,  which shall be dated their date of delivery.
The  Underwriter's  fee  shall  be 32  basis  points  of  each  of the  Class  A
Certificates.

               Settlement shall take place at the offices of Arter & Hadden LLP,
1801 K Street, N.W., Washington, D.C. 20006, at 10:00 a.m. (E.S.T.), on December
22, 1997, or at such other time thereafter as the Representative and the Company
determine (such time being herein referred to as the "Closing Date").  


                                       5
<PAGE>

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.

               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.


                                       6
<PAGE>

               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 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 


                                       7
<PAGE>

proceedings for that purpose shall have been  instituted or threatened,  and the
Prospectus shall have been filed pursuant to Rule 424(b).

               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 


                                       8
<PAGE>

               prevent any other  sale,  transfer,  assignment,  pledge or other
               encumbrance  of the  Mortgage  Loans by the  Company  from  being
               enforceable.

                    (e)  No  consent,  approval,   authorization  or  order  of,
               registration  or filing with, or notice to, courts,  governmental
               agency or body or other  tribunal is  required  under the laws of
               the  State  of  California,  for  the  execution,   delivery  and
               performance of the Pooling and Servicing Agreement, the 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  LLP,  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 


                                       9
<PAGE>

               investigation,  results  in, or will  result in, the  creation or
               imposition  of any  lien,  charge or  encumbrance  upon the Trust
               Estate or upon the Certificates, except as otherwise contemplated
               by the Pooling and Servicing Agreement.

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

                      (e) The  Registration  Statement,  the  Prospectus and the
               Prospectus  Supplement  (other than the financial and statistical
               data included  therein,  as to which such counsel need 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  of the  Mortgages  is not  required  


                                       10
<PAGE>

               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 LLP, 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 Pre-Funding
               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  INCOME TAX ASPECTS" and
               "CERTAIN  FEDERAL  INCOME  TAX  CONSEQUENCES"  in the  Prospectus
               Supplement  as they  relate to federal  tax  matters are true and
               correct in all material respects.

                      (d) As a  consequence  of the  qualification  of the Trust
               (exclusive  of the  Pre-Funding  Account,  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 "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  Carry-Forward  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  LLP,  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.

               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  


                                       12
<PAGE>

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;

               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  December  17, 1997,  which has  affected  the good  standing of the
      Company under the laws of the State of California;


                                       13
<PAGE>

               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
      September 30, 1997;

               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;

               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 


                                       14
<PAGE>

      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.

               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 


                                       15
<PAGE>

      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 December 9, 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  September  30, 1997, of (A) the
Company, its subsidiaries and affiliates or since September 30, 1997, 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 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:


                                       16
<PAGE>

               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, 1996 and September 30, 1997, 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 then Prospectus Supplement.

               3. The audited financial statements dated as of December 31, 1996
      and the  unaudited  financial  statements  dated as of September  30, 1997
      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  December  1,  1997  (the  "Insurance  Agreement")  among  the
      Insurer,  First  Alliance  Mortgage  Company,  as Company,  First Alliance
      Mortgage Company, as Servicer, and The Bank of New York, as Trustee.

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

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

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

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


                                       17
<PAGE>

               O. The  Underwriters  shall have received  from Dewey  Ballantine
LLP, 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  LLP) 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  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


                                       18
<PAGE>

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 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 


                                       19
<PAGE>

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 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.


                                       20
<PAGE>

               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  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 


                                       21
<PAGE>

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 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  


                                       22
<PAGE>

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, CFO



                                   PRUDENTIAL SECURITIES INCORPORATED,
                                   As Representative of the Several Underwriters

                                   By:  /s/ Len Blum
                                        ------------------------------------
                                        Name:  Len Blum
                                        Title: Managing Director


                     {UNDERWRITING AGREEMENT SIGNATURE PAGE}

<PAGE>



                                   Schedule A

                           CLASS A-1 CERTIFICATES (1)

Underwriters                                  Principal         Purchase Price
- - ------------                                  ---------         --------------
Prudential Securities Incorporated           $26,400,000        $26,315,520.00
First Union Capital Markets Corp.             17,600,000         17,543,680.00
                                              ----------
      Total                                  $44,000,000        $43,859,200.00
                                             ===========        ==============

                           CLASS A-2 CERTIFICATES (2)

Underwriters                                  Principal         Purchase Price
- - ------------                                  ---------         --------------
Prudential Securities Incorporated            $7,200,000         $7,176,960.00
First Union Capital Markets Corp.              4,800,000          4,784,640.00
                                               ---------
      Total                                  $12,000,000        $11,961,600.00
                                             ===========        ==============

                             CLASS A-3 CERTIFICATES

Underwriters                                  Principal         Purchase Price
- - ------------                                  ---------         --------------
Prudential Securities Incorporated           $30,000,000        $29,904,000.00
First Union Capital Markets Corp.             20,000,000         19,936,000.00
                                              ----------
      Total                                  $50,000,000        $49,840,000.00
                                             ===========        ==============


(1)  Plus accrued interest from December 1, 1997 to (but not including) December
     22, 1997 at the Class A-1 Pass-Through Rate.

(2)  Plus accrued interest from December 1, 1997 to (but not including) December
     22, 1997 at the Class A-2 Pass-Through Rate.



                                                                     Exhibit 4.1

                         POOLING AND SERVICING AGREEMENT

                                   Relating to

                       FIRST ALLIANCE MORTGAGE LOAN TRUST

                                     1997-4

                                      Among

                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Company

                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Servicer

                                       and

                              THE BANK OF NEW YORK,
                                   as Trustee

                          Dated as of December 1, 1997

<PAGE>

                                TABLE OF CONTENTS

ARTICLE I

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

ARTICLE II

         ESTABLISHMENT AND ORGANIZATION OF THE TRUST......................... 28
         2.1.     Establishment of the Trust................................. 28
         2.2.     Office..................................................... 28
         2.3.     Purposes and Powers........................................ 29
         2.4.     Appointment of the Trustee; Declaration of Trust........... 29
         2.5.     Expenses of Trustee........................................ 29
         2.6.     Ownership of the Trust..................................... 29
         2.7.     Situs of the Trust......................................... 29
         2.8.     Miscellaneous REMIC Provisions............................. 29

ARTICLE III

         REPRESENTATIONS, WARRANTIES AND COVENANTS
         OF THE COMPANY AND THE SERVICER;
         COVENANT OF COMPANY TO CONVEY MORTGAGE LOANS........................ 30
         3.1.     Representations and Warranties of the Company.............. 30
         3.2.     Representations and Warranties of the Servicer............. 32
         3.3.     Representations and Warranties of the Company 
                    with Respect to the Mortgage Loans....................... 35
         3.4.     Covenants of the Company to Take Certain Actions 
                    with Respect to the Mortgage Loans In Certain Situations. 37
         3.5.     Conveyance of the Mortgage Loans........................... 38
         3.6.     Acceptance by Trustee; Certain Substitutions of 
                    Mortgage Loans;
                  Certification by Trustee................................... 42
         3.7.     Cooperation Procedures..................................... 43
         3.8.     Conveyance of the Subsequent Mortgage Loans................ 43

ARTICLE IV

         ISSUANCE AND SALE OF CERTIFICATES................................... 45
         4.1.     Issuance of Certificates................................... 45
         4.2.     Sale of Certificates....................................... 45


                                       i
<PAGE>

ARTICLE V

         CERTIFICATES AND TRANSFER OF INTERESTS.............................. 46
         5.1.     Terms...................................................... 46
         5.2.     Forms...................................................... 46
         5.3.     Execution, Authentication and Delivery..................... 46
         5.4.     Registration and Transfer of Certificates.................. 47
         5.5.     Mutilated, Destroyed, Lost or Stolen Certificates.......... 48
         5.6.     Persons Deemed Owners...................................... 49
         5.7.     Cancellation............................................... 49
         5.8.     Limitation on Transfer of Ownership Rights................. 49
         5.9.     Assignment of Rights....................................... 50

ARTICLE VI

         COVENANTS........................................................... 50
         6.1.     Distributions.............................................. 50
         6.2.     Money for Distributions to be Held in Trust; Withholding... 50
         6.3.     Protection of Trust Estate................................. 51
         6.4.     Performance of Obligations................................. 51
         6.5.     Negative Covenants......................................... 52
         6.6.     No Other Powers............................................ 52
         6.7.     Limitation of Suits........................................ 52
         6.8.     Unconditional Rights of Owners to Receive Distributions.... 53
         6.9.     Rights and Remedies Cumulative............................. 53
         6.10.    Delay or Omission Not Waiver............................... 53
         6.11.    Control by Owners.......................................... 53
         6.12.    Access to Owners of Certificates' Names and Addresses...... 54

ARTICLE VII

         ACCOUNTS, DISBURSEMENTS AND RELEASES................................ 54
         7.1.     Collection of Money........................................ 54
         7.2.     Establishment of Accounts.................................. 54
         7.3.     The Certificate Insurance Policies......................... 54
         7.4      Pre-Funding Account and Capitalized Interest Account....... 56
         7.5.     Flow of Funds.............................................. 57
         7.6.     Investment of Accounts..................................... 60
         7.7.     Eligible Investments....................................... 61
         7.8.     Reports by Trustee......................................... 62
         7.9.     Additional Reports by Trustee.............................. 64
         7.10.    Group II Available Funds Cap Trust......................... 64

ARTICLE VIII

         SERVICING AND ADMINISTRATION OF MORTGAGE LOANS...................... 64
         8.1.     Servicer and Sub-Servicers................................. 64
         8.2.     Collection of Certain Mortgage Loan Payments............... 66
         8.3.     Sub-Servicing Agreements Between Servicer and 
                    Sub-Servicers............................................ 66
         8.4.     Successor Sub-Servicers.................................... 66


                                       ii
<PAGE>

         8.5.     Liability of Servicer...................................... 67
         8.6.     No Contractual Relationship Between Sub-Servicer and 
                    Trustee or the Owners.................................... 67
         8.7.     Assumption or Termination of Sub-Servicing Agreement 
                    by Trustee............................................... 67
         8.8.     Principal and Interest Account............................. 67
         8.9.     Delinquency Advances, Compensating Interest and 
                    Servicing Advances....................................... 68
         8.10.    Purchase of Mortgage Loans................................. 69
         8.11.    Maintenance of Insurance................................... 70
         8.12.    Due-on-Sale Clauses; Assumption and Substitution 
                    Agreements............................................... 70
         8.13.    Realization Upon Defaulted Mortgage Loans.................. 71
         8.14.    Trustee to Cooperate; Release of Files..................... 72
         8.15.    Servicing Compensation..................................... 73
         8.16.    Annual Statement as to Compliance.......................... 73
         8.17.    Annual Independent Certified Public Accountants' Reports... 73
         8.18.    Access to Certain Documentation and Information 
                    Regarding the Mortgage Loans............................. 73
         8.19.    Assignment of Agreement.................................... 74
         8.20.    Events of Servicing Termination............................ 74
         8.21.    Resignation of Servicer and Appointment of Successor....... 76
         8.22.    Waiver of Past Events of Servicing Termination............. 79
         8.23.    Inspections by Certificate Insurer; Errors and Omissions 
                    Insurance................................................ 79
         8.24.    Merger, Conversion, Consolidation or Succession to 
                    Business of Servicer..................................... 79
         8.25.    Notices of Material Events................................. 79
         8.26.    Monthly Servicing Report and Servicing Certificate......... 80
         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............................... 87
         10.3.    Certain Rights of the Trustee.............................. 88
         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............. 91
         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

                                      iii

<PAGE>

         10.14.   Appointment of Co-Trustee or Separate Trustee.............. 93
         10.15    Reserved................................................... 94

ARTICLE XI

         MISCELLANEOUS....................................................... 94
         11.1.    Compliance Certificates and Opinions....................... 94
         11.2.    Form of Documents Delivered to the Trustee................. 94
         11.3.    Acts of Owners............................................. 95
         11.4.    Notices, etc. to Trustee................................... 95
         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............................................... 96
         11.9.    Benefits of Agreement...................................... 96
         11.10.   Legal Holidays............................................. 96
         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................................................... 99
         11.17.   Appointment of Tax Matters Person..........................100
         11.18.   The Certificate Insurer....................................100
         11.19.   Maintenance of Records.....................................100
         11.20.   Notices....................................................100

<PAGE>

EXHIBIT A-1  -- Form of Class A-1 Certificate
EXHIBIT A-2  -- Form of Class A-2 Certificate
EXHIBIT A-3  -- Form of Class A-3 Certificate
EXHIBIT 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

<PAGE>

                  POOLING AND SERVICING  AGREEMENT,  relating to FIRST  ALLIANCE
MORTGAGE  LOAN TRUST  1997-4,  dated as of December 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
BANK OF NEW YORK,  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  Bank of New  York 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 Mortgage Loan which is a purchase
money mortgage, the sales price of the Property at such time of origination,  if
such sales price is less than such appraised value.


                                       1
<PAGE>

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

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

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


                                       2
<PAGE>

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

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

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

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

                  "Class  A   Distribution   Amount":   Any  of  the  Class  A-1
Distribution  Amount,  the  Class  A-2  Distribution  Amount  or the  Class  A-3
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)(1)  hereof with
respect to principal thereon on all prior Payment Dates.

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

                  "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.


                                       3
<PAGE>

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

                  "Class A-1 Pass-Through Rate": 6.710% per annum.

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

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

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

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

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

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

                  "Class A-2 Pass-Through Rate": 7.130% per annum; provided that
on any Payment Date after the  Clean-Up  Call Date,  the Class A-2  Pass-Through
Rate shall be the lesser of (x) 7.630% and (y) the Group I Available Funds Cap.

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

                  "Class  A-3  Certificate":  Any  Certificate  designated  as a
"Class A-3 Certificate" on the face thereof,  in the form of Exhibit A-3 hereto,
representing  the  right to  distributions  as set forth  herein.  The Class A-3
Certificates  shall be issued with an initial  aggregate  Certificate  Principal
Balance equal to the Original Certificate Principal Balance therefor.


                                       4
<PAGE>

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

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

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

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

                  "Class A-3 Formula  Pass-Through Rate": The rate determined by
clause (x) of the definition of "Class A-3 Pass-Through Rate."

                  "Class A-3  Pass-Through  Rate": For the initial Payment Date,
6.230%. 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, 0.23% per annum,
or in the case of any Payment Date thereafter, 0.46% per annum and (y) the Group
II Available Funds Cap for such Payment Date.

                  "Class A-3 Termination Date":  December 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 101 Barclay  Street,  New York,  New York 10286,  attention:  First  Alliance
Mortgage Loan Trust 1997-4 or any other office of the Trustee designated as such
hereunder.


                                       5
<PAGE>

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

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

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

                  "Cut-Off Date":  December 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.

                  "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.


                                       6
<PAGE>

                  "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.

                  "Fannie Mae": 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.

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

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

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

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

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

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

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

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


                                       7
<PAGE>

                  "Fixed Rate  Certificate  Insurance  Policy":  The certificate
guaranty  insurance  policy (number 25444) dated December 22, 1997 issued by the
Certificate  Insurer to the  Trustee  for the benefit of the Owners of the Fixed
Rate Certificates.

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

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

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

                  "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)
December 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)  1.60% 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":  $40,681.57.

                  "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":  $56,000,000.


                                       8
<PAGE>

                  "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.,
$44,699,563.80.

                  "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 Fixed Rate Certificate  Principal Balance on such
Payment Date (before  taking into account any  distributions  of principal to be
made to the Owners of the Fixed Rate Certificates on such Payment Date).

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

                  "Group I Principal  Distribution  Amount": With respect to the
Fixed Rate 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 Fixed Rate Certificates Current Interest for
                  such Payment Date; and

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

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

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

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

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

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


                                       9
<PAGE>

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

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

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

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

                  over

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

                  "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 


                                       10
<PAGE>

opening of  business  on the first day of the related  Remittance  Period.  Such
Servicing  Fee is retained by the Servicer  pursuant to Sections  8.8(c)(i)  and
8.15 hereof.

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

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

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

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

                  "Group I Total Monthly Excess Spread": With respect to Group I
and any Payment Date, the difference between (i) the interest which is collected
on the Mortgage Loans in Group I during the related Remittance Period,  less the
Group I Servicing Fee plus the interest portion of any Delinquency  Advances 


                                       11
<PAGE>

and Compensating  Interest paid by the Servicer with respect to Group I for such
Remittance  Period  and (ii) the sum of (x) the  interest  due on the Fixed Rate
Certificates  on such  Payment  Date and (y) the Group I Premium  Amount and the
Group I Trustee Fee, if any, for such Payment Date.

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

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

                  "Group II Amortized  Subordinated Amount  Requirement":  As of
any date of determination, the product of (x) 2.20% and (y) the Group II Maximum
Collateral Amount.

                  "Group II  Available  Funds":  As defined  in  Section  7.3(a)
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-3 Certificates
on all prior Payment Dates, calculated at the Class A-3 Formula PassThrough Rate
applicable to each such Payment Date over (b) the  aggregate  amount of interest
due on the Class A-3 Certificates on all prior Payment Dates,  calculated at the
Class A-3  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-3 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 1997-4 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":  $38,247.38.

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


                                       12
<PAGE>

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

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

                  "Group II Maximum Collateral Amount":  $50,000,000.

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

                  "Group II Original Aggregate Loan Balance": The aggregate Loan
Balances of all Initial Mortgage Loans in Group II as of the Cut-Off Date, i.e.,
$35,313,006.05.

                  "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-3 Certificate  Principal  Balance on such Payment
Date (before  taking into account any  distributions  of principal to be made to
the Owners of Class A-3 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-3 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-3 Current  Interest for such Payment
                  Date; and

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

                           (a)      the Class A-3 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,


                                       13
<PAGE>

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

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

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

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

                           (h)      any  moneys  released  from the  Pre-Funding
                                    Account  as a  prepayment  of the  Class A-3
                                    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.


                                       14
<PAGE>

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

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

                  "Group II Specified  Subordinated  Amount":  Means (a) for any
Payment  Date  occurring  during the period  commencing  on the  Startup Day and
ending on the later of (i) the date upon which  principal  equal to  one-half of
the Group II  Maximum  Collateral  Amount  has been  received  and (ii) the 30th
Payment  Date  following  the  Startup  Day,  the  greater  of (A) the  Group II
Amortized  Subordinated  Amount  Requirement and (B) two times the excess of (x)
one-half of the aggregate  Loan Balances of all Mortgage Loans in Group II which
are 90 or more days Delinquent  (including REO  Properties)  over (y) five times
the Group II Projected Net Monthly Excess  Cashflow as of such Payment Date; and
(b) for any  Payment  Date  occurring  after the end of the period in clause (a)
above, the greatest of (i) the lesser of (A) the Group II Amortized Subordinated
Amount  Requirement  and (B) two (2) times the Group II  Amortized  Subordinated
Amount Requirement stated as a percentage of the Original Certificate  Principal
Balance of the Class A-3  Certificates  times the current Class A-3  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 Pre-Funding
Account at such time exclusive of any Pre-Funding  Account  Earnings  related to
Group II and (y) the Class A-3 Certificate  Principal Balance as of such Payment
Date (after taking into account the payment of the Class A-3 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-3  Certificate
Principal  Balance,  after  taking  into  account  the  payment  of the Group II
Principal  Distribution  Amount on such  Payment  Date (except any payment to be
made  as to  principal  from  the  proceeds  of the  Variable  Rate  Certificate
Insurance Policy), exceeds (y) the sum of (a) the aggregate Loan Balances of the
Mortgage  Loans in Group II as of the close of  business  on the last day of the
related  Due Period and (b) the amount,  if any,  on deposit in the  Pre-Funding
Account exclusive of any Pre-Funding  Account Earnings related to Group II as of
the close of business on the last day of the related Remittance Period; provided
that  for  the  purpose  of   calculating   Loan  Balances  to  determine  if  a
Subordination Deficit exists, the aggregate amount of the principal component of
all unreimbursed  Delinquency Advances shall be deducted from the related actual
Loan Balances.


                                       15
<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-3  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 Class A-2 Certificate  Principal  Balance 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 December 9, 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
December  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 Fixed Rate
Certificates and any Payment Date, the calendar month immediately preceding such
Payment Date. A "Calendar  Month" shall be deemed to be 30 days. With respect to
the Class A-3  Certificates  and any Payment Date, the period  commencing on the
immediately  preceding  Payment Date (or in the case of the first  Payment Date,
the Startup Day) and ending on the day immediately preceding the current Payment
Date. All calculations of interest on the Fixed Rate  Certificates  will be made
on the basis of a 360-day  year assumed to consist of twelve  30-day  months and
all calculations of interest on the Class A-3  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.


                                       16
<PAGE>

                  "Interest  Determination  Date":  With respect to any Interest
Accrual Period for the Class A-3  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-2 Certificate  Termination Date and (ii) the Class A-3 Certificate Termination
Date.

                  "LIBOR":  With respect to any Interest  Accrual Period for the
Class A-3  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 Telerate Page
3750, 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 0.0625%).

         (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 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.


                                       17
<PAGE>

                  "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":  $106,000,000.

                  "Monthly  Exception  Report":  The monthly report delivered by
the  Servicer to the Trustee on each  Determination  Date,  commencing  with the
Determination Date in January 1998, 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 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.


                                       18
<PAGE>

                  "Mortgage Loan Group":  Either Group I or Group II. References
herein to the related Class of Class A Certificates, when used with respect to a
Mortgage  Loan  Group,  shall  mean (A) in the case of Group I, the  Fixed  Rate
Certificates and (B) in the case of Group II, the Class A-3 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., $80,012,569.85.

                  "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              $44,000,000
         Class A-2 Certificates              $12,000,000
         Class A-3 Certificates              $50,000,000

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

                  "Original Group I Pre-Funded Amount": $11,300,436.20.

                  "Original Group II Pre-Funded Amount":  $14,686,993.95.

                  "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 $25,987,430.15.

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

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


                                       19
<PAGE>

                  "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  Fixed  Rate
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-3 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 on which the entire  obligation  of the related  Mortgagor
has been  satisfied  and the lien on the  property  may be  removed  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  and  as  to  the  Class  A-3  Certificates,  the  Class  A-3
Pass-Through Rate.

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

                  "Percentage  Interest":  As to any Class A  Certificate,  that
percentage,  expressed as a fraction,  the numerator of which is the Certificate
Principal  Balance set forth on such  Certificate as of the Cut-Off 


                                       20
<PAGE>

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  December 31, 1997  (inclusive) on the  Pre-Funding  Account
during  such period as  calculated  by the  Trustee  pursuant to Section  3.8(e)
hereof.

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

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


                                       21
<PAGE>

                  "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 1997-4 Prospectus Supplement dated December 9, 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  February  1, 2028 for Group I and
February 1, 2028 for Group II, (vi) has a Combined Loan-to-Value Ratio as of the
Cut-Off  Date, no higher than the Combined  Loan-to-Value  Ratio of the replaced
Mortgage  Loan  at  such  time,  (vii)  has a Loan  Balance  as of  the  related
Replacement  Cut-Off Date equal to or less than the Loan Balance of the replaced
Mortgage Loan as of such Replacement Cut-Off Date, (viii) satisfies the criteria
set forth from time to time in the definition  thereof at Section  860G(a)(4) of
the Code (or any successor  statute thereto) and applicable to the Trust, all as
evidenced by an Officer's  Certificate  of 


                                       22
<PAGE>

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 Telerate Page 3750 on the relevant Interest Determination Date and
(iv) which have been designated as such by the Trustee.

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

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

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

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

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

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

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


                                       23
<PAGE>

                  "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 0.0625%) 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
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.


                                       24
<PAGE>

                  "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":  December 22, 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  (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 


                                       25
<PAGE>

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.

                  "Telerate Page 3750": The display designated as page "3750" on
the Dow Jones Telerate Capital Markets Report (or such other page as may replace
page 3750 on that report for the purpose of displaying  London interbank offered
rates of major banks).

                  "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.

                  "Trust":  First Alliance Mortgage Loan Trust 1997-4, 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


                                       26
<PAGE>

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  Bank  of New  York  located  on the  date  of
execution of this Agreement at 101 Barclay Street, New York, New York 10286, 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 First
Union Capital Markets Corp.

                  "Underwriting Agreement":  The Underwriting Agreement dated as
of December 9, 1997 between the Underwriters and the Company.

                  "Variable Rate Certificate  Insurance Policy": The certificate
guaranty  insurance  policy (number 25443) dated December 22, 1997 issued by the
Certificate  Insurer to the  Trustee  for the benefit of the Owners of the Class
A-3 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.


                                       27
<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 1997-4" and which shall contain two subtrusts.

                  Section 2.2. Office.  The office of the Trust shall be in care
of the Trustee,  at 101 Barclay  Street,  New York,  New York 10286,  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. The Trust will be created and  administered in, the State of New York.
The  Trust's  only  office  will be at the office of the Trustee as set forth in
Section 2.2 hereof.

                  Section 2.8.  Miscellaneous  REMIC  Provisions.  (a) The Trust
(other  than  the  Pre-Funding   Account,  the  Group  II  Available  Funds  Cap
Carry-Forward  Amount Account and the 


                                       28
<PAGE>

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          April 20, 2024

                  Class A-2 Certificates          April 20, 2029

                  Class A-3 Certificates          December 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


                                       29
<PAGE>

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

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

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

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

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

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

                  (h) All actions,  approvals,  consents,  waivers,  exemptions,
         variances,  franchises,  orders,  permits,  authorizations,  rights and
         licenses required to be taken,  given or obtained,  as the case may be,
         by or from any federal, state or other governmental authority or agency
         (other  than  any  such  actions,   approvals,  etc.  under  any  state
         securities laws, real estate syndication or "Blue Sky" statutes,  as to
         which the Company makes no such  representation or warranty),  that are
         necessary or advisable 


                                       30
<PAGE>

         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.

                  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.


                                       31
<PAGE>

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


                                       32
<PAGE>

                           (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.

                           (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.


                                       33
<PAGE>

                           (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 $44,699,563.80  and the Group II
         Original  Aggregate Loan Balance in the Trust as of the Cut-Off Date is
         $35,313,006.05.

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

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


                                       34
<PAGE>

                          (iv) The Note related to each Initial Mortgage Loan in
         Group I bears a fixed  Coupon  Rate of at least 7.75% per annum and the
         Note related to each Mortgage  Loan in Group II bears a current  Coupon
         Rate of at least 6.99% per annum;

                           (v)  No more than 4.40% of the Mortgage Loans were 30
         or more days Delinquent;

                          (vi) As of the  Cut-Off  Date,  no more than 0.897% 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 2.07% and
         2.34% 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 4.01% and
         2.70% 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  1.27% of the  Original  Aggregate
         Loan Balance, is secured by Second Mortgage Loans;

                         (xiv) As of the Cut-Off  Date,  20.68% of the  Mortgage
         Loans in Group II had interest rates which were not fully indexed;

                          (xv) The gross  margin range for Six Month LIBOR Loans
         is 3.99% to 9.49% and,  the gross  margin for all Six Month LIBOR Loans
         when added to the current index, creates the fully-indexed range;

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

                         (xvii) With respect to each  Mortgage Loan in Group II,
         each  Mortgagor's  debt-to-income  ratio will  qualify  for the related
         Originator's   underwriting  guidelines  for  a  similar  credit  grade
         borrower when the related  Mortgage Loan in Group II is at a rate equal
         to the applicable initial Coupon Rate plus 2%;

                         (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 


                                       35
<PAGE>

         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 $560,000;

                         (xxi)  The first Due Date of each Initial Mortgage Loan
         is no later than March 1, 1998;

                         (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.

                  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.


                                       36
<PAGE>

                  (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.

                  (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 


                                       37
<PAGE>

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 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  


                                       38
<PAGE>

                  assignment has not been returned from the recording  office, a
                  certified  copy  thereof,  the original to be delivered to the
                  Trustee forthwith after return);

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

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

                                    (e) the original  assignment of Mortgage for
                  each Mortgage  Loan  conveying the Mortgage to The Bank of New
                  York,  as Trustee of the First  Alliance  Mortgage  Loan Trust
                  1997-4,  which  assignment  shall  be in  form  and  substance
                  acceptable  for  recording in the state or other  jurisdiction
                  where  the  mortgaged  property  is  located  and,  within  75
                  Business  Days  following  the Startup Day with respect to the
                  Initial  Mortgage  Loans,  or within 75 Business  Days of each
                  Subsequent  Transfer  Date  with  respect  to  the  Subsequent
                  Mortgage  Loans, a recorded  assignment of each such Mortgage;
                  provided that in the event that the Mortgage Loan was acquired
                  by the  related  Originator  in a merger,  the  assignment  of
                  Mortgage  must be by the "(related  Originator),  successor by
                  merger to (name of  predecessor)";  and in the event  that the
                  Mortgage  Loan  was  acquired  or  originated  by the  related
                  Originator  while  doing  business  under  another  name,  the
                  assignment of Mortgage  must be by the "(related  Originator),
                  formerly known as (previous  name)" (subject to the foregoing,
                  and  where   permitted   under  the  applicable  laws  of  the
                  jurisdiction  where the  mortgaged  property is  located,  the
                  assignments of Mortgage may be made by blanket assignments for
                  Mortgage Loans covering mortgaged  properties  situated within
                  the same county or other permitted governmental  subdivision);
                  and

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

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


                                       39
<PAGE>

             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 Trustee shall make an immediate demand
             on the Company to cause such  Mortgage  assignments  to be prepared
             and shall inform the Certificate  Insurer of the Company's  failure
             to cause such Mortgage assignments to be prepared.  Thereafter, the
             Trustee shall cooperate in executing any documents  prepared by the
             Certificate Insurer and submitted to the Trustee in connection with
             this  provision.  Following the expiration of the  75-Business  Day
             period  following  the  Startup  Day with  respect  to the  Initial
             Mortgage  Loans,  or within  75  Business  Days of each  Subsequent
             Transfer  Date with respect to the  Subsequent  Mortgage  Loans and
             except  with  respect  to  Mortgages   covered  by  the  Assignment
             Opinions,  the  Company  shall  cause  to be  prepared  a  Mortgage
             assignment   for  any   Mortgage  for  which   original   recording
             information is subsequently  received by the related Originator and
             shall  promptly  deliver a copy of such Mortgage  assignment to the
             Trustee.

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

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

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

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

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


                                       40
<PAGE>

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

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

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

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

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

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

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


                                       41
<PAGE>

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

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

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

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

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

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


                                       42
<PAGE>

checks,  deposit  accounts,  rights to payment of any and every kind,  and other
forms of obligations and receivables which at any time constitute all or part of
or are included in the proceeds of any of the foregoing).

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

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

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

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

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

                        (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


                                       43
<PAGE>

                      (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 9.78%; (b) will have a weighted average Combined  Loan-to-Value
Ratio of not more than 54.57%;  (c) will have an average current loan balance of
not greater than $91,586 and not more than 10.00% of the Mortgage Loans in Group
I may have a  principal  balance  in excess of  $200,000  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  December 22,  1997" from the  Certificate  Insurer to the Company
relating to the Fixed Rate Certificate Insurance Policy.

                  (d)  The  obligation  of  the  Trust  to  purchase  Subsequent
Mortgage Loans for addition to Group II on a Subsequent Transfer Date is subject
to the following  requirements:  (i) such Subsequent Mortgage Loan may not be 30
or more days contractually delinquent as of the related Subsequent Cut Off Date;
(ii) the  remaining  term to maturity of such  Subsequent  Mortgage Loan may not
exceed 30 years;  (iii) such Subsequent  Mortgage Loan will have a Loan to Value
Ratio of not more than 85%; 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  8.83%;  (b) will have a weighted  average Loan to Value Ratio of not more
than 59.13%;  and (c) will have an average current loan balance not greater than
$113,773 and not more than 10.00% of the  Mortgage  Loans in Group II may have a
principal balance in excess of $200,000 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 December 22, 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 January 1998, 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.


                                       44
<PAGE>

                                   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 LLP, 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,  and (ii) deliver to First Alliance
Residual Holding Company a Class R Certificate, with a Percentage Interest equal
to 100%.  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  $78,928.95  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.

                                    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,  the Class A-3 Certificates and the Class R Certificates  shall be
in  substantially  the forms set forth in Exhibits  A-1,  A-2, 


                                       45
<PAGE>

A-3 and C hereof,  respectively,  with such appropriate  insertions,  omissions,
substitutions  and  other  variations  as are  required  or  permitted  by  this
Agreement  or as may in the  Company's  judgment be  necessary,  appropriate  or
convenient to comply,  or facilitate  compliance,  with applicable laws, and may
have such letters,  numbers or other marks of identification and such legends or
endorsements  placed  thereon as may be required to comply with the rules of any
applicable  securities laws or as may,  consistently  herewith, be determined by
the Authorized Officer of the Trustee executing such Certificates,  as evidenced
by his execution thereof.

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

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

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

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

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

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

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

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

                  (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.


                                       46
<PAGE>

                  (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  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


                                       47
<PAGE>

not  select  such  alternative  global  book-entry  system,  then  the  Class  A
Certificates  may be registered in whatever name or names  registered  Owners of
Class A Certificates  transferring  Class A  Certificates  shall  designate,  in
accordance with the provisions hereof.

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

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

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

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

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

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

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

                  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.

                  (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

                                       48
<PAGE>

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


                                       49
<PAGE>

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

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

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

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


                                       50
<PAGE>

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

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

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

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

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

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

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

                    (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.


                                       51
<PAGE>

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

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

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

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

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

         (5)      as  long as any  Class A  Certificates  are  Outstanding,  the
                  Certificate Insurer 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 


                                       52
<PAGE>

employment of any right or remedy hereunder, or otherwise, shall not prevent the
concurrent assertion or employment of any other appropriate right or remedy.

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

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

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

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

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

                  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.


                                       53
<PAGE>

                                   ARTICLE VII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

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

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

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

                  Section 7.3. The Certificate  Insurance  Policies.  (a) (i) 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 Fixed Rate  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-3 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".


                                       54
<PAGE>

                  (b) If (i) the Fixed Rate Certificate 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-3 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 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 Fixed Rate  Certificates  and (ii) the Original
Group II  Pre-Funded  Amount,  from the  proceeds  of the sale of the  Class A-3
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  


                                       55
<PAGE>

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 January  1998 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 January  1998 Payment  Date,  the Trustee
shall transfer from the Pre-Funding Account to the Capitalized Interest Account,
the Pre-Funding Account Earnings, if any, applicable to such Payment Date.

                  (e) On or before the  January  1998  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  January  1998,  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
Pre-Funding  Account  Earnings  related  to  Group I to be  transferred  on such
Payment  Date  from the  Capitalized  Interest  Account  for the  Payment  Date,
pursuant  to  Section  7.4(e)  hereof  and  (iii)  the  amount,  if  any,  to be
transferred  on such  Payment  Date from the  Pre-Funding  Account  pursuant  to
Section 7.4(c) hereof.

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

                  (c)  [Reserved].

                  (d) With respect to the Certificate  Account,  on each Payment
Date,  the  Trustee  shall make the  following  allocations,  disbursements  and
transfers for each Mortgage Loan Group from amounts  deposited  therein pursuant
to subsections (a) and (b), respectively in the following order of priority, and
each such  


                                       56
<PAGE>

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;

(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:


                                       57
<PAGE>

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

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

                  (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  CarryForward  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
                           Fixed  Rate  Certificates,  the  related  Fixed  Rate
                           Certificate   Current   Interest  thereon  until  the
                           related Class A Certificate Termination Date on a pro
                           rata  basis  based on each such  Class of Fixed  Rate
                           Certificate's  Current  Interest without any priority
                           among the related Fixed Rate Certificates;

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

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

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


                                       58
<PAGE>

                  (C)      from the amounts  then on deposit in the  Certificate
                           Account  with  respect  to Group II, to the Owners of
                           the Class  A-3  Certificates,  the Class A-3  Current
                           Interest until the Class A-3 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-3  Certificates,  the Group II  Principal
                           Distribution  Amount until the Class A-3  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.

         (e) On each Payment Date the Trustee shall  distribute to the Owners of
the Class A-3 Certificates  the amount,  if any, then on deposit in the Group II
Available Funds Cap Carry-Forward Amount Account.

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

         (g)  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.


                                       59
<PAGE>

                  (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 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,


                                       60
<PAGE>

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

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

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

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

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

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

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

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

                  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  


                                       61
<PAGE>

         (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 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 


                                       62
<PAGE>

         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 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-3  Certificates,  the "First Alliance  Available Funds Cap
Trust 1997-4" (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-3
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 


                                       63
<PAGE>

such Payment  Date and deposit such payment to the Group II Available  Funds Cap
CarryForward 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-3  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.

                                  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  


                                       64
<PAGE>

furtherance of such intention,  the Servicer  covenants and agrees that it shall
act as agent (and the Servicer is hereby appointed to act as agent) on behalf of
the  Trust  and that in such  capacity  it shall:  (i) use its best  efforts  to
conduct the affairs of the Trust at all times that any Class of Certificates are
outstanding so as to maintain the status of the Trust as a REMIC under the REMIC
Provisions;  (ii) not knowingly or intentionally take any action or omit to take
any action that would cause the  termination of the REMIC status of the Trust or
that would subject the Trust to tax and (iii)  exercise  reasonable  care not to
allow the Trust to receive  income  from the  performance  of  services  or from
assets not permitted under the REMIC Provisions to be held by a REMIC.

                  (e) The Servicer may, and is hereby authorized to, perform any
of its servicing responsibilities with respect to all or certain of the Mortgage
Loans through a  Sub-Servicer  as it may from time to time designate but no such
designation  of a  Sub-Servicer  shall serve to release the Servicer from any of
its  obligations  under this  Agreement.  Such  Sub-Servicer  shall have all the
rights and powers of the Servicer with respect to such Mortgage Loans under this
Agreement.

                  (f) Without  limiting the  generality  of the  foregoing,  but
subject to Sections  8.13 and 8.14,  the Servicer in its own name or in the name
of a  Sub-Servicer  may be  authorized  and  empowered  pursuant  to a power  of
attorney executed and delivered by the Trustee to execute and deliver, on behalf
of  itself,  the  Owners  and  the  Trustee  or any of  them,  (i)  any  and all
instruments of  satisfaction  or  cancellation  or of partial or full release or
discharge  and all other  comparable  instruments  with  respect to the Mortgage
Loans  and  with  respect  to the  Properties,  (ii)  to  institute  foreclosure
proceedings or obtain a deed in lieu of foreclosure so as to effect ownership of
any  Property on behalf of the  Trustee and (iii) to hold title to any  Property
upon such  foreclosure  or deed in lieu of foreclosure on behalf of the Trustee;
provided,  however,  that Section  8.14(a) shall  constitute a power of attorney
from the Trustee to the Servicer to execute an  instrument of  satisfaction  (or
assignment of mortgage without  recourse) with respect to any Mortgage Loan paid
in full (or with respect to which payment in full has been escrowed). Subject to
Sections  8.13 and 8.14,  the Trustee  shall  execute a power of attorney to the
Servicer and any  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 


                                       65
<PAGE>

twelve (12)  consecutive  months with  respect to any  Mortgagor or (iii) modify
payments of monthly principal and interest on any Mortgage Loan becoming subject
to the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as amended,
in accordance with the Servicer's  general  policies of the comparable  mortgage
loans subject to such Act.

                  (b) The Servicer shall hold in escrow on behalf of the related
Mortgagor all Prepaid Installments  received by it, and shall apply such Prepaid
Installments as directed by such Mortgagor and as set forth in the related Note.

                  Section 8.3.  Sub-Servicing  Agreements  Between  Servicer and
Sub-Servicers.  The Servicer  may enter into  Sub-Servicing  Agreements  for any
servicing and  administration  of Mortgage Loans with any  institution  which is
acceptable to the  Certificate  Insurer and which is in compliance with the laws
of each state  necessary  to enable it to  perform  its  obligations  under such
Sub-Servicing   Agreement   and  (x)  has  (i)  been   designated   an  approved
seller-servicer by FHLMC or Fannie Mae 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.


                                       66
<PAGE>

                  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.

                  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,  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;


                                       67
<PAGE>

                  (B)      to reimburse itself pursuant to Section 8.9(a) hereof
                           for  unrecovered  Delinquency  Advances and Servicing
                           Advances;

                  (C)      to withdraw investment earnings on amounts on deposit
                           in the Principal and Interest Account;

                  (D)      to withdraw  amounts that have been  deposited to the
                           Principal and Interest Account in error; and

                  (E)      to clear and  terminate  the  Principal  and Interest
                           Account following the termination of the Trust Estate
                           pursuant to Article IX hereof.

                   (ii) On the Determination  Date of each month,  commencing in
January 1998 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 January 1998 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 January 1998, 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


                                       68
<PAGE>

advanced,  the interest  (less the  Servicing  Fee) paid by the  Mortgagor  with
respect to the Mortgage Loan during such Remittance Period (any such amount paid
by the Servicer,  "Compensating  Interest").  The Servicer  shall in no event be
required to pay Compensating  Interest with respect to any Remittance  Period in
an amount in excess of the aggregate Servicing Fee received by the Servicer with
respect to all Mortgage Loans for such Remittance Period.  Further, the Servicer
is  not  obligated  to  cover  shortfalls  in  collections  in  interest  due to
Curtailments.

                  (c) The  Servicer  will  pay  all  "out-of-pocket"  costs  and
expenses  incurred in the performance of its servicing  obligations,  including,
but not limited to, the cost of (i) Preservation Expenses,  (ii) any enforcement
or judicial proceedings,  including  foreclosures,  and (iii) the management and
liquidation of REO Property, but is only required to pay such costs and expenses
to the extent the Servicer  reasonably  believes  such costs and  expenses  will
increase Net Liquidation Proceeds on the related Mortgage Loan. Each such amount
so paid  will  constitute  a  "Servicing  Advance".  The  Servicer  may  recover
Servicing  Advances  (x) from the  Mortgagors  to the  extent  permitted  by the
Mortgage Loans,  from Liquidation  Proceeds realized upon the liquidation of the
related Mortgage Loan, and (y) as provided in Section  7.5(d)(iii)(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 


                                       69
<PAGE>

to fire  and  hazard  insurance  coverage  under  this  Section  8.11,  it being
understood and agreed that such blanket policy may contain a deductible  clause,
in which case the  Servicer  shall,  in the event that there shall not have been
maintained  on the  related  Property  a policy  complying  with  the  preceding
paragraphs  of this Section  8.11,  and there shall have been a loss which would
have been covered by such policy,  deposit in the Principal and Interest Account
from the Servicer's own funds the  difference,  if any,  between the amount that
would have been payable under a policy  complying with the preceding  paragraphs
of this  Section 8.11 and the amount paid under such  blanket  policy.  Upon the
request of the Trustee or the Certificate  Insurer,  the Servicer shall cause to
be delivered to the Trustee or the Certificate  Insurer a certified true copy of
such policy.

                  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 


                                       70
<PAGE>

hereunder,  and use the same degree of care and skill in its  exercise or use as
prudent  mortgage  lenders would exercise or use under the  circumstances in the
conduct of their own affairs, including, but not limited to, advancing funds for
the payment of taxes,  amounts due with  respect to Senior  Liens and  insurance
premiums.  Any amounts so advanced shall constitute  "Servicing Advances" within
the meaning of Section 8.9(c)  hereof.  The Servicer shall sell any REO Property
within 23 months of its  acquisition by the Trust,  unless the Servicer  obtains
for the Trustee and the Certificate Insurer an opinion of counsel experienced in
federal income tax matters and reasonably acceptable to the Certificate Insurer,
addressed to the  Trustee,  the  Certificate  Insurer and the  Servicer,  to the
effect that the holding by the Trust of such REO Property for any greater period
will not result in the imposition of taxes on "Prohibited  Transactions"  of the
Trust as  defined  in  Section  860F of the Code or cause  the  Trust to fail to
qualify as a REMIC under the REMIC  Provisions at any time that any Certificates
are  outstanding,  in which case the Servicer shall sell any REO Property by the
end of any extended period specified in any such opinion.

                  Notwithstanding  the  generality of the foregoing  provisions,
the Servicer shall manage,  conserve,  protect and operate each REO Property for
the Owners solely for the purpose of its prompt disposition and sale in a manner
which  does not cause  such REO  Property  to fail to  qualify  as  "foreclosure
property" within the meaning of Section  860G(a)(8) of the Code or result in the
receipt  by the Trust of any  "income  from  non-permitted  assets"  within  the
meaning of Section 860F(a)(2)(B) of the Code or any "net income from foreclosure
property" which is subject to taxation under the REMIC  Provisions.  Pursuant to
its efforts to sell such REO  Property,  the  Servicer  shall  either  itself or
through an agent selected by the Servicer protect and conserve such REO Property
in the same manner and to such extent as is customary in the locality where such
REO Property is located and may,  incident to its conservation and protection of
the interests of the Owners, rent the same, or any part thereof, as the Servicer
deems to be in the best  interest of the Owners for the period prior to the sale
of such REO Property.  The Servicer shall take into account the existence of any
hazardous  substances,  hazardous  wastes  or solid  wastes,  as such  terms are
defined in the Comprehensive  Environmental  Response Compensation and Liability
Act, the Resource Conservation and Recovery Act of 1976, or other federal, state
or local  environmental  legislation,  on a Property in  determining  whether to
foreclose upon or otherwise comparably convert the ownership of such Property.

                  (b)  The  Servicer  shall  determine,  with  respect  to  each
defaulted Mortgage Loan, when it has recovered,  whether through trustee's sale,
foreclosure  sale or  otherwise,  all  amounts it expects to recover  from or on
account of such  defaulted  Mortgage  Loan,  whereupon  such Mortgage Loan shall
become a "Liquidated Loan".

                  Section 8.14. Trustee to Cooperate; Release of Files. (a) Upon
the  payment in full of any  Mortgage  Loan  (including  the  repurchase  of any
Mortgage Loan or any  liquidation  of such Mortgage Loan through  foreclosure or
otherwise) or the receipt by the Servicer of a notification that payment in full
will be escrowed in a manner  customary for such  purposes,  the Servicer  shall
deliver to the Trustee a Request for  Release.  Upon receipt of such Request for
Release,  the Trustee shall  promptly  release the related File, in trust to (i)
the Servicer,  (ii) an escrow agent or (iii) any employee,  agent or attorney of
the Trustee, in each case pending its release by the Servicer, such escrow agent
or such employee, agent or attorney of the Trustee, as the case may be. Upon any
such  payment in full or the receipt of such  notification  that such funds have
been placed in escrow,  the Servicer is authorized to give, as  attorney-in-fact
for the Trustee and the mortgagee  under the Mortgage which secured the Note, an
instrument  of  satisfaction  (or  assignment  of  Mortgage  without   recourse)
regarding  the  Property   relating  to  such  Mortgage,   which  instrument  of
satisfaction or assignment, as the case may be, shall be delivered to the Person
or Persons  entitled  thereto  against  receipt  therefor of payment in full, it
being  understood  and agreed that no expense  incurred in connection  with such
instrument  of  satisfaction  or  assignment,  as the  case  may  be,  shall  be
chargeable to the Principal and Interest Account.  In lieu of executing any such
satisfaction  or  assignment,  as the case may be, the  Servicer may prepare and
submit  to the  Trustee a  satisfaction  (or  assignment  without  recourse,  if


                                       71
<PAGE>

requested by the Person or Persons  entitled  thereto) in form for  execution by
the Trustee with all requisite  information  completed by the Servicer;  in such
event,  the  Trustee  shall  execute  and  acknowledge   such   satisfaction  or
assignment,  as the case may be, and deliver the same with the related  File, as
aforesaid.

                  (b) From time to time and as  appropriate  in the servicing of
any  Mortgage  Loan,  including,   without  limitation,   foreclosure  or  other
comparable  conversion  of a Mortgage Loan or  collection  under any  applicable
Insurance  Policy,  the  Trustee  shall  (except  in the case of the  payment or
liquidation pursuant to which the related File is released to an escrow agent or
an employee, agent or attorney of the Trustee), upon request of the Servicer and
delivery to the Trustee of a Request for  Release,  release the related  File to
the  Servicer  and shall  execute  such  documents  as shall be necessary to the
prosecution  of  any  such  proceedings,   including,   without  limitation,  an
assignment  without recourse of the related  Mortgage to the Servicer;  provided
that there shall not be released and unreturned at any one time more than 10% of
the  entire  number of Files.  The  Trustee  shall  complete  in the name of the
Trustee any endorsement in blank on any Note prior to releasing such Note to the
Servicer.  Such  receipt  shall  obligate the Servicer to return the File to the
Trustee  when the need  therefor  by the  Servicer no longer  exists  unless the
Mortgage Loan shall be liquidated in which case, upon receipt of the liquidation
information,  in physical or electronic  form,  the Request for Release shall be
released by the Trustee to the Servicer.

                  (c) The Servicer shall have the right to approve  applications
of Mortgagors for consent to (i) partial releases of Mortgages, (ii) alterations
and (iii) removal, demolition or division of properties subject to Mortgages. No
application  for approval  shall be considered by the Servicer  unless:  (x) the
provisions  of the related Note and Mortgage have been  complied  with;  (y) the
Combined  Loan-to-Value Ratio (which may, for this purpose, be determined at the
time of any such action in a manner  reasonably  acceptable  to the  Certificate
Insurer) after any release does not exceed the Combined  Loan-to-Value  Ratio as
of the Cut-Off  Date or  Subsequent  Cut-Off  Date,  as the case may be, and the
Mortgagor's   debt-to-income  ratio  after  any  release  does  not  exceed  the
debt-to-income  ratio as of the Cut-Off Date or Subsequent  Cut-Off Date, as the
case may be, and in no event exceeds the maximum debt-to-income levels under the
related Originator's underwriting guidelines for a similar credit grade borrower
and (z) the lien  priority of the related  Mortgage is not  adversely  affected.
Upon  receipt by the Trustee of an Officer's  Certificate  executed on behalf of
the  Servicer  setting  forth the  action  proposed  to be taken in respect of a
particular  Mortgage  Loan and  certifying  that the  criteria  set forth in the
immediately  preceding  sentence have been satisfied,  the Trustee shall execute
and deliver to the Servicer  the consent or partial  release so requested by the
Servicer.  A proposed  form of consent or partial  release,  as the case may be,
shall accompany any Officer's  Certificate delivered by the Servicer pursuant to
this paragraph.

                  (d) No costs associated with the procedures  described in this
Section 8.14 shall be an expense of the Trust.

                  Section 8.15. Servicing Compensation.  As compensation for its
activities hereunder, the Servicer shall be entitled to retain the amount of the
Servicing  Fee  with  respect  to  each  Mortgage  Loan.   Additional  servicing
compensation in the form of prepayment charges, release fees, bad check charges,
assumption  fees,  late  payment  charges,   prepayment  penalties,   any  other
servicing-related fees, Net Liquidation Proceeds not required to be deposited in
the Principal and Interest  Account  pursuant to Section  8.8(c)(iv) and similar
items  shall,  to the extent  collected  from  Mortgagors,  be  retained  by the
Servicer.

                  Section  8.16.  Annual  Statement  as to  Compliance.  (a) The
Servicer,  at its own  expense,  will deliver to the  Trustee,  the  Certificate
Insurer, Standard & Poor's and Moody's, on or before the last day of December of
each year,  commencing in 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'


                                       72
<PAGE>

knowledge,  based on such review, the Servicer has fulfilled all its obligations
under  this  Agreement  for such  year,  or, if there has been a default  in the
fulfillment of all such obligations,  specifying each such default known to such
officers and the nature and status  thereof  including  the steps being taken by
the Servicer to remedy such defaults.

                  (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  


                                       73
<PAGE>

         or answer seeking  reorganization,  an arrangement with creditors or an
         order for relief or seeking to take  advantage of any insolvency law or
         file an answer  admitting the material  allegations of a petition filed
         against it in any bankruptcy,  reorganization or 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 December of
         any year,  commencing in December 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 of the Servicer.  If the Trustee and the  Certificate
Insurer  conclude  that the event is the result of the latter,  the Servicer may
not


                                       75
<PAGE>

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 Fannie  Mae 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  delivery,  cash,
documents  or  records  to it or (ii)  restrictions  imposed  by any  regulatory
authority having jurisdiction over the Servicer.


                                       77
<PAGE>

                  (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.

                  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 


                                       78
<PAGE>

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));

                             (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;


                                       79
<PAGE>

                            (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;

                             (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;


                                       80
<PAGE>

                             (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.

                  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.


                                       81
<PAGE>

                  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.

                                   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 (v) 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 


                                       82
<PAGE>

of such Mortgage  Loans  (disregarding  accrued  interest) and (B) the aggregate
outstanding  Certificate  Principal  Balance,  (w) one  month's  interest on the
purchase price computed at the weighted average  Pass-Through Rate for the Class
A Certificates,  (x) any available Funds Cap Carry-Forward  Amount at such time,
(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.

                  (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)  


                                       83
<PAGE>

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  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.


                                       84
<PAGE>

                                    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.

                  (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


                                       85
<PAGE>

                           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 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.


                                       86
<PAGE>

                  (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.

                  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.


                                       87
<PAGE>

                  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.

                  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 


                                       88
<PAGE>

         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

                  (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.


                                       89
<PAGE>

                  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 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 


                                       90
<PAGE>

Company.  If no successor Trustee shall have been so appointed by the Company or
the  Owners  and shall  have  accepted  appointment  in the  manner  hereinafter
provided, any Owner may, on behalf of himself and all others similarly situated,
petition any court of competent  jurisdiction for the appointment of a successor
Trustee.  Such court may  thereupon,  after such notice,  if any, as it may deem
proper and prescribe, appoint a successor Trustee.

                  (g) The  Company  shall  give  notice  of any  removal  of the
Trustee by mailing notice of such event by registered mail, postage prepaid,  to
the Certificate Insurer and to the Owners as their names and addresses appear in
the Register.  Each notice shall  include the name of the successor  Trustee and
the address of its corporate trust office.

                  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  


                                       91
<PAGE>

withholding  under  Section  3406  of  the  Code  and  the  withholding  tax  on
distributions to foreign investors under Sections 1441 and 1442 of the Code.

                  Section 10.13.  Liability of the Trustee. The Trustee shall be
liable in accordance herewith only to the extent of the obligations specifically
imposed upon and undertaken by the Trustee  herein.  Neither the Trustee nor any
of the  directors,  officers,  employees or agents of the Trustee shall be under
any liability on any Certificate or otherwise to any Account,  the Company,  the
Servicer or any Owner for any action taken or for refraining  from the taking of
any action in good faith pursuant to this Agreement,  or for errors in judgment;
provided, however, that this provision shall not protect the Trustee or any such
Person  against  any  liability  which would  otherwise  be imposed by reason of
negligent  action,  negligent  failure to act or bad faith in the performance of
duties or by reason of reckless  disregard of obligations and duties  hereunder.
Subject to the foregoing sentence, the Trustee shall not be liable for losses on
investments  of amounts in any Account  (except for any losses on obligations on
which the bank serving as Trustee is the obligor). In addition,  the Company and
Servicer  covenant  and  agree to  indemnify  the  Trustee  and the  Certificate
Insurer,  and when the Trustee is acting as Servicer,  the Servicer,  from,  and
hold it harmless against, any and all losses,  liabilities,  damages,  claims or
expenses (including legal fees and expenses) other than those resulting from the
negligence or bad faith of the Trustee.  The Trustee and the Certificate Insurer
and any  director,  officer,  employee  or agent  thereof  may rely and shall be
protected in acting or refraining from acting in good faith on any  certificate,
notice or other document of any kind prima facie properly executed and submitted
by  the  Authorized  Officer  of  any  Person  respecting  any  matters  arising
hereunder.  Provisions of this Section 10.13 shall  survive the  termination  of
this Agreement.

                  Section 10.14.  Appointment of Co-Trustee or Separate Trustee.
Notwithstanding  any other  provisions of this  Agreement,  at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Estate or Property may at the time be located, the Servicer and the
Trustee  acting  jointly  shall have the power and shall execute and deliver all
instruments  to appoint  one or more  Persons  approved  by the  Trustee and the
Certificate  Insurer  to act as  co-Trustee  or  co-Trustees,  jointly  with the
Trustee,  of all or any part of the Trust Estate or separate Trustee or separate
Trustees of any part of the Trust  Estate and to vest in such Person or Persons,
in such  capacity  and for the  benefit of the  Owners,  such title to the Trust
Estate,  or any part  thereof,  and,  subject  to the other  provisions  of this
Section  10.14,  such  powers,  duties,  obligations,  rights  and trusts as the
Servicer and the Trustee may consider  necessary or  desirable.  If the Servicer
shall not have joined in such appointment within 15 days after the receipt by it
of a request so to do, or in the case any event indicated in Sections 8.20(a) or
8.20(b) shall have occurred and be continuing,  the Trustee alone shall have the
power to make such  appointment  (with the  written  consent of the  Certificate
Insurer).  No co-Trustee or separate Trustee hereunder shall be required to meet
the terms of eligibility as a successor Trustee under Section 10.8 and no notice
to Owner of the  appointment  of any  co-Trustee  or separate  Trustee  shall be
required under Section 10.8.

                  Every  separate  Trustee and co-Trustee  shall,  to the extent
permitted,  be  appointed  and  act  subject  to the  following  provisions  and
conditions:

                     (i) All rights, powers, duties and obligations conferred or
         imposed  upon  the  Trustee  shall be  conferred  or  imposed  upon and
         exercised  or  performed  by the Trustee and such  separate  Trustee or
         co-Trustee  jointly (it being  understood that such separate Trustee or
         co- Trustee is not  authorized  to act  separately  without the Trustee
         joining  in such act),  except to the extent  that under any law of any
         jurisdiction  in which any  particular  act or acts are to be performed
         (whether  as  Trustee   hereunder  or  as  successor  to  the  Servicer
         hereunder),  the Trustee shall be incompetent or unqualified to perform
         such act or acts,  in which  event  such  rights,  powers,  duties  and
         obligations  (including the holding of title to the Trust Estate or any
         portion  thereof  in any  such  jurisdiction)  shall be  exercised  


                                       92
<PAGE>

         and performed singly by such separate Trustee or co-Trustee, but solely
         at the direction of the Trustee;

                    (ii) No co-Trustee hereunder shall be held personally liable
         by reason of any act or omission of any other co-Trustee hereunder; and

                   (iii) The Servicer and the Trustee  acting jointly may at any
         time  accept  the  resignation  of or remove  any  separate  Trustee or
         co-Trustee.

                  Any  notice,  request or other  writing  given to the  Trustee
shall be deemed to have been  given to each of the then  separate  Trustees  and
co-Trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate  Trustee or co-Trustee shall refer to this Agreement and
the conditions of this Section 10.14. Each separate Trustee and co-Trustee, upon
its  acceptance  of the trusts  conferred,  shall be vested  with the estates or
property  specified in its  instrument of  appointment,  either jointly with the
Trustee or separately, as may be provided therein, subject to all the provisions
of this  Agreement,  specifically  including  every  provision of this Agreement
relating to the conduct of,  affecting the liability of or affording  protection
to the Trustee. Every such instrument shall be filed with the Trustee and a copy
thereof given to the Servicer.

                  Any  separate   Trustee  or  co-Trustee   may,  at  any  time,
constitute  the  Trustee,  its agent or  attorney-in-fact,  with full  power and
authority, to the extent not prohibited by law, to do any lawful act under or in
respect of this Agreement on its behalf and in its name. If any separate Trustee
or co- Trustee shall die, become incapable of acting,  resign or be removed, all
of its  estates,  properties,  rights,  remedies and trusts shall vest in and be
exercised  by  the  Trustee,  to  the  extent  permitted  by  law,  without  the
appointment of a new or successor Trustee.

                  The  Trustee  shall  give  to  Moody's,  the  Company  and the
Certificate  Insurer  notice of the  appointment  of any  Co-Trustee or separate
Trustee.

                  Section 10.15 Reserved.

                                   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;


                                       93
<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 an officer 


                                       94
<PAGE>

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.


                                       95
<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  tax  matters  addressed  to  the
Certificate  Insurer and the Trustee that there is or will be no adverse  effect
as a result of such


                                       96
<PAGE>

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.  First Alliance Residual Holding Company, as
Tax Matters Person  appointed  pursuant to Section 11.17 hereof,  shall sign all
tax  information  returns filed pursuant to this Section 11.15.  The Tax Matters
Person shall provide information necessary for the computation of tax imposed on
the transfer of a Class R Certificate to a Disqualified  Organization,  an agent
of a Disqualified  Organization or a pass-through entity in which a Disqualified
Organization  is the record 


                                       97
<PAGE>

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  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.


                                       98
<PAGE>

                  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 First Alliance Residual Holding Company as long as
it owns a Class R Certificate  or, if First Alliance  Residual  Holding  Company
does not own a Class R  Certificate,  may be any other entity  selected by First
Alliance Residual Holding 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:


                                       99
<PAGE>

         The Trustee:               The Bank of New York
                                    101 Barclay Street
                                    New York, New York  10286
                                    Attention:  Structured Finance/MBS
                                    Tel:  (212) 815-2297
                                    Fax:  (212) 815-5309

         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 
                                               Mortgage Loan Trust 1997-4)
                                    Tel:  (914) 765-3781
                                    Fax:  (914) 765-3810

         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, Asset-Backed Finance
                                    Tel:  (212) 778-1000
                                    Fax:  (212) 778-5099


                                      100
<PAGE>

                                    First Union Capital Markets Corp.
                                    One First Union Center
                                    Charlotte, North Carolina  28288-0166
                                    Attention:  Director, Asset-Backed Finance
                                    Tel:  (704)
                                    Fax:  (704)


                                      101
<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, CFO

                                       FIRST ALLIANCE MORTGAGE COMPANY,
                                         as Servicer

                                       By: /s/ Mark Mason
                                           ------------------------------------
                                           Name:  Mark Mason
                                           Title: Executive Vice President, CFO

                                       THE BANK OF NEW YORK,
                                         as Trustee

                                       By: /s/ Franklin B. Austin
                                           ------------------------------------
                                           Name:  Franklin B. Austin
                                           Title: Assistant Vice President


<PAGE>

                         CERTIFICATE OF ACKNOWLEDGMENT

STATE OF NEW YORK             )
                              )  ss.:
COUNTY OF NEW YORK            )

         On the 22nd day of December,  1997, before me, personally came Franklin
B. Austin,  to me known,  who being by me duly sworn did depose and say that his
office is located at 450 W. 33rd St., New York, NY; that he is an Assistant Vice
President of The Bank of New York,  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/  Marilyn D. Austin
- - --------------------------
         Notary Public


<PAGE>

STATE OF CALIFORNIA           )
                              )  ss.:
COUNTY OF ORANGE              )

                  On the 22nd day of December, 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 he  executed  the  same in his
authorized capacity,  and that by his signature on the instrument the person, or
the entity upon behalf of which the person acted, executed the instrument.

                  WITNESS my hand and official seal.

                                                                 [NOTARIAL SEAL]

/s/ Micheyle D. Grillo
- - --------------------------
         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
1997-4,  as the  "Purchaser",  pursuant to the Pooling and  Servicing  Agreement
dated as of December 1, 1997, (the "Pooling and Servicing  Agreement") among the
Company, the Servicer, and The Bank of New York, 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 December 1, 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  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 BANK OF NEW YORK
COMPANY, as the Company                as Trustee for First Alliance Mortgage
                                       Loan Trust 1997-4                     
                                        
By: /s/ Mark Mason                     By: /s/ Franklin B. Austin 
- - -----------------------------------    -----------------------------------------
    Name:  Mark Mason                      Name:  Franklin B. Austin      
    Title: Executive Vice President        Title: Assistant Vice President
                                                
                                                

FIRST ALLIANCE MORTGAGE                Dated: December 31, 1997
COMPANY, as Servicer                                         
By: /s/ Mark Mason
- - -----------------------------------
    Name:  Mark Mason
    Title: Executive Vice President

<PAGE>

                                   EXHIBIT B
                        LOAN SCHEDULE - GROUP 1 (FIXED)

<TABLE>
<CAPTION>

  Loan                                                        Lien   Cut-Off  Current Current   Mat    Pmt Prop Occup Appraised Orig
 Number   Property Address           City             ST  Zip  Pos   Balance    Rate    Pmt     Date  Type Type  Type   Value   Type
- - ------------------------------------------------------------------------------------------------------------------------------------
<C>     <S>                        <C>                <C> <C>  <C> <C>         <C>     <C>    <C>       <C>  <C>   <C> <C>       <C>
 304358 12223 224TH STREET         HAWAIIAN GARDENS   CA 90716  1   55,387.00   9.90   591.81  1/1/13   A    F     I   135,000    F
 304371 1207 WEST 58TH PLACE       LOS ANGELES        CA 90044  1   63,960.00   9.45   535.48  1/1/28   A    S     P   115,000    F
 304378 1972 EAST 112TH STREET     LOS ANGELES        CA 90059  1   44,850.00   8.99   360.55  2/1/28   A    S     P   110,000    F
 304382 19609 EDDINGTON DRIVE      CARSON             CA 90746  1  100,093.00  10.15   889.50  2/1/28   A    S     P   184,000    F
 304389 425 EAST 43RD PLACE        LOS ANGELES        CA 90011  1   54,111.00   8.99   435.00  2/1/28   A    S     P   123,000    F
 405614 1555 VAN DYKE AVE          SAN FRANCISCO      CA 94124  1   69,605.00   9.75   598.01  2/1/28   A    S     I   130,000    F
 405621 5624 HIGHLAND AVENUE       RICHMOND           CA 94804  1   28,745.00   9.40   239.61  2/1/28   A    S     P   145,000    F
 405623 424 TREGASKIS AVENUE       VALLEJO            CA 94591  1   87,015.00   8.99   699.52  2/1/28   A    S     P   130,000    F
 405626 279 TOPEKA AVE             SAN FRANCISCO      CA 94124  1  136,490.00   9.95 1,192.76  2/1/28   A    S     P   190,000    F
 505589 3841 CRESTVIEW ROAD        CULVER CITY        CA 90232  1  124,290.00   8.99   999.17  2/1/28   A    S     P   245,000    F
 505592 2505 SELROSE LANE          SANTA BARBARA      CA 93109  1  182,165.00   9.25 1,498.63  2/1/28   A    S     P   315,000    F
 505593 17200 HORACE ST.           GRANADA HILLS AREA CA 91344  1   94,795.00   8.99   762.06  2/1/28   A    S     P   146,000    F
 505600 7385 DARNOCH WAY (Canoga 
          Park area)               LOS ANGELES        CA 91307  1   70,445.00   8.99   566.31  2/1/28   A    S     P   275,000    F
 505601 6023 COMEY AVE             LOS ANGELES        CA 90034  1   61,038.00   9.99   535.20  2/1/28   A    S     P   146,000    F
 701504 1071 LARK ROAD             WRIGHTWOOD         CA 92397  2    6,299.61  14.95   409.73  5/1/99   A    S     P    77,000    F
 707224 17010 EAST ORKNEY STREET   AZUSA AREA         CA 91702  1   55,911.00   9.99   490.25  2/1/28   A    S     P   135,000    F
 707228 2236 FELBERG AVENUE,DUARTE
          AREA                     LOS ANGELES COUNTY CA 91010  1   37,077.00  10.15   329.49  2/1/28   A    S     P   130,000    F
 707236 2553 BARTLETT AVENUE       ROSEMEAD           CA 91770  1   76,919.00   8.99   618.35  2/1/28   A    S     P   130,000    F
 806470 118 MEIDL AVE.,            WATSONVILLE        CA 95076  1  107,990.00  10.90 1,020.26  2/1/28   A    S     P   163,000    F
 806476 2348 THOMPSON PL.          SANTA CLARA        CA 95050  1   37,344.00   9.90   324.96  2/1/28   A    S     P   243,000    F
 806479 582 CRYSTALBERRY TERRACE   SAN JOSE           CA 95129  1   40,199.00   9.40   417.35  2/1/13   A    P     P   228,000    F
 806481 3304 MT MCKINLEY DR        SAN JOSE           CA 95127  1  129,406.00   9.40 1,197.80  2/1/18   A    S     P   218,000    F
1301552 1136 OXFORD RD. N.E.       ATLANTA            GA 30306  1  267,969.00   8.99 2,154.21  2/1/28   A    S     P   361,000    F
1301560 1113 BROOK AVE.            MARIETTA           GA 30062  1   36,340.00   9.99   318.64  2/1/28   A    S     P    73,000    F
1602686 10636 RUSTIC RD S          SEATTLE            WA 98178  1   99,209.00   9.25   816.17  2/1/28   A    S     P   148,000    F
1602692 1106 32ND AVE EAST         SEATTLE            WA 98112  1   56,194.00  10.49   513.61  2/1/28   A    S     P    95,000    F
1602697 8213 118TH AVE SE          RENTON             WA 98056  1   22,198.00   9.25   228.46  1/1/13   A    S     P   140,000    F
1602699 17830 33RD AVE NE          SEATTLE            WA 98155  1  109,789.00   8.99   882.60  1/1/28   A    S     P   222,000    F
1602700 517 PAMELA DR SE           OLYMPIA            WA 98503  1   32,808.00   8.99   332.57  2/1/13   A    S     P   100,000    F
1602705 229 DEL MONTE AVE          FIRCREST           WA 98466  1   79,235.00   9.95   692.42  2/1/28   A    S     P   119,000    F
1602706 311 21ST AVE               SEATTLE            WA 98122  1  120,695.00   9.95 1,054.73  1/1/28   A    S     P   161,000    F
1602709 17237 SE 262ND ST          KENT               WA 98042  1   53,762.00   8.99   432.19  1/1/28   A    S     P   117,000    F
1602711 3524 E. DENNY WAY          SEATTLE            WA 98122  1  128,251.00   9.69 1,096.23  1/1/28   A    S     P   178,000    F
1702941 582 SOUTH GRANT STREET     DENVER             CO 80209  1  105,990.00   9.40   883.50  2/1/28   A    S     P   180,000    F
1702953 3055 KEARNEY STREET        DENVER             CO 80207  1   71,707.00   8.89   571.30  2/1/28   A    S     P    97,000    F
1803452 9052 S CHAPPEL AVENUE      CHICAGO            IL 60617  1   58,090.00   9.40   484.22  2/1/28   A    S     P    83,000    F
1803474 5690 ALABAMA AVENUE        CLARENDON HILLS    IL 60514  1  107,240.00  10.65   993.01  2/1/28   A    S     P   165,000    F
1902021 5831 SW 50TH TERRACE       MIAMI              FL 33155  1   23,217.00   9.75   245.95 12/1/12   A    S     P   185,000    F
1902058 2020 SW 97TH AVENUE        MIAMI              FL 33165  1   47,507.00   8.99   381.91  2/1/28   A    S     P   159,000    F
1902064 7430 CENTER BAY DRIVE      NORTH BAY VILLAGE  FL 33141  1   35,005.00   9.70   299.46  2/1/28   A    S     P   145,000    F
2101313 21334 SE MAIN STREET       GRESHAM            OR 97030  1   83,314.71   7.75   605.98  4/1/26   A    S     P   121,000    F
2101869 6675 ORVILLE RD SOUTH      SALEM              OR 97306  1   50,488.00   9.99   442.70  1/1/28   A    S     P   142,000    F
2101886 33140 SE COUPLAND RD       ESTACADA           OR 97023  1   29,375.00   9.99   257.57  1/1/28   A    S     P   150,000    F
2101891 3031 NE 7TH AVE            PORTLAND           OR 97212  1   73,490.00  10.49   671.69  1/1/28   A    S     P   105,000    F
2101896 110 NE MORGAN ST           PORTLAND           OR 97211  1   55,601.00  10.15   494.11  2/1/28   A    S     P   112,000    F
2101900 2055 N WYGANT ST           PORTLAND           OR 97217  1   20,020.00  10.65   185.38  2/1/28   A    S     P   110,000    F
2101901 5525 NE 17TH AVE           PORTLAND           OR 97211  1   36,720.00   9.40   381.23  2/1/13   A    S     P    85,000    F
2101904 2051 NE 137TH AVE          PORTLAND           OR 97230  1   91,563.00   9.49   769.24  1/1/28   A    S     P   127,000    F
2500305 9301 BEECH AVENUE          BROOKLYN           OH 44144  1   64,089.00   9.65   545.92  2/1/28   A    S     P    97,000    F
2600464 3635 E HAZELWOOD ST        PHOENIX            AZ 85018  1   38,898.00   9.99   341.07  2/1/28   A    S     P   100,000    F
2600465 10397 E. DESERT COVE AVE.  SCOTTSDALE         AZ 85260  1  198,912.00   9.99 2,136.30  2/1/13   A    S     P   292,000    F
2600474 1407 E DEL RIO DR          TEMPE              AZ 85282  1   82,590.00   9.99   724.18  2/1/28   A    S     P   115,000    F
2700468 7106 SOUTH 2870 EAST       SALT LAKE CITY     UT 84121  1  115,990.00   9.75   996.53  2/1/28   A    S     P   145,000    F
2700469 5674 SOUTH 2650 WEST       ROY                UT 84067  1   28,342.00   9.40   262.34  2/1/18   A    S     P    97,000    F
2900708 3937 TOWNSHIP LINE RD.     COLLEGEVILLE       PA 19426  1   97,822.00   8.99   991.59  1/1/13   A    S     P   123,000    F
2900711 219 W. CHESTNUT ST.        SOUDERTON          PA 18964  1   85,390.00  10.40   774.72  1/1/28   A    S     P   122,000    F
3100644 165 CENTRAL AVE            ENGLEWOOD          NJ 07631  1   27,855.00  10.75   260.02  1/1/28   A    S     P    77,000    F
3100678 204 RICHELIEU TERR         NEWARK             NJ 07106  1   77,295.00   9.90   672.61  1/1/28   A    S     P   111,000    F
3100687 102 WOODLAWN AVE.          JERSEY CITY        NJ 07305  1   33,963.00  11.90   346.74  2/1/28   A    S     P    66,000    F
3200794 52 LONG BEACH AVENUE       ROOSEVELT          NY 11575  1   80,588.00  10.15   716.17  1/1/28   A    S     P   124,000    F
3200796 520 WEST BROADWAY          PORT JEFFERSON     NY 11777  1   91,701.00   9.90   797.97  1/1/28   A    S     P   165,000    F
3200802 39 CONE AVENUE             CENTRAL ISLIP      NY 11722  1   59,970.00   8.90   478.22  1/1/28   A    S     P   125,000    F
3200806 24 S. 12TH ST              NEW HYDE PARK      NY 11040  1  115,924.00   9.65   987.46  1/1/28   A    S     P   225,000    F
3200814 167 LAWRENCE STREET        UNIONDALE          NY 11553  1   99,990.00   9.40   833.48  1/1/28   A    S     P   148,000    F
3200825 11 PILGRIM LANE            WESTBURY           NY 11590  1  119,697.00   9.40   997.76  2/1/28   A    S     P   160,000    F
3200828 352 GIBBS POND ROAD        NESCONSET          NY 11767  1   66,850.00  10.40   606.51  2/1/28   A    S     P   134,000    F
3200849 169 SCOOTER LANE           HICKSVILLE         NY 11801  1   35,531.00   9.40   296.18  2/1/28   A    S     P   158,000    F
3300388 649 BRADFORD STREET        BROOKLYN           NY 11207  1   81,895.00   9.40   682.65  1/1/28   A    F     P   175,000    F
3300393 492 HANCOCK STREET         BROOKLYN           NY 11233  1   91,758.00  11.15   884.25  1/1/28   A    F     P   163,000    F
3300401 829 MAPLE STREET           BROOKLYN           NY 11203  1   88,368.00   9.40   736.61  1/1/28   A    F     P   171,000    F
3300409 3403  AVENUE  D            BROOKLYN           NY 11203  1  131,240.00   9.40 1,093.97  2/1/28   A    F     P   175,000    F
3300429 38-02 LITTLE NECK PARKWAY  LITTLE NECK        NY 11363  1   64,372.00   9.40   536.58  2/1/28   A    S     P   130,000    F
3300434 87-12 88 STREET            WOODHAVEN          NY 11421  1   85,317.00   8.80   674.24  2/1/28   A    F     P   172,000    F
3300438 2821 BRIGHTON 7TH ST       BROOKLYN           NY 11235  1   43,600.00   9.40   452.65  2/1/13   A    F     P   165,000    F
3300445 1735 66TH STREET           BROOKLYN           NY 11204  1  137,231.00   9.40 1,143.91  2/1/28   A    F     P   240,000    F
3400311 8 RACHEL TERRACE           PISCATAWAY         NJ 08854  1   41,755.00   9.20   428.49  1/1/13   A    S     P   116,000    F
3400316 737-39 HUNTINGTON AVE      PLAINFIELD         NJ 07060  1   87,490.00  11.49   865.74  2/1/28   A    S     P   125,000    F
3400322 1991 AMWELL ROAD           SOMERSET           NJ 08873  1   41,950.00  11.99   431.18  2/1/28   A    S     P   162,000    F
3500236 200 HUNNEWELL STREET       NEEDHAM            MA 02194  1  142,618.00   9.49 1,198.17  1/1/28   A    S     P   240,000    F
3500240 918 SUMNER STREET          STOUGHTON          MA 02072  1  106,590.00   9.54   899.38  2/1/28   A    S     P   168,000    F
3600161 14100  DUB   DRIVE         LAUREL             MD 20708  1   46,822.00   9.65   398.84  1/1/28   A    S     P   140,000    F
</TABLE>


                                     Page 1
<PAGE>

                                   EXHIBIT B
                        LOAN SCHEDULE - GROUP 1 (FIXED)

<TABLE>
<CAPTION>

  Loan                                                        Lien   Cut-Off  Current Current   Mat    Pmt Prop Occup Appraised Orig
 Number   Property Address           City             ST  Zip  Pos   Balance    Rate    Pmt     Date  Type Type  Type   Value   Type
- - ------------------------------------------------------------------------------------------------------------------------------------
<C>     <S>                        <C>                <C> <C>  <C> <C>         <C>     <C>    <C>       <C>  <C>   <C> <C>       <C>
3600166 522  SOMERSET  PLACE    NW WASHINGTON         DC 20011  1   34,324.00  10.90   324.28  2/1/28   A    S     P   105,000    F
3600171 1015  EAST  WEST  HIGHWAY  TAKOMA  PARK       MD 20912  1   57,066.00   8.25   699.93  2/1/08   A    S     P   126,000    F
3800151 651 IRVING ST  NW          WASHINGTON         DC 20010  1   83,288.00   9.90   724.76  1/1/28   A    S     P   119,000    F
3800169 1281 DELAWARE AVE SW #70   WASHINGTON         DC 20024  1   40,366.00  10.90   381.37  2/1/28   A    C     P   111,000    F
3900073 7910 BON AIR RD            BALTIMORE          MD 21234  1   60,716.00   9.68   518.53  1/1/28   A    S     P    98,000    F
3900075 176 INLET DRIVE            PASADENA           MD 21122  1   66,391.00   9.49   618.42  2/1/18   A    S     P   129,000    F
3900101 140 SIPPLE AVE.            BALTIMORE          MD 21236  1   67,446.00   9.40   562.21  2/1/28   A    S     P    90,000    F
3900102 1701 PINEWOOD DR           BALTIMORE          MD 21222  1   57,102.00  11.49   565.04  2/1/28   A    S     P    84,000    F
3900108 2913 PAPER MILL RD         PHOENIX            MD 21131  1  127,490.00   9.60 1,081.32  2/1/28   A    S     P   170,000    F
3900127 7898 CHALICE CT.           SEVERN             MD 21144  1   61,289.00   9.65   522.07  2/1/28   A    S     P   136,000    F
3900135 2214  SPRING LAKE DR       TIMONIUM           MD 21093  1   62,224.00   9.90   541.47  2/1/28   A    S     P   207,000    F
4400006 2119 CLIFF HILL LANE       EAGAN              MN 55122  1   76,979.00  10.40   846.16  2/1/13   A    S     P   110,000    F
4400008 1485 PRAIRIELAND AVENUE    MAPLE PLAIN        MN 55359  1   48,152.00   9.40   499.91  2/1/13   A    S     P   132,000    F
4400021 1952 203 RD AVENUE NW      CEDAR              MN 55011  1   74,085.00   9.99   795.67  2/1/13   A    S     P   100,000    F
4400024 23915 SEELYE BROOK 
          DRIVE NW                 ST. FRANCIS        MN 55070  1   24,806.00   9.90   265.05  2/1/13   A    S     P    95,000    F
4400027 8323 CREDIT RIVER
          BOULEVARD                PRIOR LAKE         MN 55372  1  186,364.00   9.99 1,634.10  2/1/28   A    S     P   309,000    F
8302311 18127 132ND PLACE 
          SOUTH EAST               SNOHOMISH          WA 98290  1  101,500.00   8.25   762.54 12/1/27   A    S     P   145,000    C
8302383 10278 COLD HARBOR AVE      CUPERTINO          CA 95014  1  282,000.00   8.25 2,118.57 12/1/27   A    S     P   453,000    C
8302405 8839 BRADFORD STREET       PHILADELPHIA       PA 19115  1   49,657.31   8.25   485.07 12/1/12   A    S     P    82,000    C
8302422 520 W. ELLET STREET        PHILADELPHIA       PA 19119  1   73,500.00   8.75   578.22 12/1/27   A    S     P   105,000    C
8302430 21040 N. 21ST STREET       BARRINGTON         IL 60010  1   79,000.00   8.99   635.08 12/1/27   A    S     P   147,000    C
8302459 6719 S. 1620 E.            SALT LAKE CITY     UT 84121  1  106,500.00   8.99   856.16  1/1/28   A    S     P   142,000    C
8302504 5399 GANTZFIELD COURT      CINCINNATI         OH 45241  1  119,000.00   8.25   894.01  1/1/28   A    P     P   170,000    C
8900653 14717 EAST 12TH AVENUE     VERADALE           WA 99037  1   27,854.75   9.25   288.18 10/1/12   A    S     P    84,000    C
8900654 2623 NORTH ST. LOUIS 
          AVENUE                   CHICAGO            IL 60647  1   49,955.58  10.75   466.75 10/1/27   A    S     P    92,000    C
8900655 10021 LINCOLN VILLAGE 
          DRIVE                    SACRAMENTO         CA 95827  1   44,957.84   9.75   386.62 10/1/27   A    S     P    87,000    C
8900656 4035 EAST PAULINE STREET   COMPTON AREA       CA 90221  1   91,898.89   8.99   739.60 10/1/27   A    S     P   160,000    C
8900658 14518 SOUTH GIBSON AVENUE  COMPTON            CA 90221  1   67,675.56   8.99   544.65 10/1/27   A    S     P   123,500    C
8900659 6901 SW 2ND STREET         PEMBROKE PINES     FL 33024  1   61,658.20  11.49   611.53 10/1/27   A    S     P   103,000    C
8900660 6015 LONG STREET           LOS ANGELES        CA 90043  1   49,936.00   8.25   375.64 10/1/27   A    S     P   149,000    C
8900661 4847 WEST 140TH STREET     HAWTHORNE AREA     CA 90250  1   64,924.93   8.75   511.36 10/1/27   A    S     P   150,000    C
8900662 15970 WEST ELLENDALE       DALLAS             OR 97338  1   84,889.43  10.25   761.69 10/1/27   A    S     P   170,000    C
8900665 171 PEARL STREET           PATERSON           NJ 07544  1   47,973.47  14.00   568.74 3/21/12   A    F     P    85,000    C
8900666 708 EAST 24TH STREET       PATERSON           NJ 07504  1   57,444.50  10.40   521.69 10/6/12   A    S     P   100,000    C
8900669 206-02 EMILY ROAD UNIT 36L BAYSIDE            NY 11360  1   58,782.85  14.99   743.03 10/2/27   A    C     P   150,000    C
8900670 8600 BOTLEY DRIVE          FORT WASHINGTON    MD 20744  1   79,297.90  11.25   921.88  7/2/12   A    S     P   168,500    C
8900671 6975 WINKFIELD PLACE       COLLEGE PARK       GA 30349  1   48,770.76  12.99   619.02 10/1/12   A    S     P    89,000    C
8900672 687 CENTERWOOD STREET      NORTH BABYLON      NY 11703  1   67,692.58  13.25   765.53 9/16/27   A    S     P   130,000    C
8900673 10 NORTHWOOD DRIVE         PITTSTOWN          NJ 08867  1   99,321.69  10.50   998.38 9/30/17   A    S     P   260,000    C
8900674 26 EAST LINCOLN AVENUE     ROSELLE PARK       NJ 07204  1   59,961.46  11.50   594.18 9/30/27   A    S     P   153,000    C
8900675 181 GIBSON AVENUE          BRENTWOOD          NY 11717  1   56,487.25  11.50   801.40 10/3/07   A    S     P   134,000    C
8900676 13 PINE RIDGE DRIVE        BRANCHBURG TWP     NJ 08876  1  149,757.42   9.10 1,217.75 9/29/27   A    S     P   250,000    C
8900677 917 WILLOUGHBY AVENUE      BROOKLYN           NY 11221  1   79,953.87  11.99   822.28 10/3/27   A    F     P   180,000    C
8900679 7 NEW JERSEY AVENUE        BELLPORT           NY 11713  1   39,835.98  11.80   474.94 10/7/12   A    S     P   124,000    C
8900680 88-25 90TH STREET          WOODHAVEN          NY 11421  1  123,361.97  11.25 1,295.84 10/3/17   A    S     P   190,000    C
8900681 77 SKYLINE VIEW            FRONT ROYAL        VA 22630  1  103,693.41   9.25   952.51  9/4/17   A    S     P   240,000    C
8900683 402 S. YALE                VILLA PARK         IL 60181  1   49,148.56   8.50   492.37  9/4/12   A    S     P   186,000    C
8900684 19 HIGH STREET             WAYNE              NJ 07470  1  124,726.94  11.99 1,284.81 9/30/27   A    S     P   218,000    C
8900688 148 YORK AVENUE            STATEN ISLAND      NY 10301  1   96,733.11  11.50   962.56 10/18/26  A    S     P   130,000    C
8900702 127 ELMORE AVENUE          ENGLEWOOD          NJ 07631  1   61,985.79  12.99   685.36 11/1/27   A    S     P   136,000    C
8900703 823 MADRID AVENUE          TORRANCE           CA 90501  1   64,978.06  11.25   631.32 11/1/27   A    S     I   231,000    C
8900704 3739 WEST 111TH STREET     INGLEWOOD          CA 90303  1   49,984.02  11.50   495.15 11/1/27   A    S     I    90,000    C
8900705 231 SOUTH NINTH STREET     CONNELLSVILLE      PA 15425  1   33,526.10  11.00   381.90 11/1/12   A    S     S    72,500    C
8900706 9941 SOUTH BENSLEY AVENUE  CHICAGO            IL 60617  1   39,905.68  10.25   435.99 11/1/12   A    S     P    81,000    C
8900708 23 CHARLES STREET          JERSEY CITY        NJ 07307  1  103,885.72   8.99   836.06 10/1/27   A    F     P   200,000    C
8900710 576 MOHAWK ROAD            WEST HEMSTEAD      NY 11552  1   74,588.10   9.99   657.63 10/20/27  A    S     P   259,000    C
8900711 211 OCEAN AVENUE           BROOKLYN           NY 11225  1   34,834.25  10.25   381.48 10/8/12   A    F     P   227,000    C
8900712 9 BROOKVALE LANE           LAKE GROVE         NY 11755  1   49,746.44   9.50   522.11 10/8/12   A    S     P   204,000    C
8900713 826 PUTNAM AVENUE          BROOKLYN           NY 11221  1   69,919.02  10.99   722.06 10/21/17  A    F     P   210,000    C
8900714 909 GREENE AVENUE          BROOKLYN           NY 11221  1   22,967.69   9.50   214.39 10/1/17   A    F     P   183,000    C
8900715 153-28 118TH AVENUE        JAMAICA            NY 11434  1   41,480.87  12.99   458.75 9/22/27   A    S     I    90,000    C
8900716 31 HARMON DRIVE            LARCHMONT DRIVE    NY 10538  2   49,673.16  10.50   552.70 10/6/12   A    S     P   250,000    C
8900717 115 EAST 52ND STREET       BROOKLYN           NY 11203  1   59,946.58   9.99   526.10 9/24/27   A    F     P   200,000    C
8900720 111-29 172ND STREET        JAMAICA            NY 11433  1   71,436.33   9.99   626.94 10/6/27   A    F     P   170,000    C
8900721 93 ASTER COURT             BROOKLYN           NY 11229  2   49,854.42   9.25   457.93 10/23/17  A    F     P   210,000    C
8900722 2479 RUGBY STREET          EAST MEADOW        NY 11554  1   64,953.33  10.99   618.52 10/1/27   A    S     P   160,000    C
8900723 94 BEAVER RUN ROAD         OTTSVILLE          PA 18942  1   54,726.10   9.70   580.98 10/3/12   A    S     I   255,000    C
8900793 6120 TENNYSON STREET       ARVADA             CO 80003  1   89,062.63  10.25   798.43 11/1/27   A    S     P   155,000    C
8900801 974 CAPSTAN DRIVE          LACEY TWP          NJ 08734  1  114,933.96  11.75 1,361.76 10/14/12  A    S     S   220,000    C
- - ------------------------------------------------------------------------------------------------------------------------------------
TOTAL FIXED RATE LOANS             150                          11,300,643.78
</TABLE>


                                     Page 2
<PAGE>

                                   EXHIBIT B
                        LOAN SCHEDULE - GROUP 1 (FIXED)

<TABLE>
<CAPTION>

 Loan                                                         Lien   Cut-Off  Current Current  Mat    Pmt  Prop Occup Appraised Orig
Number    Property Address           City             ST  Zip Pos    Balance    Rate    Pmt    Date   Type Type Type    Value   Type
- - ------------------------------------------------------------------------------------------------------------------------------------
<C>     <S>                        <C>                <C> <C>  <C> <C>         <C>     <C>    <C>       <C>  <C>   <C> <C>       <C>
 304381 3052 MARWICK AVENUE        LONG BEACH         CA 90808  1  106,574.00  10.50   974.87 2/1/28    A    S     P   176,000    F
 405617 515 FOERSTER STREET        SAN FRANCISCO      CA 94127  1  138,037.00   7.25   941.66 2/1/28    A    S     P   215,000    F
 405618 1241 BIRCH AVENUE          SO. SAN FRANCISCO  CA 94080  1   60,804.00   8.75   478.35 2/1/28    A    S     P   228,000    F
 405619 148 ORIOLE COURT           HERCULES           CA 94547  1  161,236.00   7.65 1,143.99 2/1/28    A    S     P   210,000    F
 505588 728 COLDBROOK PLACE        SIMI VALLEY        CA 93065  1  233,990.00   8.99 1,881.05 2/1/28    A    S     P   325,000    F
 505590 6239 ANASTASIA STREET      SIMI VALLEY        CA 93063  1  140,990.00   7.99 1,033.55 2/1/28    A    S     P   188,000    F
 707222 1342 HEATHDALE AVENUE      COVINA             CA 91722  1   56,205.00   9.75   482.89 2/1/28    A    S     P   145,000    F
 707231 15318 YORBA AVENUE         CHINO HILLS        CA 91709  1  103,990.00   8.49   798.86 2/1/28    A    S     P   160,000    F
 707235 1208 WEST SHORB STREET     ALHAMBRA           CA 91803  1  116,240.00   7.65   824.74 2/1/28    A    S     P   155,000    F
 806464 1541 PETERSEN AVE          SAN JOSE           CA 95129  1  232,550.00   7.25 1,586.40 2/1/28    A    S     P   375,000    F
 806471 653 BRENDA LEE DRIVE       SAN JOSE           CA 95123  1  239,419.00   7.65 1,698.71 2/1/28    A    S     P   327,000    F
 806475 3179 PERCIVALE DR          SAN JOSE           CA 95127  1   90,700.00   8.49   696.76 2/1/28    A    S     P   209,000    F
 806477 1300 ANTWERP LN            SAN JOSE           CA 95118  1  132,427.00   7.75   948.72 2/1/28    A    S     P   236,000    F
 806485 25 VIA MESA                SAN JOSE           CA 95139  1  129,681.00   9.99 1,137.09 2/1/28    A    S     P   230,000    F
 806491 908 FARIS DR               SAN JOSE           CA 95111  1  143,129.00   8.25 1,075.28 2/1/28    A    S     P   217,000    F
1301557 2629 HENDERSON RD.         TUCKER             GA 30084  1   30,270.00   7.99   253.00 2/1/18    A    S     P    60,000    F
1602688 7511 23RD ST W             UNIVERSITY PLACE   WA 98466  1   37,643.00   9.49   392.85 2/1/13    A    S     P   110,000    F
1602689 22621 23RD PL W            BRIER              WA 98036  1   96,697.00   7.75   910.19 2/1/13    A    S     P   151,000    F
1602690 17712 SE 332ND PL          AUBURN             WA 98092  1   79,790.00   8.40   607.87 2/1/28    A    S     P   114,000    F
1602691 23572  27TH PL W           BRIER              WA 98036  1  104,236.00   9.40   868.88 2/1/28    A    S     P   149,000    F
1602698 30124 RAMSTAD RD           ARLINGTON          WA 98223  1   42,270.00   8.99   339.81 2/1/28    A    S     P   100,000    F
1602710 6821 119TH PL SE           BELLEVUE           WA 98006  1   85,428.00   7.79   614.38 2/1/28    A    S     P   203,000    F
1602715 7931 DENSMORE AVE N        SEATTLE            WA 98103  1   98,395.00   8.25   739.21 2/1/28    A    S     I   230,000    F
1602716 23028 35TH AVE SE          BOTHELL            WA 98021  1  122,105.00   8.99   981.61 2/1/28    A    S     P   204,000    F
1803419 7416 S. BENNETT AVENUE     CHICAGO            IL 60649  1   47,430.00   8.99   381.29 1/1/28    A    S     P    76,000    F
1803440 8330 S. MICHIGAN AVENUE    CHICAGO            IL 60619  1   72,090.00   7.25   491.78 1/1/28    A    S     P   125,000    F
1803454 12755 PONDEROSA DRIVE      PALOS HEIGHTS      IL 60463  1  152,506.00   8.75 1,199.77 2/1/28    A    S     P   240,000    F
1803465 4703 WEST 89TH STREET      HOMETOWN           IL 60456  1   51,990.00   9.49   436.78 2/1/28    A    S     P    93,000    F
1803466 1145 S. 4TH STREET         AURORA             IL 60505  1   67,880.00   8.90   684.45 2/1/13    A    S     P    97,000    F
1803485 11916 S. PERRY AVENUE      CHICAGO            IL 60628  1   20,011.00   7.75   188.36 2/1/13    A    F     P    95,000    F
2101885 2200 SW FAIRVIEW AVE       DALLAS             OR 97338  1   92,890.00   9.75   798.07 1/1/28    A    S     P   215,000    F
2101906 11341 NE FREMONT CT        PORTLAND           OR 97220  1   83,239.00   7.75   596.33 2/1/28    A    S     P   111,000    F
2201757 1928 THORNWOOD AVE.        WILMETTE           IL 60091  1  124,362.00   8.99   999.75 2/1/28    A    S     P   320,000    F
2201760 94 LAKE LANE RD            FOX LAKE           IL 60020  1   59,698.00   8.84   599.83 2/1/13    A    S     P   120,000    F
2201762 1710 HIGHLAND BLVD.        HOFFMAN ESTATES    IL 60195  1   99,989.00   8.75   786.61 2/1/28    A    S     P   170,000    F
2201765 6820 N. SACRAMENTO AVE.    CHICAGO            IL 60645  1   66,590.00   7.49   465.15 2/1/28    A    P     P   115,000    F
2201769 7990 NORTHWAY DR.          HANOVER PARK       IL 60103  1   68,286.00   8.50   672.44 2/1/13    A    S     P   140,000    F
2401553 12860 S.W. 8TH COURT       DAVIE              FL 33325  1   59,923.00   8.99   481.72 1/1/28    A    P     P   160,000    F
2401557 10445 154TH ROAD NORTH     JUPITER            FL 33478  1  105,404.00   9.99   924.22 1/1/28    A    S     P   164,000    F
2401568 5850 SW 188TH AVENUE       DAVIE              FL 33332  1  108,167.00   7.75   774.92 2/1/28    A    S     P   175,000    F
2500291 3850 EAKINS ROAD           CUYAHOGA FALLS     OH 44223  1   67,998.00   8.25   510.85 2/1/28    A    S     P   131,000    F
2500299 6226 BONETA ROAD           MEDINA             OH 44256  1   65,660.00   8.49   504.40 2/1/28    A    S     P   170,000    F
2500303 565 MINER ROAD             HIGHLAND HEIGHTS   OH 44143  1   67,670.00   7.49   626.92 2/1/13    A    S     P   119,000    F
2600457 8538 E. HACKAMORE DR.      SCOTTSDALE         AZ 85255  1  204,090.00   7.99 1,496.12 2/1/28    A    S     P   314,000    F
2700384 5372 WEST PEGGY CT         WEST VALLEY CITY   UT 84120  1   71,915.08   9.25   592.24 10/1/27   A    S     P    96,000    F
2700474 4122 SOUTH 1045 EAST       SALT LAKE CITY     UT 84124  1   46,228.00   7.49   428.28 2/1/13    A    S     P   136,000    F
2700476 1073 EAST FALLBROOK WAY    SANDY              UT 84094  1  101,250.00   7.49   707.26 2/1/28    A    S     P   140,000    F
2900716 1561 YELLOW SPRINGS RD.    MALVERN            PA 19355  1  184,525.00   7.99 1,352.69 2/1/28    A    S     P   472,000    F
2900725 9186 RYERSON RD.           PHILADELPHIA       PA 19114  1   46,790.00   7.99   343.00 2/1/28    A    S     P    72,000    F
2900732 308 WALNUT ST.             JENKINTOWN         PA 19046  1   73,490.00   8.15   708.69 2/1/13    A    S     P   105,000    F
2900733 321 EAST COUNTY LINE RD.   ARDMORE            PA 19003  1   39,765.00   9.75   421.26 2/1/13    A    S     P    83,000    F
2900736 865 CORNWELLS AVE.         BENSALEM           PA 19020  1   72,790.00   8.99   585.16 2/1/28    A    S     P   112,000    F
3100680 39 SUMMIT ROAD             HAMBURG            NJ 07419  1   46,641.00  10.50   515.57 2/1/13    A    S     P   124,000    F
3100699 72 HIGHLAND AVE            GARFIELD           NJ 07026  1   84,046.00   7.99   616.11 2/1/28    A    S     P   195,000    F
3200782 294 WEST 22 STREET         DEER PARK          NY 11729  1  107,095.00   9.25   881.04 1/1/28    A    S     P   147,000    F
3200812 25 BOXWOOD LANE            HICKSVILLE         NY 11801  1   97,108.00   7.99   711.87 1/1/28    A    S     P   165,000    F
3200813 36 WACHUSETT STREET        ROCKVILLE CENTRE   NY 11570  1   76,895.00   7.75   550.89 1/1/28    A    S     P   326,000    F
3200820 27 NORTHCOTE ROAD          WESTBURY           NY 11590  1  119,709.00   8.75   941.75 2/1/28    A    S     P   206,000    F
3200844 10 PARK AVENUE             KINGS PARK         NY 11754  1   90,800.00   8.49   697.53 2/1/28    A    S     I   158,000    F
3200845 22 ALBERTSON PARKWAY       ALBERTSON          NY 11507  1   99,427.00   8.99   799.30 2/1/28    A    S     P   219,000    F
3200850 3595 ROANOKE STREET        SEAFORD            NY 11783  1   87,121.00   7.75   624.15 2/1/28    A    S     P   190,000    F
3200853 1131 GERALD STREET         UNIONDALE          NY 11553  1   77,304.00   9.75   664.16 2/1/28    A    S     P   150,000    F
3200855 51 JUDSON PLACE            ROCKVILLE CENTRE   NY 11570  1  243,565.00   8.80 1,924.83 2/1/28    A    S     P   348,000    F
3300375 111 - 25    178TH PLACE    ST ALBANS          NY 11433  1  109,990.00   7.89   798.65 12/1/27   A    S     P   164,000    F
3300394 12 CRAGMERE ROAD           SUFFERN            NY 10901  1  106,172.00   7.49   741.64 2/1/28    A    S     P   230,000    F
3300403 4761 COLDEN STREET         FLUSHING           NY 11355  1  118,193.00   7.99   866.43 1/1/28    A    F     P   184,000    F
3300411 90-18  210TH  STREET       QUEENS VILLAGE     NY 11428  1  101,390.00   9.39   844.42 2/1/28    A    S     P   169,000    F
3300412 89-20  163RD  AVENUE       HOWARD  BEACH      NY 11414  1   61,686.00   7.99   589.15 1/1/13    A    S     P   330,000    F
3300413 188-35 120TH ROAD          ST ALBANS          NY 11412  1   71,130.00   9.49   597.58 1/1/28    A    S     P   150,000    F
3300414 243 BRISTOL STREET         BROOKLYN           NY 11212  1   31,882.00  10.75   297.61 1/1/28    A    S     P   131,000    F
3300416 109  EAST  32ND  STREET    BROOKLYN           NY 11226  1  100,640.00   9.99   882.44 1/1/28    A    F     P   183,000    F
3300420 518  EAST  49TH  STREET    BROOKLYN           NY 11203  1   59,427.00   7.75   559.37 1/1/13    A    S     P   147,000    F
3300427 88-58 AUBREY AVENUE        GLENDALE           NY 11385  1  139,620.00   9.75 1,199.55 2/1/28    A    F     P   265,000    F
3300428 48 FULLER PLACE            BROOKLYN           NY 11215  1  169,389.00   8.75 1,332.58 2/1/28    A    F     P   295,000    F
3300435 206-02 EMILY ROAD          BAYSIDE            NY 11360  1   87,146.00   8.75   685.58 2/1/28    A    C     P   142,000    F
3300437 475 EVERGREEN  AVENUE      BROOKLYN           NY 11221  1   46,879.00   9.75   402.76 2/1/28    A    F     P   130,000    F
3300446 6922  16TH  AVENUE         BROOKLYN           NY 11204  1   59,530.00   7.75   426.48 2/1/28    A    F     P   198,000    F
3300451 643 JEROME STREET          BROOKLYN           NY 11207  1   67,799.00   8.49   520.84 2/1/28    A    F     P   158,000    F
</TABLE>


                                     Page 3
<PAGE>

                                   EXHIBIT B
                      LOAN SCHEDULE - GROUP 1 (ADJUSTABLE)

<TABLE>
<CAPTION>

 Loan                                                         Lien   Cut-Off  Current Current  Mat    Pmt  Prop Occup Appraised Orig
Number    Property Address           City             ST  Zip Pos    Balance    Rate    Pmt    Date   Type Type Type    Value   Type
- - ------------------------------------------------------------------------------------------------------------------------------------
<C>     <S>                        <C>                <C> <C>  <C> <C>         <C>     <C>    <C>       <C>  <C>   <C> <C>       <C>
3300459 45-62 167 STREET           FLUSHING           NY 11358  1  162,926.00   7.65 1,155.98 2/1/28    A    S     P   220,000    F
3400301 1252-54 E. 2ND ST          PLAINFIELD         NJ 07062  1   72,379.00   8.25   543.76 1/1/28    A    S     P   120,000    F
3400317 129 HAMILTON BLVD          SOUTH PLAINFIELD   NJ 07080  1   77,668.00   7.99   569.36 2/1/28    A    S     P   100,000    F
3400320 2309 ORCHARD DR            SOUTH PLAINFIELD   NJ 07080  1   99,440.00   7.25   678.36 2/1/28    A    S     P   153,000    F
3400326 44 ARTHUR AVE              CARTERET           NJ 07008  1   32,427.00   8.25   314.59 2/1/13    A    S     P    92,000    F
3400327 64 FRIEDA LANE             COLONIA                                                                                       
                                    (WOODBRIDGE TWP)  NJ 07067  1   81,000.00   8.99   651.16 2/1/28    A    S     P   137,000    F
3400329 1215-17 CLINTON PLACE      PLAINFIELD         NJ 07063  1   33,552.00   9.99   294.19 2/1/28    A    S     P    83,000    F
3400333 28 HARMAN ROAD             EDISON             NJ 08837  1  156,726.00   7.75 1,122.80 2/1/28    A    S     P   210,000    F
3400334 37 RIDGEDALE AVE           MORRISTOWN         NJ 07960  1   89,342.00   8.65   696.48 2/1/28    A    S     P   128,000    F
3400341 2 NEW DOVER RD             EAST BRUNSWICK     NJ 08816  1  148,072.00   7.49 1,371.80 2/1/13    A    S     P   290,000    F
3400348 36 APPLEMAN RD             SOMERSET           NJ 08873  1   64,384.00   8.99   517.59 2/1/28    A    S     P   153,000    F
3400350 166 VICTOR ST              SOMERSET           NJ 08873  1   68,068.00   8.99   547.20 2/1/28    A    S     P   114,000    F
3400352 216 LIBERTY STREET         FORDS                                                                                         
                                    (WOODBRIDGE TWP)  NJ 08863  1   66,475.00   7.75   476.24 2/1/28    A    S     P   105,000    F
3500223 41  TREMLETT  ST           DORCHESTER         MA 02124  1  110,485.00   8.49   848.75 1/1/28    A    S     P   170,000    F
3500237 49   CAROLINA  ST          MEDFORD            MA 02155  1   83,620.00   7.75   599.06 1/1/28    A    S     P   145,000    F
3500243 7 SUMMIT RD.               MEDFORD            MA 02155  1  119,399.00   7.99   875.28 2/1/28    A    S     P   224,000    F
3500248 6  BENTLEY  LN             CHELMSFORD         MA 01824  1   44,851.00   9.25   368.98 2/1/28    A    S     P   172,000    F
3500251 23 PINE STREET             CAMBRIDGE          MA 02139  1  140,046.00   8.99 1,125.83 2/1/28    A    F     P   225,000    F
3500255 60 RONALD DR.              TEWKSBURY          MA 01876  1   62,900.00   8.75   494.83 2/1/28    A    S     P   200,000    F
3500258 15  WINSLOW  RD            NATICK             MA 01760  1   70,735.00   8.25   531.41 2/1/28    A    S     P   145,000    F
3600156 4605  EDMONSTON  ROAD      HYATTSVILLE        MD 20781  1   88,832.00   7.45   618.09 2/1/28    A    S     P   122,000    F
3600160 4708 BANNER ST             HYATTSVILLE        MD 20781  1  100,790.00   7.95   736.05 2/1/28    A    S     P   140,000    F
3800156 6523 OLD DOMINION DR       MCLEAN             VA 22101  1  142,464.00   7.25 1,300.50 1/1/13    A    S     P   296,000    F
3800157 808 N. GARFIELD ST         ARLINGTON          VA 22201  1   52,240.00   7.99   382.95 1/1/28    A    S     P   211,000    F
3800168 4232 SOUTHERN AVE  SE      WASHINGTON         DC 20019  1   34,512.00   8.49   265.12 2/1/28    A    S     P   101,000    F
3800172 2822 JOSEPH MAKELL CT      ALEXANDRIA         VA 22306  1  104,236.00   8.80   823.75 2/1/28    A    S     P   139,000    F
3900069 8 COEN ROAD                STREET             MD 21154  1   66,275.00   9.99   581.12 1/1/28    A    S     P   152,000    F
3900079 805  DAVID DRIVE           ARNOLD             MD 21012  1  103,329.00   8.55   798.18 1/1/28    A    S     P   135,000    F
3900095 142 CIRCLE RD.             PASADENA           MD 21122  1   37,537.00   8.49   288.36 1/1/28    A    S     P   176,000    F
3900100 341 CHESTNUT HILL RD.      FOREST HILL        MD 21050  1   58,441.00   7.49   541.42 1/1/13    A    S     P   159,000    F
3900125 131 BOURBON CT             BALTIMORE          MD 21234  1   64,952.00   8.60   504.04 2/1/28    A    P     P    94,000    F
4400007 2209 EDINBROOK TERRACE     BROOKLYN PARK      MN 55444  1  116,150.00   7.40 1,070.14 1/1/13    A    S     P   155,000    F
4400015 1033 SUMTER AVENUE         GOLDEN VALLEY      MN 55426  1   92,095.00   8.35   698.36 2/1/28    A    S     P   123,000    F
4400020 2445 FLAG AVENUE SOUTH     ST. LOUIS PARK     MN 55426  1  106,389.00   8.25   799.27 2/1/28    A    S     P   133,000    F
8302322 8912 REVERE ST             PHILADELPHIA       PA 19152  1   41,476.12   8.75   326.48 11/1/27   A    S     P    83,000    C
8302330 2790 FERBER DR             COLORADO SPRINGS   CO 80916  1   39,894.20   8.99   405.47 11/1/12   A    S     P    95,000    C
8302390 1809 LA PORTE AVE          SAN JOSE           CA 95122  1   92,000.00  10.50   841.56 12/1/27   A    S     P   166,500    C
8302410 3659 SOUTH 2000 EAST       SALT LAKE CITY     UT 84109  1   78,000.00   8.25   585.99 1/1/28    A    S     P   195,000    C
8302439 10425 OWL CIRCLE           FOUNTAIN VALLEY    CA 92708  1  143,000.00   8.99 1,149.58 12/1/27   A    S     P   275,000    C
8410383 3372 MOORE STREET          LOS ANGELES        CA 90066  1  192,000.00   8.71 1,504.30 12/1/27   A    S     P   335,000    C
8410385 7 FIFTH AVENUE             MINE HILL TOWNSHIP NJ 07801  1   99,750.00   8.25   749.39 12/1/27   A    S     P   133,000    C
8410386 275 NORUMBEGA DRIVE        MONROVIA           CA 91016  1  111,000.00   7.50 1,028.98 1/1/13    A    F     P   190,000    C
8410396 20590 SOUTHWEST TILE FLAT                                                                                                
          ROAD                     BEAVERTON          OR 97007  1  162,400.00   7.50 1,135.52 1/1/28    A    S     P   235,000    C
8410402 2437 PROSPECT AVENUE       MONTROSE AREA      CA 91020  1  163,000.00   8.35 1,236.04 1/1/28    A    S     P   242,000    C
8900628 8345 S.W. 81ST LANE        MIAMI              FL 33143  1   94,885.76  10.99   903.99 10/1/27   A    S     P   219,000    C
8900629 11524 SOUTH HARVARD AVENUE CHICAGO            IL 60628  1   24,982.04  10.99   237.90 10/1/27   A    S     P    60,000    C
8900630 2 ENTRANCE COURT           YONKERS            NY 10710  1   39,971.27  10.99   380.63 10/1/27   A    S     P   190,000    C
8900633 23231 CAROLDALE AVENUE     CARSON             CA 90745  1   97,929.64  10.99   932.54 10/1/27   A    S     P   166,000    C
8900636 4247 WEST POTOMAC AVENUE   CHICAGO            IL 60651  1   34,973.52  10.75   326.72 10/1/27   A    F     P    85,000    C
8900637 13020 WEST 61ST CIRCLE     ARVADA             CO 80004  1   53,447.05   9.49   449.47 10/1/27   A    S     P   230,000    C
8900639 4731 WEST ORAIBI DRIVE     GLENDALE           AZ 85308  1   37,958.23   8.99   305.49 10/1/27   A    S     P   107,000    C
8900640 444 EAST 140TH STREET      LOS ANGELES        CA 90061  1   69,914.70   8.49   537.75 10/1/27   A    S     P   125,000    C
8900641 1936 WHITINGHAM LANE       HOFFMAN ESTATES    IL 60195  1   36,487.05  10.75   345.39 10/1/27   A    S     P    91,000    C
8900643 1443 SOUTH LINCOLN STREET  SALT LAKE CITY     UT 84105  1   83,938.30  10.99   799.32 10/1/27   A    S     P   143,000    C
8900644 4312 NORTH POST STREET     SPOKANE            WA 99205  1   19,985.63  10.99   190.32 10/1/27   A    S     P    72,000    C
8900645 5437 WILSON MILLS ROAD     HIGHLAND           OH 44143  1  149,818.31  10.99 1,427.36 10/1/27   A    S     P   300,000    C
8900648 25 OLTENDORF ROAD          STREAMWOOD         IL 60107  1   67,433.18   9.49   567.09 10/1/27   A    S     P   125,000    C
8900651 1206 LOGAN AVENUE NORTH    MINNEAPOLIS        MN 55411  1   24,947.24   8.25   187.82 10/1/27   A    S     P    65,000    C
8900652 7516 SOUTH PEORIA          CHICAGO            IL 60620  1   49,945.16   9.00   402.32 10/1/27   A    F     I    95,000    C
8900663 147 MARY STREET            ARLINGTON          MA 02174  1  171,067.25  10.50 1,573.36 9/24/27   A    S     P   285,000    C
8900689 19223 WEST CLARENDON                                                                                                     
          AVENUE                   LITCHFIELD         AZ 85340  1   29,985.24   9.50   252.26 11/1/27   A    S     S   113,000    C
8900690 120 WINESAP ROAD           CHERRY HILL        NJ 08003  1   74,965.01   9.75   644.37 11/1/27   A    S     P   130,000    C
8900691 5076 SOUTH WOODMONT STREET SALT LAKE CITY     UT 84117  1   93,218.41  10.99   887.82 11/1/27   A    S     P   156,000    C
8900693 236 OAKLAND STREET         SPRINGFIELD        MA 01108  1   51,953.79  10.00   456.34 11/1/27   A    F     I    94,000    C
8900694 3339 WEST 34TH AVENUE      DENVER             CO 80211  1   24,967.93   8.24   187.65 11/1/27   A    S     I    68,000    C
8900695 6689 SOUTH DALE PARK                                                                                                     
          CIRCLE                   WEST JORDAN        UT 84084  1  114,937.05   8.99   924.49 11/1/27   A    S     P   300,000    C
8900696 2373 KEARNEY STREET        DENVER             CO 80207  1   24,987.70   9.50   210.22 11/1/27   A    S     P   127,000    C
8900697 9531 SOUTH PRINCETON       CHICAGO            IL 60628  1   21,993.32  11.74   221.91 11/1/27   A    S     S    65,000    C
8900698 10035 SW 12TH TERRACE      MIAMI              FL 33174  1   84,969.62  10.99   808.84 11/1/27   A    S     P   145,000    C
8900699 14738 SOUTHWEST 175 STREET MIAMI              FL 33187  1   59,916.14   8.99   482.35 10/1/27   A    S     P   109,000    C
8900700 7730 SOUTH EAST END AVENUE CHICAGO            IL 60649  1   60,961.10   8.25   458.28 11/1/27   A    F     P   155,000    C
8900775 1650 MEADOWBROOK ROAD      MERRICK            NY 11566  1   89,318.36  10.99   856.42 11/1/27   A    S     P   185,000    C
8900777 490 BRADFORD STREET        BROOKLYN           NY 11207  1   99,964.26  10.99   951.57 11/1/27   A    F     P   187,000    C
8900778 6 SHEEHAN DRIVE            LAKE VILLA         IL 60046  1   84,958.10   9.49   714.11 11/1/27   A    S     P   175,000    C
8900779 9327 NORTH TRUMBULL AVENUE PORTLAND           OR 97203  1   59,978.55  10.99   570.95 11/1/27   A    S     P   115,000    C
8900780 3626 DICKWOOD ROAD         CHARLOTTESVILLE    VA 22903  1   34,986.53  10.99   333.05 11/1/27   A    S     P   124,000    C
8900781 3955 TWIN ARCH ROAD        MOUNT AIRY         MD 21771  1  133,952.11  10.99 1,275.11 11/1/27   A    S     P   260,000    C
8900782 315 COLUMBIA PLACE         BROOMALL           PA 19008  1   95,965.69  10.99   913.51 11/1/27   A    S     P   192,000    C
8900783 6 WALNUT CREEK LANE        OSWEGO             IL 60543  1   72,964.09   9.50   613.83 11/1/27   A    S     P   160,000    C
</TABLE>


                                     Page 4
<PAGE>

                                   EXHIBIT B
                      LOAN SCHEDULE - GROUP 1 (ADJUSTABLE)

<TABLE>
<CAPTION>

 Loan                                                         Lien   Cut-Off  Current Current  Mat    Pmt  Prop Occup Appraised Orig
Number    Property Address           City             ST  Zip Pos    Balance    Rate    Pmt    Date   Type Type Type    Value   Type
- - ------------------------------------------------------------------------------------------------------------------------------------
<C>     <S>                        <C>                <C> <C>  <C> <C>         <C>     <C>    <C>       <C>  <C>   <C> <C>       <C>
8900784 26 OAK HILL DRIVE          NORTH BRANFORD     CT 06471  1   29,986.00   9.75   257.75 11/1/27   A    S     P   132,000    C
8900785 8462 MAIN AVENUE           PASSADENA          MD 21122  1   24,991.06  10.99   237.90 11/1/27   A    S     P   136,000    C
8900786 5029-31 WEST CONCORD PLACE CHICAGO            IL 60639  1   99,950.70   9.49   840.13 11/1/27   A    F     P   177,000    C
8900787 875 N. OAKLAND AVENUE      RUNNEMEDE          NJ 08078  1   49,981.13  10.74   466.37 11/1/27   A    S     P   117,000    C
8900788 4885 JARVIS AVENUE         SAN JOSE           CA 95118  1  107,934.57   8.50   830.43 11/1/27   A    S     P   218,000    C
8900789 79 SIERRA VISTA PLACE      SAN JOSE           CA 95116  1  118,938.30   9.25   978.99 11/1/27   A    S     P   210,000    C
8900790 1324 NORTH SPAULDING                                                                                                     
          AVENUE                   LOS ANGELES        CA 90046  1   96,608.36  10.13   857.12 11/1/27   A    S     I   315,000    C
8900791 489 MONTAUK AVENUE         BROOKLYN           NY 11208  1   79,960.64   9.50   672.69 11/1/27   A    F     I   150,000    C
8900792 7 FRANK STREET             VALLEY STREAM      NY 11580  1   64,971.24  10.00   570.43 11/1/27   A    S     P   151,000    C
- - ------------------------------------------------------------------------------------------------------------------------------------
TOTAL VARIABLE RATE LOANS:         166                          14,687,222.73                                                   
</TABLE>


                                     Page 5




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission