FIRST ALLIANCE MORTGAGE LOAN TRUST 1999-3
8-K, 1999-09-29
Previous: EDUVERSE COM, 10SB12G/A, 1999-09-29
Next: PW ASPEN FUND LLC, N-2/A, 1999-09-29





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




                       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)
                               September 17, 1999




                   First Alliance Mortgage Loan Trust 1999-3
                   -----------------------------------------
             (Exact name of registrant as specified in its charter)



                                                            APPLICATION
            New York                  333-44585-08            PENDING
- --------------------------------    ------------------  -----------------------
(State or Other Jurisdiction of     (Commission File      (I.R.S. Employer
         Incorporation)                 Number)         Identification No.)



c/o Norwest Bank Minnesota, National Association, as
                      Trustee
         Sixth Street and Marquette Avenue
               Minneapolis, Minnesota                                 55479
      ----------------------------------------                     ----------
      (Address of Principal Executive Offices)                     (Zip Code)


        Registrant's telephone number, including area code (612) 667-1234
                                                           --------------


                                       N/A
          -------------------------------------------------------------
          (Former name or former address, if changed since last report)



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



<PAGE>



Item 5.    Other Events.

           Reference is hereby made to the Registration Statement on Form S-3
(Registration File No. 333- 44585) filed by First Alliance Mortgage Company
("First Alliance") with the Securities and Exchange Commission (the
"Commission") on January 21, 1998, as amended by Amendment No. 1 to the
Registration Statement on Form S-3 dated February 3, 1998, pursuant to which
First Alliance registered $750,000,000 aggregate principal amount of its
mortgage loan asset-backed certificates and notes, issuable in various series,
for sale in accordance with the provisions of the Securities Act of 1933, as
amended (the "Act"). Reference is also hereby made to the Prospectus dated June
7, 1999, and the related Prospectus Supplement, dated September 13, 1999, which
were previously filed with the Commission pursuant to Rule 424(b)(5), with
respect to the FIRST ALLIANCE MORTGAGE LOAN TRUST 1999-3 Mortgage Loan Asset
Backed Certificates, Series 1999-3 (the "Certificates").

           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 September 1, 1999, between First Alliance Mortgage Company in
its capacities as the Seller (the "Seller") and the Servicer (the "Servicer")
and Norwest Bank Minnesota, National Association, in its capacity as trustee
(the "Trustee") and the Oversight Agent (the "Oversight Agent"). The
Certificates consist of two classes: the Class A-1 and Class A-2 Certificates
(the "Class A Certificates") and the Class R Certificates (the "Class R
Certificates" and, together with the Class A Certificates, the "Certificates").
Only the Class A Certificates were issued pursuant to the Registration
Statement. The Certificates initially evidence, in the aggregate, 100% of the
undivided beneficial ownership interests in the Trust.

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

           Interest distributions on the Class A Certificates are based on the
Certificate Principal Balance thereof and the then applicable Pass-Through Rate
thereof. The Pass-Through Rate for the Class A-1 Certificates will be 7.59% per
annum. The Pass-Through Rate for the Class A-2 Certificates adjusts monthly
based on one-month LIBOR and with respect to the first Payment Date will be
5.81125% per annum.

           The Class A-1 Certificates have an aggregate principal amount of
$39,640,000. The Class A-2 Certificates have an aggregate principal amount of
$77,800,000.

           As of the Startup Day, the Mortgage Loans possessed the
characteristics described in the Prospectus dated June 7, 1999 and the
Prospectus Supplement dated September 13, 1999, filed pursuant to Rule 424(b)(5)
of the Act on September 15, 1999.

           On September 28, 1999, the Trust acquired $28,128,928.38 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,
dated September 28, 1999, among the Seller, the Servicer, the Oversight Agent
and the Trustee on behalf of the Trust. The Subsequent Mortgage Loans possess
the characteristics required by the



<PAGE>



Prospectus dated June 7, 1999 and the Prospectus Supplement dated September 13,
1999, filed pursuant to Rule 424(b)(5) of the Act on September 15, 1999.

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

           (a)      Not applicable

           (b)      Not applicable

           (c)      Exhibits:

                    1.1      Underwriting Agreement, dated September 13, 1999,
                             between First Alliance Mortgage Company and Lehman
                             Brothers Inc.

                    4.1      Pooling and Servicing Agreement, dated as of
                             September 1, 1999, between First Alliance Mortgage
                             Company, as Seller and Servicer, and Norwest Bank
                             Minnesota, National Association, as Trustee and
                             Oversight Agent.

                    10.1     Subsequent Transfer Agreement dated September 28,
                             1999, between First Alliance Mortgage Company, as
                             Seller and Servicer and Norwest Bank Minnesota,
                             National Association, as Oversight Agent and as
                             Trustee for First Alliance Mortgage Loan Trust
                             1999-3.




<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


                                         By:      /s/ Francisco Nebot
                                                 ------------------------------
                                         Name:   Francisco Nebot
                                         Title:  Executive Vice President and
                                                 Chief Financial Officer


Dated:   September 28, 1999



<PAGE>


                                  EXHIBIT INDEX



   Exhibit No.                     Description                          Page No.
   -----------                     -----------                          --------

       1.1       Underwriting Agreement, dated September 13, 1999,
                 between First Alliance Mortgage Company and Lehman
                 Brothers Inc.

       4.1       Pooling and Servicing Agreement, dated as of September
                 1, 1999, between First Alliance Mortgage Company, as
                 Seller and Servicer, and Norwest Bank Minnesota,
                 National Association, as Trustee and Oversight Agent.

      10.1       Subsequent Transfer Agreement dated September 28, 1999,
                 between First Alliance Mortgage Company, as Seller and
                 Servicer and Norwest Bank Minnesota, National
                 Association, as Oversight Agent and as Trustee for
                 First Alliance Mortgage Loan Trust 1999-3.







                                                                     Exhibit 1.1



                         FIRST ALLIANCE MORTGAGE COMPANY


                                       AND


                              LEHMAN BROTHERS INC.


                             UNDERWRITING AGREEMENT



                                       FOR



                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1999-3



                     MORTGAGE LOAN ASSET BACKED CERTIFICATES

                  7.59% CLASS A-1 FIXED RATE GROUP CERTIFICATES
                   CLASS A-2 VARIABLE RATE GROUP CERTIFICATES



                               September 13, 1999
<PAGE>

                                                              September 13, 1999


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


Lehman Brothers Inc.
Three World Financial Center
New York, New York  10285


         First Alliance Mortgage Company (the "Seller") hereby confirms its
agreement to sell certain mortgage loan asset backed certificates to Lehman
Brothers Inc. (the "Underwriter") as described herein relating to the First
Alliance Mortgage Loan Trust 1999-3 (the "Trust"). The certificates, together
with certain subordinate certificates to be issued by the Trust, will evidence
in the aggregate the entire beneficial interest in a trust estate (the "Trust")
consisting of two 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 (the "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 September 1, 1999 (the "Cut-Off Date"), an aggregate principal
balance of $91,871,071.62. The certificates are to be issued under a pooling and
servicing agreement dated as of September 1, 1999 (the "Pooling and Servicing
Agreement"), among the Seller, in its individual capacity and in its capacity as
servicer (the "Servicer") and Norwest Bank Minnesota, National Association, in
its capacity as trustee (the "Trustee") and in its capacity as oversight agent
(the "Oversight Agent"). On the Closing Date, approximately $28,128,928.38 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 from the Seller from time to
time on or before October 29, 1999 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 Seller
will obtain two certificate guaranty insurance policies (the "Policies") issued
by MBIA Insurance Corporation (the "Insurer") which will unconditionally and
irrevocably guarantee to the Trustee for the benefit of the holders of the Class
A-1 Certificates and the Class A-2 Certificates full and complete payment of all
amounts payable on the Class A-1 Certificates and the Class A-2 Certificates.
All capitalized terms used but not otherwise defined herein have the respective
meanings set forth in the form of Pooling and Servicing Agreement heretofore
delivered to the Underwriter.
<PAGE>

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

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

         A. The Seller has filed with the Securities and Exchange Commission
(the "Commission"), a registration statement (No. 333-44585) on Form S-3 for the
registration under the Securities Act of 1933, as amended (the "Act"), of
Mortgage Loan Asset Backed Certificates and Notes (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 Seller proposes to file with the
Commission pursuant to Rule 424(b)(5) under the Act, a supplement dated
September 13, 1999 to the prospectus dated June 7, 1999 relating to the
Certificates and the method of distribution thereof and has previously advised
the Underwriter of all further information (financial and other) with respect to
the Certificates to be set forth therein. Such registration statement, including
the exhibits thereto, as amended at the date hereof, is hereinafter called the
"Registration Statement"; such prospectus dated June 7, 1999, 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
September 13, 1999 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." There are no
contracts or documents of the Seller which are required to be filed as exhibits
to the Registration Statement pursuant to the Act or the Rules and Regulations
which have not been so filed or incorporated by reference therein on or prior to
the effective date of the Registration Statement. The conditions for use by the
Seller of the Registration Statement on Form S-3 under the Act have been
satisfied. The Seller will file with the Commission (i) promptly after receipt
from the Underwriter of any Derived Information (as defined herein) a Form 8-K
incorporating such Derived Information 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 and regulations 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

                                       2
<PAGE>

the statements therein, in light of the circumstances under which they were
made, not misleading; provided, however, that the Seller makes no
representations or warranties as to the information contained in or omitted from
the Prospectus Supplement or any amendment thereof or supplement thereto in
reliance upon and in conformity with the information furnished in writing to the
Seller by or on behalf of the Underwriter specifically for use in connection
with the preparation of the Prospectus Supplement.

         C. The Seller 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 Seller 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 Seller, 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 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 (except as noted in the Prospectus Supplement under the
Caption "RISK FACTORS -- Litigation") may, individually or in the aggregate,
materially and adversely affect the performance by the Seller 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 Seller 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 Seller are within the corporate power of
the Seller and have been, or will be, prior to the Closing Date duly authorized
by all necessary corporate action on the part of the Seller 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 Seller 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 Seller or any of its affiliates is subject, the
Seller's charter or bylaws, or any order, rule or regulation of any court,
governmental agency or body or other tribunal having jurisdiction over the
Seller, 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 Seller except pursuant to the
Act. Neither the Seller nor any of its affiliates is a party to, bound by or in
breach or violation of any indenture or other agreement or

                                       3
<PAGE>

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 Seller or any of its affiliates, which materially and
adversely affects, or may in the future materially and adversely affect, (i) the
ability of the Seller 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 Seller, taken as a whole.

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

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

         H. No consent, approval, authorization, order, registration or
qualification of or with any court or governmental agency or body of the United
States is required for the issuance of the Certificates and the sale of the
Certificates to the Underwriter, or for the consummation by the Seller, of the
other transactions contemplated by this Agreement, the Indemnification
Agreement, the Pooling and Servicing Agreement, the Insurance Agreement and any
Subsequent Transfer Agreement, other than those that have been obtained.

         I. On 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 Underwriter as though
set out herein, and at the dates specified in the Pooling and Servicing
Agreement, and in any Subsequent Transfer Agreement, such representations and
warranties were, or will be, true and correct in all material respects.

         J. On the Closing Date, (x) the Seller will have good title to the
Initial Mortgage Loans free of any liens, (y) the Trustee on behalf of the Trust
will have acquired beneficial ownership of the Seller's right, title and
interest in the Initial Mortgage Loans and (z) the Underwriter will have good
title to the Certificates free of any liens. The transfer of the Initial
Mortgage Loans to the Trust on the Closing Date will be treated by the Seller
for financial accounting and reporting purposes as a sale of assets and not as a
pledge of assets to secure debt.

                                       4
<PAGE>

         K. The Seller 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, except as noted in the Prospectus
Supplement under the caption "RISK FACTORS -- Litigation," there are no
proceedings, pending or, to the best knowledge of the Seller, 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 Seller taken as a whole.

         L. 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 on or prior
to the Closing Date.

         M. 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 Seller or its
subsidiaries, taken as a whole, from June 30, 1999, to the date hereof.

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

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

         P. Each assignment of Mortgages required to be prepared pursuant to the
Pooling and Servicing Agreement is based on forms recently utilized by the
Seller with respect to mortgaged properties located in the appropriate
jurisdiction and used in the regular course of the Seller's business. Based on
the Seller'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.

         Q. The Seller is eligible to use the Registration Statement.

         R. Neither the Seller nor the Trust created by the Pooling and
Servicing Agreement is an "investment company" within the meaning of such term
under the Investment Company Act of 1940 (the "1940 Act") and the rules and
regulations of the Commission thereunder.

         S. On the Closing Date, the Class A Certificates shall have been rated
in the highest rating category by at least two nationally recognized rating
agencies.

                                       5
<PAGE>

         T. The Seller is not in violation of its articles of incorporation or
by-laws or, to our knowledge, in default in the performance or observance of any
material obligation, agreement, covenant or condition contained in any contract,
indenture, mortgage, loan agreement, note, lease or other instrument to which
the Seller is a party or by which it or its properties may be bound, which
default might result in any material adverse changes in the financial condition,
earnings, affairs or business of the Seller or which might materially and
adversely affect the properties or assets, taken as a whole, of the Seller.

         U. To the best knowledge of the Seller, Deloitte & Touche LLP are
independent public accountants with respect to the Sellers as required by the
Securities Act and the Rules and Regulations.

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

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

         4. Purchase, Sale and Delivery of the Class A Certificates. The Seller
hereby agrees, subject to the terms and conditions hereof, to sell the Class A
Certificates to the Underwriter, who, upon the basis of the representations and
warranties herein contained, but subject to the conditions hereinafter stated,
hereby agrees to purchase the entire aggregate principal amount of the Class A
Certificates, consisting of the Class A-1 Certificates in the amount of
$39,640,000.00 and the Class A-2 Certificates in the amount of $77,800,000.00.
At the time of issuance of the Certificates, the Initial Mortgage Loans will be
sold by the Seller 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 October 29, 1999. The
Servicer and the Oversight Agent will be obligated, under the Pooling and
Servicing Agreement, to service the Mortgage Loans either directly or through
sub-servicers.

         The Class A Certificates to be purchased by the Underwriter will be
delivered by the Seller to the Underwriter (which delivery shall be made through
the facilities of The Depository Trust Company ("DTC")) against payment of the
purchase price therefor, equal to 99.713456% of the aggregate principal amount
of the Class A Certificates, including accrued interest at the Class A-1
Pass-Through Rate on the Class A-1 Certificates from September 1, 1999 to, but
not including, the Closing Date, by a same day federal funds wire payable to the
order of the Seller. No accrued interest will be payable on the Class A-2
Variable Rate Group Certificates, which shall be dated their date of delivery.

         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 September 17,
1999, or at such other time thereafter as the Underwriter and the Seller
determine (such time being herein referred to as the "Closing Date"). The Class
A Certificates will be prepared in definitive form and in such

                                       6
<PAGE>

authorized denominations as the Underwriter may request, registered in the name
of Cede & Co., as nominee of DTC.

         The Seller agrees to have the Class A Certificates available for
inspection and review by the Underwriter 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 Seller. The Seller covenants and agrees with the
Underwriter that:

         A. The Seller will promptly advise the Underwriter and its counsel (i)
when any amendment to the Registration Statement shall have become effective,
(ii) of any request by the Commission for any amendment to the Registration
Statement or the Prospectus or for any additional information, (iii) of the
issuance by the Commission of any stop order suspending the effectiveness of the
Registration Statement or the institution or threatening of any proceeding for
that purpose and (iv) of the receipt by the Seller 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 Seller 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 Seller has furnished the
Underwriter and its counsel copies of such amendment or supplement for their
review prior to filing and will not file any such proposed amendment or
supplement to which the Underwriter reasonably objects, unless such filing is
required by law. The Seller 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 Seller 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 Seller will furnish to the Underwriter, without charge, executed
copies of the Registration Statement (including exhibits thereto) and, so long
as delivery of a Prospectus by the Underwriter or a dealer may be required by
the Act, as many copies of the Prospectus, as amended or supplemented, and any
amendments and supplements thereto as the Underwriter may reasonably request.
The Seller 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 Seller will cause the Trust to make generally available to
Owners of the Certificates an earning

                                       7
<PAGE>

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 Seller, will
satisfy the requirements of Rule 158 under the Act.

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

         F. So long as any of the Class A Certificates are outstanding, the
Seller will cause to be delivered to the Underwriter (i) all documents required
to be distributed to Owners of the Class A Certificates 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 Seller, whether or not the transactions contemplated hereunder
are consummated or this Agreement is terminated, will pay all expenses in
connection with the transactions contemplated herein, including, but not limited
to, the expenses of printing (or otherwise reproducing) all documents relating
to the offering, the reasonable fees and disbursements of its counsel and
expenses of the Underwriter (including the reasonable fees and disbursements of
Brown & Wood LLP, as special counsel to the Underwriter) incurred in connection
with (i) the issuance and delivery of the Certificates, (ii) preparation,
printing, reproducing and delivery 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 Seller agrees that, so long as any of the Class A Certificates
shall be outstanding, it will deliver or cause to be delivered to the
Underwriter (i) the annual statement as to compliance delivered to the Trustee
pursuant to the Pooling and Servicing Agreement, (ii) the annual statement of a
firm of independent public accountants furnished to the Trustee pursuant to the
Pooling and Servicing Agreement as soon as such statement is furnished to the
Seller and (iii) any information required to be delivered by the Seller or the
Servicer to the Trustee in order for the Trustee to prepare the report required
pursuant to Section 7.8 of the form of Pooling and Servicing Agreement
heretofore delivered to the Underwriter.

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

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

                                       8
<PAGE>

         6. Conditions of the Underwriter's Obligation. The obligation of the
Underwriter to purchase and pay for the Class A Certificates as provided herein
shall be subject to the accuracy as of the date hereof and the Closing Date (as
if made at the Closing Date) of the representations and warranties of the Seller
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 Seller made in any certificate or other document delivered
pursuant to the provisions hereof, to the performance by the Seller of its
obligations hereunder, and to the following additional conditions:

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

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

         C.1. The Underwriter shall have received the favorable opinion of the
General Counsel to the Seller, with respect to the following items, dated the
Closing Date, to the effect that:

                  (a) The Seller 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 Seller 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.

                  (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 Seller, 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 Seller enforceable against
         the Seller 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 Seller 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 Seller;
         (ii) any term or provision of any material agreement, contract,
         instrument or indenture, to which the Seller 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 Seller; or (B) results in, or will result in the creation or

                                       9
<PAGE>

         imposition of any lien, charge or encumbrance upon the Trust 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
         Seller 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 Seller and to prevent
         any other sale, transfer, assignment, pledge or other encumbrance of
         the Mortgage Loans by the Seller 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 Seller, except such which have been
         obtained.

                  (f) The Seller 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,
         except as noted in the Prospectus Supplement under the caption "RISK
         FACTORS-- Litigation," there are no proceedings, pending or, to the
         best knowledge of the Seller, 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 Seller taken as a whole.

                  (g) There are no actions, proceedings or investigations
         pending or, to such counsel's knowledge, threatened against the Seller
         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 (except as noted in the Prospectus Supplement under the
         caption "RISK FACTORS-- Litigation") would materially and adversely
         affect the performance by the Seller 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.

                                       10
<PAGE>

                  (h) The statements in the Prospectus under the caption
         "CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND RELATED MATTERS," to the
         extent that statements in such section constitute matters of law or
         legal conclusions with respect thereto, have been reviewed by attorneys
         under the supervision of General Counsel to the Seller and are complete
         and correct in all material respects.

         2. The Underwriter shall have received the favorable opinion of Arter &
Hadden LLP, special counsel to the Seller, 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 Seller 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
         Seller, except such which have been obtained.

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

                  (e) The Registration Statement has become effective under the
         Act, no objection to the use of Form S-3 with respect to the
         Registration Statement was made by the Commission prior to the time it
         became effective and, to the best of such counsel's knowledge, no stop
         order has been issued and no proceedings therefor initiated or
         threatened and the Registration Statement, the Basic 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

                                       11
<PAGE>

         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 Basic 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 1940 Act is presently
         required.

                  (g) The statements in the Basic 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 CLASS A 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 Basic
         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 Derived
         Information as to which no opinion or belief need be expressed, to the
         best of such counsel's knowledge, the Registration Statement, the Basic
         Prospectus and the Prospectus Supplement 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.

                  (i) Upon receipt by the Trustee, on behalf of the Owners of
         the Certificates, of the related Notes, endorsed as described in the
         Pooling and Servicing Agreement, and the receipt by the Seller 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
         Seller 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) in the jurisdictions listed in such
         opinion, the recordation of the assignments of the Mortgages is not
         required for the Trustee to obtain such rights, as against creditors
         of, and purported transferees of, the Seller.

                  (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 Underwriter shall have received the favorable opinion of Arter &
Hadden LLP, special tax and bankruptcy counsel to the Seller, dated the Closing
Date, to the effect that:

                                       12
<PAGE>

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

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

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

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

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

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

                  (g) A court would hold that the conveyance by the Seller of
         all right, title and interest in the Mortgage Loans to the Trustee
         (except for the Seller'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
         Seller secured by the pledge of the Mortgage Loans. A court would find
         that, following such

                                       13
<PAGE>

         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 Seller 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 Seller 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 Seller under the provisions of Section 547 of the Bankruptcy
         Code.

                  (h) If a court characterized the transfer of the Mortgage
         Loans to the Trustee, on behalf of the Owners of the Certificates, 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 Seller'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 Underwriter shall have received the favorable opinion of Brown &
Wood LLP, special counsel to the Underwriter, dated the Closing Date, to the
effect that:

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

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

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

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

         D. The Underwriter shall have received a letter from Deloitte & Touche
LLP, dated on or before the Closing Date, in form and substance satisfactory to
the Underwriter and counsel for the Underwriter, to the effect that they have
performed certain specified procedures requested

                                       14
<PAGE>

by the Underwriter with respect to the information set forth in the Prospectus
and certain matters relating to the Seller.

         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, Inc., and such ratings shall
not have been rescinded. The Underwriter and its counsel shall have received
copies of any opinions of counsel supplied to the rating organizations relating
to any matters with respect to the Class A Certificates. Any such opinions shall
be dated the Closing Date and addressed to the Underwriter or accompanied by
reliance letters to the Underwriter or shall state that the Underwriter may rely
upon them.

         F. The Underwriter shall have received from the Seller a certificate,
signed by the president, a senior vice president or a vice president of the
Seller, 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 Seller 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 Seller 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. except as noted in the Prospectus Supplement under the caption "RISK
         FACTORS -- Litigation," there are no actions, suits or proceedings
         pending, or to the best of such officer's knowledge, threatened against
         or affecting the Seller which if adversely determined, individually or
         in the aggregate, would be reasonably likely to adversely affect the
         Seller'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 Seller is pending or contemplated;

         3. the information contained in the Registration Statement and
         Prospectus relating to the Seller, 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 Seller since August 1, 1996,
         and no such amendment has

                                       15
<PAGE>

         been authorized. No event has occurred since September 8, 1999, which
         has affected the good standing of the Seller under the laws of the
         State of California;

         6. there has not occurred any material adverse change, or any
         development involving a prospective material adverse change, in the
         condition, financial or otherwise, or in the earnings, business or
         operations of the Seller and its subsidiaries, taken as a whole, from
         June 30, 1999;

         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 Seller or
         in any rating accorded any securities of the Seller, 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 Seller,
         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 Seller 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 Underwriter shall have received an opinion of counsel to the
Trustee and Oversight Agent, dated the Closing Date and in form and substance
satisfactory to the Underwriter and its counsel, to the effect that:

         1. each of the Trustee and Oversight Agent is a national banking
         association duly organized, validly existing and in good standing under
         the laws of the United States 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 each of the Trustee and Oversight Agent and
         the Pooling and Servicing Agreement constitutes the legal, valid and
         binding obligation of such party, enforceable against it 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 such party, and

                                       16
<PAGE>

         (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 or Oversight Agent 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 each of the
         Trustee and Oversight Agent 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 such party, or the articles or
         bylaws of the such party, or to the best knowledge of such counsel, any
         governmental authority having jurisdiction over such party or the terms
         of any indenture or other agreement or instrument to which the Trustee
         or Oversight Agent, 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 the
         Oversight Agent or any affiliate of such party, 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 Seller, the Trustee, the
Oversight Agent 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 or the Oversight Agent,
as the case may be.

         H. The Underwriter shall have received from the Trustee a certificate,
signed by the President, a senior vice president or an assistant vice president
of the Trustee, dated the Closing Date, to the effect that each person who, as
an officer or representative of the Trustee, signed or signs the Certificates,
the Pooling and Servicing Agreement or any other document delivered pursuant
hereto, on the date hereof or on the Closing Date, in connection with the
transactions described in the Pooling and 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 Underwriter shall have received from the Oversight Agent a
certificate, signed by the President, a senior vice president or an assistant
vice president of the Oversight Agent, dated the Closing Date, to the effect
that each person who, as an officer or representative of the Oversight Agent,
signed or signs the Pooling and Servicing Agreement or any other document
delivered pursuant hereto, on the date hereof or on the Closing Date, in
connection

                                       17
<PAGE>

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.

         J. 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.

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

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

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

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

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

         5. To the extent any Policy constitutes a security within the meaning
         of Section 2(1) of the Act, it is a security that is exempt from the
         registration requirements of the Act.

                                       18
<PAGE>

         6. The information set forth under the caption "THE CERTIFICATE
         INSURANCE POLICIES AND THE CERTIFICATE INSURER" in the Prospectus
         Supplement, 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 Seller, the Trustee, the
Oversight Agent, 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.

         L. 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 Seller or in any rating accorded
any securities of the Seller, if any, by any "nationally recognized statistical
rating organization," as such term is defined for purposes of the Act.

         M. 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.

         N. 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 June 30, 1999, (A) of the Seller or its
subsidiaries and affiliates, or (B) of the Insurer, that is in the Underwriter's
judgment material and adverse and that makes it in the Underwriter's judgment
impracticable to market the Class A Certificates on the terms and in the manner
contemplated in the Prospectus.

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

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

         2. The financial data presented in the table set forth under the
         heading "THE CERTIFICATE INSURANCE POLICIES AND THE CERTIFICATE
         INSURER" in the Prospectus Supplement presents fairly the
         capitalization of the Insurer and its wholly-owned subsidiaries as of
         the dates indicated therein, and to the best of the Insurer's

                                       19
<PAGE>

         knowledge since such date, no material and adverse change has occurred
         in the financial position of the Insurer other than as set forth in the
         Prospectus Supplement.

         3. The financial statements of the Insurer 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.

         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.

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

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

                                       20
<PAGE>

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

         If any of the conditions specified in this Section 6 shall not have
been fulfilled in all respects when and as provided in this Agreement, if the
Seller 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 Underwriter and its counsel, this Agreement and all obligations
of the Underwriter hereunder, may be canceled on, or at any time prior to, the
Closing Date by the Underwriter. Notice of such cancellation shall be given to
the Seller 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 Seller in its
obligations hereunder, then the Seller will reimburse the Underwriter, upon
demand, for all reasonable out-of-pocket expenses (including, but not limited
to, the reasonable fees and expenses of Brown & Wood LLP) that shall have been
incurred by the Underwriter in connection with its investigation with regard to
the Seller, 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 Seller will indemnify and hold harmless the
Underwriter, each of its respective officers and directors and each person who
controls the Underwriter within the meaning of the Act or the Securities
Exchange Act of 1934 (the "1934 Act"), against any and all losses, claims,
damages, or liabilities (including the cost of any investigation, legal and
other expenses incurred in connection with 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 promptly reimburse each such indemnified party upon demand
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 Seller shall not be liable in any such case
to the extent that any such loss, claim, damage or liability arises out of or is
based upon an untrue statement or alleged untrue statement or omission or
alleged omission made therein in reliance upon and in conformity with written
information furnished to the Seller by or on behalf of the Underwriter
specifically for use in connection with the preparation thereof.

         B. Regardless of whether any Class A Certificates are sold, the
Underwriter agrees to indemnify and hold harmless the Seller, each of its
officers and directors and each person, if any, who controls the Seller within
the meaning of the Act or the 1934 Act against any losses, claims,

                                       21
<PAGE>

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 Seller by or on behalf
of the Underwriter specifically for use in the preparation thereof and so
acknowledged in writing, and will promptly reimburse the Seller upon demand for
any legal or other expenses reasonably incurred by the Seller 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 has not retained counsel reasonably
satisfactory to the indemnified party, (ii) the indemnifying party and the
indemnified party shall have mutually agreed to the retention of such counsel,
or (iii) the named parties to any such proceeding (including any impleaded
parties) include both the indemnifying party and the indemnified party and
representation of both parties by the same counsel would be inappropriate due to
actual or potential differing interests between them. It is understood that the
indemnifying party shall not, in connection with any proceeding or related
proceedings in the same jurisdiction, be liable for the fees and expenses of
more than one separate firm for all such indemnified parties, and that all such
fees and expenses shall be reimbursed as they are incurred. Such firm shall be
designated in writing by the Underwriter in the case of parties indemnified
pursuant to Paragraph A and by the Seller 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

                                       22
<PAGE>

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

         D. The Underwriter agrees to provide the Seller, for its review, no
later than two Business Days prior to the date on which the information required
to be filed in accordance with the terms of the No-Action Letters (as defined
herein) with a copy of its Derived Information for filing with the Commission on
Form 8-K.

         E. The Underwriter agrees, assuming all Seller-Provided Information (as
defined below) is accurate and complete in all material respects, to indemnify
and hold harmless the Seller, each of the Seller's officers and directors and
each person who controls the Seller 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 Derived Information provided by the Underwriter,
or arise out of or are based upon the omission or alleged omission to state
therein a material fact required to be stated therein or necessary to make the
statements therein, in the light of the circumstances under which they were
made, not misleading, and agrees to reimburse 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 the
Underwriter under this Section 8(E) shall be in addition to any liability which
the Underwriter may otherwise have.

         The procedures set forth in Section 8(C) shall be equally applicable to
this Section 8(E).

         F. 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 Seller and the Underwriter from the sale of the Class A 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 Seller and of the Underwriter in connection with the statements or omissions
that resulted in such losses, claims, damages or liabilities, as well as any
other relevant equitable considerations.

                                       23
<PAGE>

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

         G. The Seller and the Underwriter agree that it would not be just and
equitable if contribution pursuant to this Section 8 were determined by pro rata
allocation or by any other method of allocation that does not take account of
the equitable considerations referred to in Paragraph D. The amount paid or
payable by an indemnified party as a result of the losses, claims, damages and
liabilities referred to in Paragraph D shall be deemed to include, subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such indemnified party in connection with investigating or defending any such
action or claim. Notwithstanding the provisions of this Section 8, the
Underwriter shall not be required to contribute any amount in excess of the
amount of the underwriting discounts and commissions received by the Underwriter
in connection with its purchase of the Certificates.

         H. For purposes of this Section VIII, the term "Derived Information"
means such portion, if any, of the information delivered to the Seller pursuant
to Section 8(D) for filing with the Commission on Form 8-K as:

                  (i) is not contained in the Prospectus without taking into
         account information incorporated therein by reference; and

                  (ii) does not constitute Seller-Provided Information.

                  (iii) is of the type of information defined as Collateral term
         sheets, structural term sheets or Computational Materials (as such
         terms are interpreted in the No-Action Letters (as defined below)).

                                       24
<PAGE>

"Seller-Provided Information" means the information contained on any computer
tape furnished to the Underwriter by the Seller concerning the assets comprising
the Trust.

         The terms "Collateral term sheet" and "Structural term sheet" shall
have the respective meanings assigned to them in the February 13, 1995 letter
(the "PSA Letter") of Cleary, Gottlieb, Steen & Hamilton on behalf of the Public
Securities Association (which letter, and the SEC staff's response thereto, were
publicly available February 17, 1995). The term "Collateral term sheet" as used
herein includes any subsequent Collateral term sheet that reflects a substantive
change in the information presented. The term "Computational Materials" has the
meaning assigned to it in the May 17, 1994 letter (the "Kidder letter" and
together with the PSA Letter, the "No-Action Letters") of Brown & Wood LLP on
behalf of Kidder, Peabody & Co., Inc. (which letter, and the SEC staff's
response thereto, were publicly available May 20, 1994).

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

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

         9. Information Supplied by the Underwriter. The statements set forth in
the first sentence of the second and sixth paragraphs under the heading
"UNDERWRITING" in the Prospectus Supplement (to the extent such statements
relate to the Underwriter), constitute the only information furnished by the
Underwriter to the Seller for the purposes of Sections 2(B) and 8(A) hereof.

         10. Notices. All communications hereunder shall be in writing and, if
sent to the Underwriter, shall be mailed or delivered or telecopied and
confirmed in writing to the Underwriter at Lehman Brothers Inc., Three World
Financial Center, New York, New York 10285, Attention: Samir Tabet, and, if sent
to the Seller, shall be mailed, delivered or telegraphed and confirmed in
writing to the Seller at the address set forth above, Attention: Director of
Secondary Marketing.

         11. Survival. All representations, warranties, covenants and agreements
of the Seller contained herein or in agreements or certificates delivered
pursuant hereto, the agreements of the Underwriter and the Seller contained in
Section 8 hereof, and the representations, warranties and agreements of the
Underwriter contained in Section 3 hereof, shall remain operative and in full
force and effect regardless of any investigation made by or on behalf of the
Underwriter or any controlling persons, or any subsequent purchaser or the
Seller or any of its officers, directors or any controlling persons, and shall
survive delivery of and payment for the Class A Certificates.

                                       25
<PAGE>

The provisions of Sections 5, 7 and 8 hereof shall survive the termination or
cancellation of this Agreement.

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

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

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

         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.

                                       26
<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/ F. Nebot
                                                 -------------------------------
                                                 F. Nebot - CFO/EVP


                                             LEHMAN BROTHERS INC.


                                             By: /s/ Martin P. Harding
                                                 -------------------------------
                                                 Martin P. Harding
                                                 Managing Director



                                                                     Exhibit 4.1


                         POOLING AND SERVICING AGREEMENT



                                   Relating to


                       FIRST ALLIANCE MORTGAGE LOAN TRUST

                                     1999-3


                                      Among


                        FIRST ALLIANCE MORTGAGE COMPANY,
                             as Seller and Servicer


                                       and


                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
                         as Trustee and Oversight Agent




                          Dated as of September 1, 1999



<PAGE>

<TABLE>
<CAPTION>

                                                TABLE OF CONTENTS

ARTICLE I

<S>                                                                                                             <C>
         DEFINITIONS; RULES OF CONSTRUCTION.......................................................................1
         1.1.     Definitions.....................................................................................1
         1.2.     Use of Words and Phrases.......................................................................26
         1.3.     Captions; Table of Contents....................................................................27
         1.4.     Opinions.......................................................................................27

ARTICLE II

         ESTABLISHMENT AND ORGANIZATION OF THE TRUST.............................................................27
         2.1.     Establishment of the Trust.....................................................................27
         2.2.     Office.........................................................................................27
         2.3.     Purposes and Powers............................................................................27
         2.4.     Appointment of the Trustee; Declaration of Trust...............................................27
         2.5.     Expenses of Trustee............................................................................27
         2.6.     Ownership of the Trust.........................................................................28
         2.7.     Situs of the Trust.............................................................................28
         2.8.     Miscellaneous REMIC Provisions.................................................................28

ARTICLE III

         REPRESENTATIONS, WARRANTIES AND COVENANTS
         OF THE SELLER, THE SERVICER AND THE OVERSIGHT AGENT;
         COVENANT OF SELLER TO CONVEY MORTGAGE LOANS.............................................................28
         3.1.     Representations and Warranties of the Seller...................................................28
         3.2A.    Representations and Warranties of the Servicer.................................................31
         3.2B.    Representations and Warranties of the Oversight Agent..........................................34
         3.3.     Representations and Warranties of the Seller with Respect to the Mortgage Loans................35
         3.4.     Covenants of the Seller to Take Certain Actions with Respect to the Mortgage
                  Loans In Certain Situations....................................................................42
         3.5.     Conveyance of the Mortgage Loans...............................................................43
         3.6.     Acceptance by Trustee; Certain Substitutions of Mortgage Loans;
                  Certification by Trustee.......................................................................47
         3.7.     Cooperation Procedures.........................................................................48
         3.8.     Conveyance of the Subsequent Mortgage Loans....................................................48
         3.9.     Books and Records..............................................................................51

ARTICLE IV

         ISSUANCE AND SALE OF CERTIFICATES.......................................................................51
         4.1.     Issuance of Certificates.......................................................................51
         4.2.     Sale of Certificates...........................................................................51

ARTICLE V

         CERTIFICATES AND TRANSFER OF INTERESTS..................................................................52
         5.1.     Terms..........................................................................................52
         5.2.     Forms..........................................................................................52
         5.3.     Execution, Authentication and Delivery.........................................................52
</TABLE>


<PAGE>

<TABLE>

<S>                                                                                                             <C>
         5.4.     Registration and Transfer of Certificates......................................................52
         5.5.     Mutilated, Destroyed, Lost or Stolen Certificates..............................................54
         5.6.     Persons Deemed Owners..........................................................................55
         5.7.     Cancellation...................................................................................55
         5.8.     Limitation on Transfer of Ownership Rights.....................................................55
         5.9.     Assignment of Rights...........................................................................56

ARTICLE VI

         COVENANTS...............................................................................................56
         6.1.     Distributions..................................................................................56
         6.2.     Money for Distributions to be Held in Trust; Withholding.......................................56
         6.3.     Protection of Trust Estate.....................................................................57
         6.4.     Performance of Obligations.....................................................................57
         6.5.     Negative Covenants.............................................................................57
         6.6.     No Other Powers................................................................................58
         6.7.     Limitation of Suits............................................................................58
         6.8.     Unconditional Rights of Owners to Receive Distributions........................................59
         6.9.     Rights and Remedies Cumulative.................................................................59
         6.10.    Delay or Omission Not Waiver...................................................................59
         6.11.    Control by Owners..............................................................................59
         6.12.    Access to Owners of Certificates' Names and Addresses..........................................59

ARTICLE VII

         ACCOUNTS, DISBURSEMENTS AND RELEASES....................................................................60
         7.1.     Collection of Money............................................................................60
         7.2.     Establishment of Accounts......................................................................60
         7.3.     The Certificate Insurance Policies.............................................................60
         7.4      Pre-Funding Account and Capitalized Interest Account...........................................61
         7.5.     Flow of Funds..................................................................................62
         7.6.     Investment of Accounts.........................................................................65
         7.7.     Eligible Investments...........................................................................66
         7.8.     Reports by Trustee.............................................................................67
         7.9.     Additional Reports by Trustee..................................................................70

ARTICLE VIII

         SERVICING AND ADMINISTRATION OF MORTGAGE LOANS..........................................................70
         8.1.     Servicer and Sub-Servicers.....................................................................70
         8.2.     Collection of Certain Mortgage Loan Payments...................................................72
         8.3.     Sub-Servicing Agreements Between Servicer and Sub-Servicers....................................72
         8.4.     Successor Sub-Servicers........................................................................72
         8.5.     Liability of Servicer..........................................................................72
         8.6.     No Contractual Relationship Between Sub-Servicer and Trustee, Oversight
                  Agent or the Owners............................................................................73
         8.7.     Assumption or Termination of Sub-Servicing Agreement by Oversight Agent........................73
         8.8.     Principal and Interest Account.................................................................73
         8.9.     Delinquency Advances, Compensating Interest and Servicing Advances.............................75
         8.10.    Purchase of Delinquent Mortgage Loans..........................................................75
         8.11.    Maintenance of Insurance.......................................................................76
         8.12.    Due-on-Sale Clauses; Assumption and Substitution Agreements....................................76
</TABLE>


<PAGE>

<TABLE>

<S>                                                                                                             <C>
         8.13.    Realization Upon Defaulted Mortgage Loans......................................................77
         8.14.    Trustee to Cooperate; Release of Files.........................................................78
         8.15.    Servicing Compensation.........................................................................79
         8.16.    Annual Statement as to Compliance..............................................................79
         8.17.    Annual Independent Certified Public Accountants' Reports.......................................79
         8.18.    Access to Certain Documentation and Information Regarding the Mortgage Loans...................79
         8.19.    Assignment of Agreement........................................................................80
         8.20.    Events of Servicing Termination................................................................80
         8.21.    Resignation of Servicer and Appointment of Successor...........................................84
         8.22.    Waiver of Past Events of Servicing Termination.................................................86
         8.23.    Inspections by Certificate Insurer; Errors and Omissions Insurance.............................86
         8.24.    Merger, Conversion, Consolidation or Succession to Business of Servicer........................87
         8.25.    Notices of Material Events.....................................................................87
         8.26.    Monthly Servicing Report and Servicing Certificate.............................................87
         8.27.    Indemnification by the Seller..................................................................90
         8.28.    Indemnification by the Servicer................................................................90
         8.29.    Appointment and Term of the Servicer...........................................................90
         8.30.    Appointment and Duties of the Oversight Agent..................................................91
         8.31.    Removal of Oversight Agent for Cause...........................................................92

ARTICLE IX

         TERMINATION OF TRUST....................................................................................94
         9.1.     Termination of Trust...........................................................................94
         9.2.     Termination Upon Option of Servicer............................................................94
         9.3.     Termination Upon Loss of REMIC Status..........................................................95
         9.4.     Disposition of Proceeds........................................................................96
         9.5.     Netting of Amounts.............................................................................96

ARTICLE X

         THE TRUSTEE.............................................................................................96
         10.1.    Certain Duties and Responsibilities............................................................96
         10.2.    Removal of Trustee for Cause...................................................................99
         10.3.    Certain Rights of the Trustee.................................................................100
         10.4.    Not Responsible for Recitals or Issuance of Certificates......................................101
         10.5.    May Hold Certificates.........................................................................101
         10.6.    Money Held in Trust...........................................................................101
         10.7.    No Lien for Fees..............................................................................101
         10.8.    Corporate Trustee Required; Eligibility.......................................................101
         10.9.    Resignation and Removal; Appointment of Successor.............................................101
         10.10.   Acceptance of Appointment by Successor Trustee................................................103
         10.11.   Merger, Conversion, Consolidation or Succession to Business of the Trustee....................103
         10.12.   Reporting; Withholding........................................................................103
         10.13.   Liability of the Trustee......................................................................103
         10.14.   Appointment of Co-Trustee or Separate Trustee.................................................104

ARTICLE XI

         MISCELLANEOUS..........................................................................................105
         11.1.    Compliance Certificates and Opinions..........................................................105
         11.2.    Form of Documents Delivered to the Trustee....................................................106
</TABLE>


<PAGE>

<TABLE>

<S>                                                                                                             <C>
         11.3.    Acts of Owners................................................................................106
         11.4.    Notices, etc. to Trustee......................................................................107
         11.5.    Notices and Reports to Owners; Waiver of Notices..............................................107
         11.6.    Rules by Trustee and the Seller...............................................................107
         11.7.    Successors and Assigns........................................................................107
         11.8.    Severability..................................................................................107
         11.9.    Benefits of Agreement.........................................................................107
         11.10.   Legal Holidays................................................................................107
         11.11.   Governing Law.................................................................................108
         11.12.   Counterparts..................................................................................108
         11.13.   Usury.........................................................................................108
         11.14.   Amendment.....................................................................................108
         11.15.   REMIC Status; Taxes...........................................................................109
         11.16.   Additional Limitation on Action and Imposition of Tax.........................................110
         11.17.   Appointment of Tax Matters Person.............................................................111
         11.18.   The Certificate Insurer.......................................................................111
         11.19.   Maintenance of Records........................................................................111
         11.20.   Notices.......................................................................................111


EXHIBIT A-1 -- Form of Class A-1 Certificate
EXHIBIT A-2 -- Form of Class A-2 Certificate
EXHIBIT B -- Form of Class R Certificate
EXHIBIT C -- Mortgage Loan Schedule
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 Request for Release
EXHIBIT K         -- Form of Servicer Renewal Notice
</TABLE>




<PAGE>

                  POOLING AND SERVICING AGREEMENT, relating to FIRST ALLIANCE
MORTGAGE LOAN TRUST 1999-3, dated as of September 1, 1999, by and among FIRST
ALLIANCE MORTGAGE COMPANY, a California corporation in its capacities as the
Seller and the Servicer (respectively, the "Seller" and the "Servicer"), and
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, a national banking association, in
its capacities as the Trustee and the Oversight Agent (respectively, the
"Trustee" and the "Oversight Agent").

                  WHEREAS, the Seller wishes to establish the Trust and two
subtrusts 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, Norwest Bank Minnesota, National Association is
willing to serve in the capacities of Trustee and Oversight Agent 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 Seller, the Servicer and the Trustee
hereby agree as follows:


                                    ARTICLE I

                       DEFINITIONS; RULES OF CONSTRUCTION

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

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

                  "Addition Notice": With respect to the transfer of Subsequent
Mortgage Loans to the Trust for inclusion in Group I or Group II pursuant to
Section 3.8 hereof, notice given not less than two Business Days prior to the
Subsequent Transfer Date of the Seller'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 Seller 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,
Assistant Secretary or Trust Officer of the Trustee, and with respect to the
Oversight Agent, any Vice President, Assistant Vice President or Trust Officer.

                  "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, as the case may be.

                  "Business Day": Any day that is not a Saturday, Sunday or
other day on which commercial banking institutions in the States of New York,
Minnesota, Maryland or California or in the city in which the Corporate Trust
Office is located or the city in which the principal office of the Certificate
Insurer 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 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 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 Group I Certificate
Insurance Policy and the Group II 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 failure of the Certificate Insurer to make a payment
required under a Certificate Insurance Policy in accordance with the terms
thereof; 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 and as to the Class
A-2 Certificates, the Class A-2 Certificate Principal Balance. The Class R
Certificates do not have a Certificate Principal Balance.

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

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

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

                  "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 Group I
Principal Distribution Amount to the Owners of the Class A-1 Certificates
pursuant to Section 7.5(d)(iv)(C) 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 sum of (i) 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 and (ii) any Class A-1
Interest Carry-Forward Amount for such Payment Date.

                  "Class A-1 Distribution Amount": With respect to a Payment
Date, 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)(C) on such
Payment Date and (y) the Class A-1 Current Interest payable to the Owners of the
Class A-1 Certificates pursuant to Section 7.5(d)(iv)(B).

                  "Class A-1 Interest Carry Forward Amount": With respect to the
Class A-1 Certificates and any Payment Date, the sum of (x) the amount, if any,
by which (i) the Class A-1 Current Interest as of the immediately preceding
Payment Date exceeded (ii) the amount of the actual payments of interest made to
the Owners of the Class A-1 Certificates on such immediately preceding Payment
Date and (y) interest on such amount, calculated at the Class A-1 Pass-Through
Rate for the number of days in the related Interest Accrual Period.


                                       3
<PAGE>


                  "Class A-1 Pass-Through Rate": For any Payment Date on or
prior to the Clean-Up Call Date 7.59% per annum or in the case of any Payment
Date thereafter, 8.09% per annum.

                  "Class A-1 Principal Carry-Forward Amount": With respect to
any Payment Date, the amount, if any, by which (i) the portion of the Group I
Principal Distribution Amount described in clause (y) thereof as of the
immediately preceding Payment Date exceeded (ii) the amount of the actual
payment of principal made to the Owners of the Class A-1 Certificates on such
immediately preceding Payment Date.

                  "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 Group II
Principal Distribution Amount to the Owners of the Class A-2 Certificates
pursuant to Section 7.5(d)(iv)(E) hereof 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 sum of (i) 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 and (ii) any Class A-2
Interest Carry-Forward Amount for such Payment Date.

                  "Class A-2 Distribution Amount": With respect to a Payment
Date, the sum of (x) the Group II Principal Distribution Amount payable to the
Owners of the Class A-2 Certificates pursuant to Section 7.5(d)(iv)(E) on such
Payment Date and (y) the Class A-2 Current Interest payable to the Owners of the
Class A-2 Certificates pursuant to Section 7.5(d)(iv)(D).

                  "Class A-2 Formula Pass-Through Rate": For any Payment Date,
the lesser of (x)(i) with respect to any Payment Date which occurs on or prior
to the Clean Up Call Date, LIBOR plus 0.43% or (ii) with respect to any Payment
Date thereafter, LIBOR plus 0.86% and (y) 15% per annum.

                  "Class A-2 Interest Carry Forward Amount": With respect to the
Class A-2 Certificates and any Payment Date, the sum of (x) the amount, if any,
by which (i) the Class A-2 Current Interest as of the immediately preceding
Payment Date exceeded (ii) the amount of the actual payments of interest made to
the Owners of the Class A-2 Certificates on such immediately preceding Payment
Date and (y) interest on such amount, calculated at the Class A-2 Pass-Through
Rate for the number of days in the related Interest Accrual Period.

                  "Class A-2 Pass-Through Rate": For the initial Payment Date,
5.81125%. As of any Payment Date thereafter, the lesser of (i) the Class A-2
Formula Pass-Through Rate and (ii) the Group II Available Funds Cap for such
Payment Date.

                  "Class A-2 Principal Carry-Forward Amount": With respect to
any Payment Date, the amount, if any, by which (i) the Group II Principal
Distribution Amount described in clause (y) thereof as of the immediately
preceding Payment Date exceeded (ii) the amount of the actual payment of
principal made to the Owners of the Class A-2 Certificates on such immediately
preceding Payment Date.


                                       4
<PAGE>


                  "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 B hereto and
evidencing an interest designated as the "residual interest" in the Trust for
purposes of the REMIC Provisions.

                  "Clean-Up Call Date": The first Payment Date on which the
aggregate outstanding Loan Balance of the Mortgage Loans has declined to less
than $12,000,000.

                  "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": The amount calculated pursuant to
Section 8.9(b) hereof.

                  "Corporate Trust Office": The principal office of the Trustee
at Sixth Street and Marquette Avenue, Minneapolis, Minnesota 55479-0113,
Attention: First Alliance Mortgage Loan Trust 1999-3 or any other office of the
Trustee designated as such hereunder.

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

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

                  "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 Prepaid Installment or made in respect of a Paid-in-Full Mortgage
Loan, nor is intended to cure a delinquency.

                  "Cut-Off Date":  September 1, 1999.

                  "Delinquency Advance": The amount calculated pursuant to
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 Seller to the Trustee on the Startup Day
pursuant to Section 4.1 hereof.

                  "Depository": The Depository Trust Company, 55 Water Street,
New York, New York 10041- 0099 and any successor Depository hereafter named.

                  "Designated Depository Institution": With respect to any
Account, an institution whose deposits are insured by the Bank Insurance Fund or
the Savings Association Insurance Fund of the FDIC, the


                                       5
<PAGE>


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, any 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": The 10th day of each month, or if such
day is not a Business Day, the next succeeding Business Day.

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

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

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

                  "Due Period": With respect to any Payment Date, the period
commencing on the second day of the month preceding the month of such Payment
Date (or, with respect to the first Due Period, the day following the Cut-Off
Date) and ending on the first day of the month of such Payment 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 such Mortgage Loan Group on such Payment Date after taking
into account the payment of the related Class A Distribution Amount on such
Payment Date (before giving effect to any related Subordination Reduction Amount
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.


                                       6
<PAGE>

                  "Fees and Expenses": With respect to any Payment Date, and
Group I, the sum of the Group I Premium Amount and the portion of the Oversight
Agent Fee applicable to Group I; and with respect to any Payment Date and Group
II, the sum of the Group II Premium Amount and the portion of the Oversight
Agent Fee applicable to Group II.

                  "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 Seller 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.

                  "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) hereof and (iii) October 29,
1999.

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

                  "Group I Amortized Subordinated Amount Requirement": As of any
date of determination, the product of (x) 2.40% and (y) the Group I Maximum
Collateral Amount, which product is equivalent to $960,000.

                  "Group I Available Funds": The amount calculated pursuant to
Section 7.3(a)(i) hereof.

                  "Group I Available Funds Shortfall": The amount calculated
pursuant to Section 7.5(d)(ii)(A).

                  "Group I Capitalized Interest Requirement": With respect to
the Payment Dates in October and November 1999, an amount equal to interest
accruing from the related Due Date through the Subsequent Transfer Date at a
rate equal to the sum of the Class A-1 Pass-Through Rate plus the Fees and
Expenses related to Group I (expressed as a per annum rate), less the portion of
the Pre-Funding Account earnings allocable to Group I (expressed as a per annum
rate), on the amount by which the Class A-1 Certificate Principal Balance
exceeds the aggregate Loan Balance of the Mortgage Loans in Group I at the date
of determination.

                  "Group I Certificate Insurance Policy": The certificate
guaranty insurance policy (number 30273) dated September 17, 1999 issued by the
Certificate Insurer to the Trustee for the benefit of the Owners of the Class
A-1 Certificates.

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


                                       7
<PAGE>

                  "Group I Interest Remittance Amount": As of any Remittance
Date, the sum, without duplication, of (i) all scheduled interest due on the Due
Date occurring during the related Due Period, with respect to the Group I
Mortgage Loans to the extent collected by the Servicer during the related Due
Period, (ii) all Delinquency Advances relating to interest made by the Servicer
on such Remittance Date with respect to the Group I Mortgage Loans and (iii) all
Compensating Interest paid by the Servicer on such Remittance Date with respect
to the Group I Mortgage Loans, which sum shall be net of the Group I Servicing
Fee retained by the Servicer pursuant to Sections 8.8(c)(i) and 8.15 hereof.

                  "Group I Maximum Collateral Amount":  $40,000,000.

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

                  "Group I Original Aggregate Loan Balance": The aggregate Loan
Balance of all Initial Mortgage Loans in Group I as of the Cut-Off Date, i.e.,
$35,239,006.40.

                  "Group I Original Capitalized Interest Amount": $37,625.07,
which represents the expected amount of interest accruing from September 1, 1999
to October 31, 1999, at a rate equal to the sum of the Class A-1 Pass-Through
Rate plus the Fees and Expenses related to Group I (expressed as a per annum
rate), less the portion of the Pre-Funding Account earnings allocable to Group I
(expressed as a per annum rate), on the amount by which the Class A-1
Certificate Principal Balance exceeds the Initial Mortgage Loans in Group I.

                  "Group I Overfunded Interest Amount": The portion of the Group
I Original Capitalized Interest Amount in the Capitalized Interest Account
remaining on deposit on the second Payment Date after the Startup Day, after
taking into account the distribution of the Class A-1 Distribution Amount.

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

                  "Group I Premium Amount": As to any Payment Date, the product
of one-twelfth of (x) the Group I Premium Percentage and (y) the Class A-1
Certificate Principal Balance on such Payment Date (before taking into account
any distributions of principal to be made to the Owners of the Class A-1
Certificates on such Payment Date).

                  "Group I Premium Percentage": As defined in the commitment
with respect to the Group I Certificate Insurance Policy.

                  "Group I Principal Distribution Amount": With respect to the
Class A-1 Certificates for any Payment Date, the lesser of:

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

                  (y)      the excess, if any, of

                           (i)   the sum, without duplication of:

                                 (a)    the Class A-1 Principal Carry Forward
                                        Amount for such Payment Date,


                                       8
<PAGE>



                                 (b)    the principal portion of all scheduled
                                        monthly payments on the Mortgage Loans
                                        in Group I due on the related Due Date
                                        during the related Due Period, to the
                                        extent actually received by the Servicer
                                        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 the principal
                                        portion of 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 Seller or an Originator or
                                        purchased by the Servicer on the related
                                        Remittance Date,

                                 (d)    any Substitution Amounts delivered by
                                        the Seller 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),

                                 (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),

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

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

                                 (h)    any moneys released from the Pre-Funding
                                        Account as a prepayment of the Class A-1
                                        Certificates on the Payment Date that
                                        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 due on the
Due Date occurring during the related Due Period with respect to Mortgage Loans
in Group I to the extent actually collected by the Servicer during the related
Due Period, (ii) Prepayments collected in the related Remittance Period and
relating to principal on the Mortgage Loans in Group I, (iii) the Loan Balance
of each such Mortgage Loan in Group I that either was repurchased by an
Originator or by the Seller 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 Seller in
connection with a substitution of a Mortgage Loan in Group I, to the extent such
Substitution Amounts relate to principal, (v) all Net Liquidation Proceeds
actually collected by the Servicer with respect to such Mortgage Loans in Group
I during the related Remittance Period (to the extent such


                                       9
<PAGE>

Liquidation Proceeds are 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 Seller or the Servicer pursuant to Sections 7.6(f) or 8.8(b)
hereof.

                  "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)(iv)(A)(I) 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 Seller of the amount of any Group I Reimbursement Amount.

                  "Group I Servicing Fee": With respect to Group I, as to any
Remittance Period, the product of (x) the Servicing Fee Rate over such period
and (y) the aggregate Loan Balances of the Mortgage Loans in Group I as of the
opening of business on the first day of the related Remittance Period. Such
Group I 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) on the
Startup Day, $360,000, (b) for any Payment Date occurring during the period
commencing on the Startup Day and ending on the later of (i) the date on 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, if any, 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 and Mortgage Loans in foreclosure or bankruptcy) over (y) five (5)
times the Group I Projected Net Monthly Excess Cashflow as of such Payment Date;
and (c) for any Payment Date occurring after the end of the period in clause (b)
above, the greatest of (i) the lesser of (A) the Group I Amortized Subordinated
Amount Requirement and (B) 4.80% times the current Class A-1 Certificate
Principal Balance, (ii) two (2) times the excess of (A) one-half of the
aggregate Loan Balances of all Mortgage Loans in Group I which are 90 or more
days Delinquent (including REO Properties and Mortgage Loans in foreclosure or
bankruptcy) over (B) five (5) times the Group I Projected Net Monthly Excess
Cashflow as of such Payment Date, (iii) an amount equal to 0.75% of the Group I
Maximum Collateral Amount; and (iv) the three largest outstanding Loan Balances
of the Mortgage Loans in Group I; (d) provided, however, notwithstanding the
foregoing, (i) in the event that any Group I Insured Payment or Group II Insured
Payment is made by the Certificate Insurer, the amount described in clause (c)
shall remain equal to the Group I Amortized Subordinated Amount Requirement, and
(ii) for any Payment Date occurring after the end of the period specified in
clause (b) above, if the Pool Rolling Three Month Delinquency Rate for Group I
exceeds 8%, the Group I Specified Subordinated Amount shall be no less than the
Group I Specified Subordinated Amount as of the previous Payment Date. The Group
I 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 and the Trustee.

                  "Group I Subordinated Amount": As of any Payment Date, the
positive 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, after taking into account payments of
scheduled principal on the Mortgage Loans in Group I due on the Due Date which
immediately follows the last day of


                                       10
<PAGE>


such Remittance Period, and (ii) any amount on deposit in the Pre-Funding
Account relating to Group I less any Pre-Funding Account Earnings related to
Group I on the last day of the related Remittance Period and (y) the Class A-1
Certificate Principal Balance as of such Payment Date (after taking into account
the payment of the Group I Principal Distribution Amount (except payment to be
made as to principal on such Payment Date from the proceeds of the Group I
Certificate Insurance Policy) on such Payment Date). On the Startup Day, the
Group I Subordinated Amount shall be $360,000.

                  "Group I Subordination Deficit": With respect to any Payment
Date, the amount, if any, by which (x) the Class A-1 Certificate Principal
Balance, after taking into account the payment of the Group I Principal
Distribution Amount on such Payment Date (except any payment to be made as to
principal on such Payment Date from the proceeds of the Group I Certificate
Insurance Policy), exceeds the sum of (y) the aggregate Loan Balance of the
Mortgage Loans in Group I as of the close of business on the last day of the
preceding Remittance Period after taking into account payments of scheduled
principal on such Mortgage Loans due on the Due Date in the calendar month in
which such Payment Date occurs and (z) the portion of the Pre-Funded Amount
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 Group I Subordination Deficit exists, the aggregate amount of the
principal component of all unreimbursed Delinquency Advances relating to Group I
shall be deducted from the related actual Loan Balances.

                  "Group I Total Available Funds": The amount calculated
pursuant to Section 7.3(a)(i) hereof.

                  "Group I Total Available Funds Shortfall": The amount
calculated pursuant to Section 7.3(b) hereof.

                  "Group I Total Monthly Excess Spread": With respect to any
Payment Date, the positive difference between (i) the Group I Interest
Remittance Amount for the Due Period relating to such Payment Date plus any
amount transferred from the Capitalized Interest Account relating to Group I and
(ii) the sum of (x) the interest due on the Class A-1 Certificates on such
Payment Date, (y) the Fees and Expenses related to Group I, if any, for such
Payment Date and (z) the Group I Servicing Fee for such Payment Date.

                  "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) 5.20% and (y) the Group II Maximum
Collateral Amount, which product is equivalent to $4,160,000.

                  "Group II Available Funds": The amount calculated pursuant to
Section 7.3(a)(ii) hereof.

                  "Group II Available Funds Cap": As of any Payment Date, the
weighted average of the Coupon Rates on the Mortgage Loans in Group II less the
sum of (a) the Group II Servicing Fee Rate and (b) the rates at which the Fees
and Expenses applicable to Group II are determined and (b) beginning on the
thirteenth Payment Date following the Startup Day, 0.50% per annum.

                  "Group II Available Funds Cap Carry-Forward Amortization
Amount": As of any Payment Date, any Group II Available Funds Cap Carry-Forward
Amount distributed to the Owners of the Class A-2 Certificates on such Payment
Date pursuant to Section 7.5(d)(iii) hereof.

                  "Group II Available Funds Cap Carry-Forward Amount": As of any
Payment Date, the sum of (A) an amount equal to (x) the excess, if any, of (a)
the aggregate amount of interest accrued on the Class


                                       11
<PAGE>


A-2 Certificates on all prior Payment Dates, calculated at the Class A-2 Formula
Pass-Through Rate applicable to each such Payment Date over (b) the aggregate
amount of interest accrued on the Class A-2 Certificates on all prior Payment
Dates, calculated at the Class A-2 Pass-Through Rate applicable to each such
Payment Date, minus (y) all Group II Available Funds Cap Carry-Forward
Amortization Amounts actually paid on or before such Payment Date, and (B) the
product of (x) one-twelfth of the Class A-2 Formula Pass-Through Rate on such
Payment Date and (y) the amounts described in clause (A).

                  "Group II Available Funds Shortfall": The amount calculated
pursuant to Section 7.5(d)(ii)(A).

                  "Group II Capitalized Interest Requirement": With respect to
the Payment Dates in October and November 1999, an amount equal to interest
accruing from the related Due Date (or from the Startup Day, in the case of the
October 1999 Payment Date) through the Subsequent Transfer Date at a rate equal
to the sum of the Class A-2 Pass-Through Rate plus the Fees and Expenses related
to Group II (expressed as a per annum rate), less the portion of the Pre-Funding
Account earnings allocable to Group II (expressed as a per annum rate), on the
amount by which the Class A-2 Certificate Principal Balance exceeds the
aggregate Loan Balance of the Mortgage Loans in Group II at the date of
determination.

                  "Group II Certificate Insurance Policy": The certificate
guaranty insurance policy (number 30274) dated September 17, 1999 issued by the
Certificate Insurer to the Trustee for the benefit of the Owners of the Class
A-2 Certificates.

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

                  "Group II Interest Remittance Amount": As of any Remittance
Date, the sum, without duplication, of (i) all scheduled interest due on the Due
Date occurring during the related Due Period, with respect to the Group II
Mortgage Loans to the extent collected by the Servicer during the related Due
Period, (ii) all Delinquency Advances relating to interest made by the Servicer
on such Remittance Date with respect to the Group II Mortgage Loans and (iii)
all Compensating Interest paid by the Servicer on such Remittance Date with
respect to the Group II Mortgage Loans, which sum shall be net of the Group II
Servicing Fee retained by the Servicer pursuant to Sections 8.8(c)(i) and 8.15
hereof.

                  "Group II Maximum Collateral Amount":  $80,000,000.

                  "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
Balance of all Initial Mortgage Loans in Group II as of the Cut-Off Date, i.e.,
$56,632.065.22.

                  "Group II Original Capitalized Interest Amount": $55,688.71,
which represents the expected amount of interest accruing from the Startup Day
to November 21, 1999, at a rate equal to the sum of the Class A-2 Pass-Through
Rate plus the Fees and Expenses related to Group II (expressed as a per annum
rate), less the amount of the Pre-Funding Account earnings allocable to Group II
(expressed as a per annum rate), on the amount by which the Class A-2
Certificate Principal Balance exceeds the Initial Mortgage Loans in Group II.

                  "Group II Overfunded Interest Amount": The portion of the
Group II Original Capitalized Interest Amount in the Capitalized Interest
Account remaining on deposit on the second Payment Date after the Startup Day,
after taking into account the distribution of the Class A-2 Distribution Amount.


                                       12
<PAGE>


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

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

                  "Group II Premium Percentage": As defined in the commitment
with respect to the Group II Certificate Insurance Policy.

                  "Group II Principal Distribution Amount": With respect to the
Class A-2 Certificates for any
Payment Date, the lesser of:

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

                  (y)      the excess, if any, of

                           (i)   the sum, without any duplication of:

                                 (a)    the Class A-2 Principal Carry-Forward
                                        Amount for such Payment Date,

                                 (b)    the principal portion of all scheduled
                                        monthly payments on the Mortgage Loans
                                        in Group II due on the related Due Date
                                        during the related Due Period, to the
                                        extent actually received by the Servicer
                                        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 the principal
                                        portion of 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 Seller or an Originator or
                                        purchased by the Servicer on the related
                                        Remittance Date,

                                 (d)    any Substitution Amounts delivered by
                                        the Seller 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),

                                 (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),

                                 (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),


                                       13
<PAGE>



                                 (h)    any moneys released from the Pre-Funding
                                        Account as a prepayment of the Class A-2
                                        Certificates on the Payment Date that
                                        immediately follows the end of the
                                        Pre-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 due on the
Due Date occurring during the related Due Period with respect to Mortgage Loans
in Group II to the extent actually collected by the Servicer during the related
Due Period, (ii) Prepayments collected in the related Remittance Period and
relating to principal on the Mortgage Loans in Group II, (iii) the Loan Balance
of each such Mortgage Loan in Group II that either was repurchased by an
Originator or by the Seller 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 Seller in
connection with a substitution of a Mortgage Loan in Group II, to the extent
such Substitution Amounts relate to principal, (v) all Net Liquidation Proceeds
actually collected by the Servicer with respect to such Mortgage Loans in Group
II during the related Remittance Period (to the extent such Liquidation Proceeds
are 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 Seller or
the Servicer pursuant to Sections 7.6(f) and 8.8(b) hereof.

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

                  "Group II Reimbursement Amount": As of any Payment Date, the
sum of (x)(i) all Group II Insured Payments previously received by the Trustee
and not previously repaid to the Certificate Insurer pursuant to Section
7.5(d)(iv)(A)(1) 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 Seller of the amount of any Group II Reimbursement Amount.

                  "Group II Servicing Fee": With respect to Group II, as to any
Remittance Period, the product of (x) the Servicing Fee Rate over such period
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
Group II 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) on the
Startup Day, $2,200,000, (b) for any Payment Date occurring during the period
commencing on the Startup Day and ending on the later of (i) the date on 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 (2)
times the excess, if any, of (x) one-half of the aggregate


                                       14
<PAGE>

Loan Balances of all Mortgage Loans in Group II which are 90 or more days
Delinquent (including REO Properties and Mortgage Loans in foreclosure or
bankruptcy) over (y) three (3) times the Group II Projected Net Monthly Excess
Cashflow as of such Payment Date; and (c) for any Payment Date occurring after
the end of the period in clause (b) above, the greatest of (i) the lesser of (A)
the Group II Amortized Subordinated Amount Requirement and (B) 10.4% times the
current Class A-2 Certificate Principal Balance, (ii) two (2) times 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 and Mortgage
Loans in foreclosure or bankruptcy) over (B) three (3) times the Group II
Projected Net Monthly Excess Cashflow as of such Payment Date, (iii) an amount
equal to 0.75% of the Group II Maximum Collateral Amount and (iv) the three
largest Loan Balances of the Mortgage Loans in Group II; (d) provided, however,
notwithstanding the foregoing, (i) in the event that any Group I Insured Payment
or Group II Insured Payment is made by the Certificate Insurer, the amount
described in clause (c) shall remain equal to the Group II Amortized
Subordinated Amount Requirement, and (ii) for any Payment Date occurring after
the end of the period specified in clause (b) above, if the Pool Rolling Three
Month Delinquency Rate for Group II exceeds 10%, the Group II Specified
Subordinated Amount shall be no less than the Group II Specified Subordinated
Amount as of the previous Payment Date. The Group II 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 and the
Trustee.

                  "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, after taking into account payments of scheduled
principal on the Mortgage Loans in Group II due on the Due Date which
immediately follows the last day of such Remittance Period, and (ii) any amount
on deposit in the Pre-Funding Account relating to Group II less any Pre-Funding
Account Earnings related to Group II on the last day of the related Remittance
Period and (y) the Class A-2 Certificate Principal Balance as of such Payment
Date (after taking into account the payment of the Class Group II Principal
Distribution Amount (except any payment to be made as to principal on such
Payment Date from the proceeds of the Group II Certificate Insurance Policy) on
such Payment Date). On the Startup Day, the Group II Subordinated Amount shall
be $2,200,000.

                  "Group II Subordination Deficit": With respect to any Payment
Date, the amount, if any, by which (x) the Class A-2 Certificate Principal
Balance, after taking into account the payment of the Group II Principal
Distribution Amount on such Payment Date (except any payment to be made as to
principal on such Payment Date from the proceeds of the Group II Certificate
Insurance Policy), exceeds the sum of (y) the aggregate Loan Balance of the
Mortgage Loans in Group II as of the close of business on the last day of the
preceding Remittance Period after taking into account payments of scheduled
principal on such Mortgage Loans due on the Due Date in the calendar month in
which such Payment Date occurs and (z) the portion of the Pre-Funded Amount
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 Group II Subordination Deficit exists, the aggregate amount of
the principal component of all unreimbursed Delinquency Advances relating to
Group II shall be deducted from the related actual Loan Balances.

                  "Group II Total Available Funds": The amount calculated
pursuant to Section 7.3(a)(ii) hereof.

                  "Group II Total Available Funds Shortfall": The amount
calculated pursuant to Section 7.3(b) hereof.

                  "Group II Total Monthly Excess Spread": With respect to any
Payment Date, the positive difference between (i) the Group II Interest
Remittance Amount for the Due Period relating to such Payment Date plus any
amount transferred from the Capitalized Interest Account relating to Group II
and (ii) the sum


                                       15
<PAGE>

of (x) the interest due on the Class A-2 Certificates on such Payment Date, (y)
the Fees and Expenses related to Group II, if any, for such Payment Date and (z)
the Group II Servicing Fee for such Payment Date.

                  "Highest Lawful Rate":  As set forth in Section 11.13.

                  "Indemnification Agreement": The Indemnification Agreement
dated as of September 13, 1999, among the Certificate Insurer, the Seller and
the Underwriter.

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

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

                  "Initial Mortgage Loans": The Mortgage Loans to be sold to the
Trust by the Seller on the Startup Day.

                  "Initial Premium": The initial premium (covering one month)
for Group I and Group II payable by the Seller on behalf of the Trust to the
Certificate Insurer in consideration of the delivery to the Trustee of the
Certificate Insurance Policies.

                  "Insurance Agreement": The Insurance Agreement dated as of
September 1, 1999, among the Seller, the Servicer, the Trustee, the Oversight
Agent and the Certificate Insurer, as it may be amended from time to time.

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

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

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

                  "Interest Determination Date": With respect to any Interest
Accrual Period for the Class A-2 Certificates, the second London Business Day
preceding such Interest Accrual Period or, in case of the first Payment Date,
September 15, 1999.

                  "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.


                                       16
<PAGE>

                  "LIBOR": With respect to any Interest Accrual Period for the
Class A-2 Certificates, the rate determined by the Trustee on the related
Interest Determination Date on the basis of the London interbank offered rate
for one-month U.S. dollar deposits, as such rate appears on the Telerate Page
3750, as of 11:00 a.m. (London time) on such Interest Determination Date;
provided that if such rate does not appear on Telerate Page 3750, the rate for
such date will be determined on the basis of the rates at which deposits in U.S.
Dollars are offered by the Reference Banks as of 11:00 a.m. (London time) on
such Interest Determination Date to prime banks in the London interbank market
for a period of one month in amounts approximately equal to the Class A-2
Certificate Principal Balance. In such event, the Trustee will request the
principal London office of each of the Reference Banks to provide a quotation of
its rate. If at least two such quotations are provided, the rate for that date
will be the arithmetic mean of the quotations (rounded upwards if necessary to
the nearest whole multiple of 1/16%). If fewer than two quotations are provided
as requested, the rate for that date will be the arithmetic mean of the rates
quoted by one or more major banks in New York City, selected by the Trustee, as
of 11:00 a.m. (New York City time) on such date for loans in U.S. Dollars to
leading European banks for a period of one month in amounts approximately equal
to the Class A-2 Certificate Principal Balance. If no such quotations can be
obtained, the rate will be LIBOR for the prior Payment Date, or in the case of
the initial Payment Date, 5.81%.

                  "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,
as of any date of determination 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 a Mortgage Loan and a date of
determination, the principal balance thereof on the Cut-Off Date with respect to
the Initial Mortgage Loans or the relevant Subsequent CutOff Date with respect
to the Subsequent Mortgage Loans after giving effect to all principal payments
due on or before the Cut-Off Date or Subsequent Cut-Off Date, as applicable,
whether or not received, less 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, provided, that the Loan Balance for any Mortgage Loan which has
become a Liquidated Loan shall be zero as of the first day of the Remittance
Period following the Remittance Period in which such Mortgage Loan becomes a
Liquidated Loan, and at all times thereafter.

                  "Loan Purchase Price": With respect to any Mortgage Loan
purchased from the Trust on a Remittance Date pursuant to Section 3.4, 3.6 or
8.10 hereof, an amount equal to the Loan Balance of such Mortgage Loan as of the
date of purchase, plus one month's interest on the outstanding Loan Balance
thereof as of the beginning of the preceding Remittance Period computed at the
then applicable Coupon Rate less the Servicing Fee 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) the interest portion of any 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.


                                       17
<PAGE>

                  "Monthly Exception Report": The monthly report delivered by
the Servicer to the Trustee and the Oversight Agent on each Determination Date,
pursuant to Section 8.8(d)(ii). Each Monthly Exception Report shall cover the
immediately preceding Remittance Period (or, as necessary, the related Due
Period) and shall consist of, for each Mortgage Loan Group and in the aggregate
(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 (or, as
necessary, the related Due 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 (or, as necessary, the
related Due 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 (or, as
necessary, the related Due 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 (or, as necessary, the
related Due 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": The monthly report required to be
furnished by the Servicer pursuant to Section 8.26(a) hereof.

                  "Moody's": Moody's Investors Service, Inc., and any successor
thereto.

                  "Mortgage": The mortgage, deed of trust, deed to secure debt
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 Schedule 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
Seller, in fact was not transferred and assigned to the Trust for any reason
whatsoever shall nevertheless be considered a "Mortgage Loan" for all purposes
of this Agreement.

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

                  "Mortgagor":  The obligor on a Note.

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

                  "Net Monthly Excess Cashflow": The amount calculated pursuant
to Section 7.5(d)(iii) hereof.


                                       18
<PAGE>

                  "Non-REMIC Accounts": Collectively, the Pre-Funding Account
and the Capitalized Interest Account.

                  "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, any Subsequent Transfer
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., $91,871,071.62.

                  "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             $39,640,000.
                  Class A-2 Certificates             $77,800,000

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

                  "Original Group I Pre-Funded Amount":  $4,760,993.60.

                  "Original Group II Pre-Funded Amount":  $23,367,934.78.

                  "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 $28,128,928.38.

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

                  "Originator": The Seller and any entity from which the Seller
acquires Mortgage Loans, provided that in the case of a Mortgage Loan previously
owned by a securitization trust created by the Seller, the Seller shall be
deemed the Originator of such Mortgage Loan.

                  "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


                                       19
<PAGE>

                  (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.

                  "Oversight Agent": Norwest Bank Minnesota, National
Association, a national banking association, as Oversight Agent hereunder, or
any successor Oversight Agent hereunder.

                  "Oversight Agent Fee": The fee payable monthly to the
Oversight Agent on each Payment Date, which shall equal the product of (a)
one-twelfth (1/12) of 0.03% and (b) the aggregate Loan Balance of the Mortgage
Loans at the date of determination.

                  "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.

                  "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 of 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 Startup
Day and the denominator of which is the Original Certificate Principal Balance
of all Class A Certificates of the same Class as of the Startup Day; and as to
any Class R Certificate, that Percentage Interest set forth on such Class R
Certificate.

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

                  "Pool Cumulative Expected Losses": With respect to a Mortgage
Loan Group and any period, the sum of (i) all Realized Losses with respect to
the Mortgage Loans in such Mortgage Loan Group 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 30-59 days Delinquent (inclusive), (y) 50% of the Loan Balances of all
Mortgage Loans which are 60-89 days Delinquent (inclusive), and (z) 100% of the
Loan Balances of all Mortgage Loans which are 90 or more days Delinquent
(including, without duplication, REO Properties and Mortgage Loans in
foreclosure or bankruptcy).

                  "Pool Cumulative Realized Losses": With respect to a Mortgage
Loan Group and any period, the sum of all Realized Losses experienced since the
Startup Day with respect to the Mortgage Loans in such Mortgage Loan Group.

                  "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 in a Mortgage Loan Group


                                       20
<PAGE>

90 or more days Delinquent (including, without duplication, Mortgage Loans in
foreclosure, bankruptcy or REO Properties) as of the close of business on the
last day of such Remittance Period over (y) the Pool Principal Balance of such
Mortgage Loan Group as of the close of business on the last day of such
Remittance Period.

                  "Pool Principal Balance": With respect to any date of
determination thereof, the aggregate principal balances of the Group I Mortgage
Loans or the Group II Mortgage Loans as of such date of determination.

                  "Pool Rolling Three Month Delinquency Rate": As of any Payment
Date, and for either Mortgage Loan Group, the fraction, expressed as a
percentage, equal to the average of the Pool Delinquency Rates for such Mortgage
Loan Group 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 date of
determination, the amount remaining on deposit in the Pre-Funding Account.

                  "Pre-Funding Account": The Pre-Funding Account established in
accordance with Section 7.2 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 September 30, 1999 (inclusive) on the Pre-Funding Account
during such period as calculated by the Trustee pursuant to Section 3.8(e)
hereof; and with respect to the November 1999 Payment Date, the actual
investment earnings earned during the period from October 1, 1999 through the
November 1999 Payment Date (inclusive) on the Pre-Funding Account during such
period as calculated by the Trustee pursuant to Section 3.8(e) hereof.

                  "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 payment causing a Mortgage
Loan to become 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": As defined at Section 860F(a)(2) of
the Code (or any successor statute thereto) and applicable to the Trust.


                                       21
<PAGE>

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

                  "Prospectus":  The Seller's Prospectus dated June 7, 1999.

                  "Prospectus Supplement": The First Alliance Mortgage Loan
Trust 1999-3 Prospectus Supplement dated September 13, 1999 to the Prospectus.

                  "Qualified Liquidation": As defined at Section 860F(a)(4) of
the Code (or any successor statute thereto) and applicable to the Trust and the
Trust Estate.

                  "Qualified Mortgage": As defined 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 November 1, 2029, (vi) has a Combined
Loan-to-Value Ratio as of the Cut-Off Date, no higher than the Combined
Loan-to-Value Ratio of the replaced Mortgage Loan at such time, (vii) has a Loan
Balance as of the related Replacement Cut-Off Date equal to or less than the
Loan Balance of the replaced Mortgage Loan as of such Replacement Cut-Off Date,
(viii) satisfies the criteria set forth from time to time in the definition
thereof at Section 860G(a)(4) of the Code (or any successor statute thereto) and
applicable to the Trust, all as evidenced by an Officer's Certificate of the
Seller 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) is 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
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 Seller or any affiliate thereof and (iii) which have been designated as such
by the Trustee.


                                       22
<PAGE>

                  "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 Seller with the Securities and Exchange Commission (Registration Statement
Number 333-44585), 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 five Business Days prior to each
Payment Date.

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

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

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

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

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

                  "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. When used with respect
to the Oversight Agent, the president, any vice president or any other officer
of the Oversight Agent customarily performing functions with respect to the
Oversight Agent's monitoring of loan servicing.


                                       23
<PAGE>

                  "Schedule of Mortgage Loans": The Schedule of Mortgage Loans,
separated by Mortgage Loan Group, with respect to the Mortgage Loans listing
each Mortgage Loan in the related Group to be conveyed on the Startup Day (or
Subsequent Transfer Date). Such Schedule 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 (and, with
respect to Mortgage Loans in Group II, the index and 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 that constitutes a
second priority mortgage lien with respect to the related Property.

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

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

                  "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": The amount calculated pursuant to Section
8.9(c) and Section 8.13 hereof.

                  "Servicing Certificate": A certificate completed by and
executed by an Authorized Officer of the Trustee.

                  "Servicing Fee": The sum of the Group I Servicing Fee and the
Group II Servicing Fee.

                  "Servicing Fee Rate":  0.50% per annum.

                  "Six Month LIBOR Loans": Mortgage Loans, other than the Two
Year Fixed Loans or the Three Year Fixed 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 Ratings Services, a
division of The McGraw-Hill Companies, Inc., and any successor thereto.

                  "Startup Day":  September 17, 1999.


                                       24
<PAGE>


                  "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 related
Specified Subordinated Amount applicable to such Payment Date over (ii) the
related Subordinated Amount applicable to such Payment Date prior to taking into
account the payment of any related Subordination Increase Amount 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 related 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
related Subordination Increase Amount)) and (ii) the aggregate amount of Net
Monthly Excess Cashflow to be allocated to such Mortgage Loan Group pursuant to
either Section 7.5(d)(iii)(A) or Section 7.5(d)(iii)(B) on such Payment Date.

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

                  "Subsequent Cut-Off Date": The beginning of business on the
date specified in the Subsequent Transfer Agreement with respect to the
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": The Subsequent Transfer
Agreement dated as of the Subsequent Transfer Date executed by the Trustee and
the Seller, by which Subsequent Mortgage Loans are sold and assigned to the
Trust.

                  "Subsequent Transfer Date": The date so specified in each
Subsequent Transfer Agreement, which shall be no later than October 29, 1999.

                  "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 Rate) of the Mortgage Loan being replaced.


                                       25
<PAGE>


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

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

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

                  "Termination Price": The amount calculated pursuant to Section
9.2(a) hereof.

                  "Three Year Fixed Loans": Mortgage Loans that bear interest at
a fixed rate for three years after origination and thereafter have periodic
adjustments at frequencies in the same manner as Six Month LIBOR Loans.

                  "Total Monthly Excess Cashflow": The amount calculated
pursuant to 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 1999-3, the trust
created under this Agreement.

                  "Trust Estate": Collectively, all money, instruments and other
property, to the extent such money, instruments and other property are subject
or intended to be held in trust, and in the subtrusts, for the benefit of the
Owners, including all proceeds thereof, including, without limitation, (i) the
Mortgage Loans, (ii) such amounts, including Eligible Investments, as from time
to time may be held in all Accounts, (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 Seller 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": Norwest Bank Minnesota, National Association
located on the date of execution of this Agreement at Sixth Street and Marquette
Avenue, Minneapolis, Minnesota 55479-0113, not in its individual capacity but
solely as Trustee under this Agreement, and any successor hereunder.

                  "Two Year Fixed Loans": Mortgage Loans that bear interest at a
fixed rate for two years after origination and thereafter have periodic
adjustments at frequencies in the same manner as Six Month LIBOR Loans.

                  "Underwriter":  Lehman Brothers Inc.

                  "Underwriting Agreement": The Underwriting Agreement dated as
of September 13, 1999 between the Underwriter and the Seller.

                  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.


                                       26
<PAGE>


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

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


                                   ARTICLE II

                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST

                  Section 2.1. Establishment of the Trust. The parties hereto do
hereby create and establish, pursuant to the laws of the State of New York and
this Agreement, the Trust, which, for convenience, shall be known as "First
Alliance Mortgage Loan Trust 1999-3" and which shall contain two subtrusts.

                  Section 2.2. Office. The office of the Trust shall be in care
of the Trustee, at Sixth Street and Marquette Avenue, Minneapolis, Minnesota
55479-0113, or at such other address as the Trustee may designate by notice to
the Seller, 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 (other than
the Non-REMIC Accounts).

                  Section 2.4. Appointment of the Trustee; Declaration of Trust.
The Seller 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 reasonable expenses of the Trustee, and (ii) 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.


                                       27
<PAGE>

                  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 Minnesota.
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 Non- REMIC Accounts) 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 Non-REMIC Accounts) 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 Class A
         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. The final scheduled Payment Dates for the Class A
         Certificates and the Class R Certificates are as follows:

                           Class                   Final Scheduled Payment Date

                  Class A-1 Certificates                  December 20, 2030

                  Class A-2 Certificates                  December 20, 2030

                  Class R Certificates                    December 20, 2030


                                   ARTICLE III

                    REPRESENTATIONS, WARRANTIES AND COVENANTS
              OF THE SELLER, THE SERVICER AND THE OVERSIGHT AGENT;
                   COVENANT OF SELLER TO CONVEY MORTGAGE LOANS

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

                  (a) The Seller 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


                                       28
<PAGE>


         qualification necessary. The Seller 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 it is a party by the Seller and its
         performance and compliance with the terms of this Agreement and of the
         other Operative Documents to which it is a party have been duly
         authorized by all necessary corporate action on the part of the Seller
         and will not violate the Seller'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 Seller is a party or by which the Seller 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 Seller or
         any of its properties.

                  (c) This Agreement and the other Operative Documents to which
         the Seller 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 Seller, 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 Seller 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 Seller 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) Except as noted in the Prospectus Supplement under the
         caption "RISK FACTORS -- Litigation," no action, suit, proceeding or
         investigation is pending or, to the best of the Seller's knowledge,
         threatened against the Seller which, individually or in the aggregate,
         might have consequences that would prohibit the Seller 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 Seller or its properties
         or might have consequences that would materially and adversely affect
         the validity or enforceability of Mortgage Loans or the Seller'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 Seller
         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 Seller or matters or activities for which the Seller
         is responsible in accordance with the Operative Documents or which are
         attributed to the Seller 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 Seller 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
         Seller not misleading. With respect to matters other than those
         referred to in the immediately preceding sentence, to the best of the
         Seller's knowledge and belief, the Registration Statement does not
         contain any untrue statement of a material fact required to


                                       29
<PAGE>

         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 Seller makes no such representation or warranty), that are
         necessary or advisable in connection with the purchase and sale of the
         Certificates and the execution and delivery by the Seller 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 and, except as noted in the Prospectus Supplement under the
         caption "RISK FACTORS -- Litigation," 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 Seller and the performance
         by the Seller 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 Seller.

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

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

                  (l) The Seller is solvent and the Seller will not be rendered
         insolvent as a result of the sale of the Mortgage Loans.

                  (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 Seller in writing to the Certificate
         Insurer.

                  (o) To the best knowledge of the Seller, no document
         (including any information provided in electronic form) submitted by or
         on behalf of the Seller 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 Seller, 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 Seller 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 Seller or legal documents associated with the transaction
         contemplated in this Agreement.


                                       30
<PAGE>


                  (r) The Seller shall not generally solicit refinancings of the
         Mortgage Loans; provided however, that this covenant shall not prevent
         or restrict the Seller from soliciting or otherwise agreeing to
         refinancings on the following basis: (1) general solicitations, by
         mail, advertisement or otherwise of the general public or persons on a
         targeted list, so long as the list was not generated from the Mortgage
         Loan Schedule, (2) unsolicited refinancings by the Seller in connection
         with a Mortgagor's request for refinancing, (3) refinancings in
         connection with the Seller's policy to solicit (i) Mortgagors who
         indicate to the Seller their intent to refinance their Mortgage Loans,
         (ii) with respect to Mortgage Loans in Group II, Mortgagors with
         Mortgage Loans for which the next interest rate adjustment is
         determined by the Seller to be higher than the current market rate for
         a fixed rate mortgage loan with the same risk qualifications or (iii)
         in connection with the general solicitation described in (1) above, and
         (4) as otherwise disclosed in the Prospectus Supplement or the
         Prospectus.

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

                  Section 3.2A. Representations and Warranties of the Servicer.
The Servicer hereby represents, warrants and covenants to the Trustee, the
Certificate Insurer, the Oversight Agent 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


                                       31
<PAGE>

         adversely affect its performance hereunder or under the other Operative
         Documents to which the Servicer is a party.

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

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

                  (g) The statements contained in the Registration Statement
         which describe the Servicer or matters or activities for which the
         Servicer is responsible in accordance with the Operative Documents or
         which are attributed to the Servicer therein are true and correct in
         all material respects, and the Registration Statement does not contain
         any untrue statement of a material fact with respect to the Servicer or
         omit to state a material fact required to be stated therein or
         necessary to make the statements contained therein with respect to the
         Servicer not 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, and, except as noted in the
         Prospectus Supplement under the caption "RISK FACTORS -- Litigation,"
         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.


                                       32
<PAGE>


                  (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 document
         (including any information provided in electronic form) 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.

                  (o) 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.

                  (p) 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.

                  (q) The Servicer's computer and other systems used in
         servicing the Mortgage Loans currently are capable of operating in a
         manner so that on and after January 1, 2000 (i) the Servicer can
         service the Mortgage Loans in accordance with the terms of this
         Agreement and (ii) the Servicer can operate its business in the same
         manner as it is operating on the date hereof.

                  (r) The Servicer shall not generally solicit refinancings of
         the Mortgage Loans; provided however, that this covenant shall not
         prevent or restrict the Servicer from soliciting or otherwise agreeing
         to refinancings on the following basis: (1) general solicitations, by
         mail, advertisement or otherwise of the general public or persons on a
         targeted list, so long as the list was not generated from the Mortgage
         Loan Schedule, (2) unsolicited refinancings by the Servicer in
         connection with a Mortgagor's request for refinancing, (3) refinancings
         in connection with the Servicer's policy to solicit (i) Mortgagors who
         indicate to the Servicer their intent to refinance their Mortgage
         Loans, (ii) with respect to Mortgage Loans in Group II, Mortgagors with
         Mortgage Loans for which the next interest rate adjustment is
         determined by the Servicer to be higher than the current market rate
         for a fixed rate mortgage loan with the same risk qualifications or
         (iii) in connection with the general solicitation described in (1)
         above, and (4) as otherwise disclosed in the Prospectus Supplement or
         the Prospectus.

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

                  Upon discovery by any of the Originators, the Servicer, the
Oversight Agent, the Seller, any Sub-Servicer, the Certificate Insurer or the
Trustee of a breach of any of the representations and warranties set forth in
this Section 3.2A 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, the Oversight Agent or the


                                       33
<PAGE>

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

                  (a) The Oversight Agent is a national banking association duly
         organized, validly existing and in good standing under the laws of the
         United States of America. The Oversight Agent 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 by the
         Oversight Agent 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 action on the part of the
         Oversight Agent and will not violate the Oversight Agent's articles of
         association 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 Oversight Agent is a party or by which the
         Oversight Agent 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 Oversight Agent or any of its properties.

                  (c) This Agreement and the other Operative Documents to which
         the Oversight Agent 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 Oversight Agent,
         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 Oversight Agent 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 Oversight Agent 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 Oversight Agent is a party.

                  (e) No action, suit, proceeding or investigation is pending
         or, to the best of the Oversight Agent's knowledge, threatened against
         the Oversight Agent 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 Oversight Agent or its properties or the Oversight
         Agent's performance hereunder or under the other Operative Documents to
         which the Oversight Agent is a party.

                  (f) No certificate of an officer, statement furnished in
         writing or written report delivered pursuant to the terms hereof by the
         Oversight Agent 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.


                                       34
<PAGE>

                  (g) The statements contained in the Prospectus Supplement
         which describe the Oversight Agent are true and correct in all material
         respects, and such statements do not contain any untrue statement of a
         material fact with respect to the Oversight Agent or omit to state a
         material fact required to be stated therein or necessary to make the
         statements contained therein with respect to the Oversight Agent not
         misleading.

                  (h) To the best knowledge of the Oversight Agent, no
         circumstances exist which would prohibit the Oversight Agent from
         performing its obligations under this Agreement.

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

                  (j) The Oversight Agent has undertaken a firmwide initiative
         to address the year 2000 issue. The Oversight Agent does not believe
         that the year 2000 issue will materially affect its ability to perform
         its functions on behalf of the Trust Estate or have a material
         financial impact on the Trust Estate. However, there can be no
         guarantee that the systems of other companies, on which the Oversight
         Agent's systems rely, will be timely converted or that a failure to
         convert by another company or a conversion that is incompatible with
         the Oversight Agent's systems will not have a material adverse effect
         on the Trust Estate.

                  (k) The Oversight Agent shall not solicit any refinancing of
         any of the Mortgage Loans; provided, however, that this covenant shall
         not prevent or restrict either (1) the Oversight Agent from making
         general solicitations, by mail, advertisement or otherwise of the
         general public or persons on a targeted list, so long as the list was
         not generated from the Mortgage Loan Schedule or (2) any refinancing in
         connection with a Mortgagor's unsolicited request for refinancing.

                  (l) The Oversight Agent shall not sell, transfer, assign or
         otherwise dispose of a customer or similar list comprised of the names
         of the Mortgagors under the Mortgage Loans to any third party.

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

                  Section 3.3. Representations and Warranties of the Seller with
Respect to the Mortgage Loans. (a) The Seller 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 Cut-Off Date (with respect to the
Initial Mortgage Loans) and as of the respective Subsequent Cut-Off 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 $35,239,006.40 and
                                    the Group II Original Aggregate Loan Balance
                                    in the Trust as of the Cut-Off Date is
                                    $56,632,065.22.

                           (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


                                       35
<PAGE>

                                    Day (or in the case of the Subsequent
                                    Mortgage Loans, as of the related Subsequent
                                    Transfer Date) or as otherwise provided in
                                    Section 3.5;

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

                           (iv)     The Note related to each Initial Mortgage
                                    Loan in Group I bears a fixed Coupon Rate of
                                    at least 7.49% per annum and the Note
                                    related to each Mortgage Loan in Group II
                                    bears a current Coupon Rate of at least
                                    6.29% per annum;

                           (v)      None of the Initial Mortgage Loans in either
                                    Group I or Group II was more than 30 days
                                    Delinquent.

                           (vi)     As of the Cut-Off Date, no more than 1.44%
                                    of the Group I Original Aggregate Loan
                                    Balance is secured by Properties located
                                    within any single zip code area, and no more
                                    than 1.24% of the Group II Original
                                    Aggregate Loan Balance 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, the Prospectus and the Prospectus
                                    Supplement;

                           (viii)   As of the Cut-Off Date, no more than 1.92%
                                    and 5.21% 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 1.82%
                                    and 4.00% 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 and the
                                    Prospectus Supplement;

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

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

                           (xiii)   All of the Group II Mortgage Loans are First
                                    Mortgage Loans, and 98.54% of the Group I
                                    Mortgage Loans are First Mortgage Loans. The
                                    liens on the related First Mortgage Loans
                                    are subject only to any exceptions to title
                                    set forth in the title insurance policy,
                                    which exceptions are generally acceptable to
                                    mortgage lending companies, as applicable,
                                    and such other exceptions to which similar
                                    properties are commonly subject and which do
                                    not individually, or in the aggregate,
                                    materially and adversely affect the benefits


                                       36
<PAGE>
                                    of the security intended to be provided by
                                    such Mortgage. The lien on each junior
                                    Mortgage Loan is subject to any related
                                    Senior Liens, and to the exceptions to title
                                    described above;

                           (xiv)    As of the Cut-Off Date, all of the Mortgage
                                    Loans in Group II were Six Month LIBOR
                                    Loans, Two Year Fixed Loans or Three Year
                                    Fixed Loans and had interest rates which
                                    were not fully indexed;

                           (xv)     The gross margin range for the Six Month
                                    LIBOR Loans is 4.49% to 7.50%, and the gross
                                    margin for all Six Month LIBOR Loans when
                                    added to the current index, creates the
                                    fully-indexed range for the Six Month LIBOR
                                    Loans;

                           (xvi)    The gross margin range for (A) the Two Year
                                    Fixed Loans is 4.49% to 7.50%, and (B) the
                                    Three Year Fixed Loans is 4.75% to 7.00%,
                                    and the gross margin for all Two Year Fixed
                                    Loans and Three Year Fixed Loans when added
                                    to the current index, creates the
                                    fully-indexed range for the Two Year Fixed
                                    Loans, and the Three Year Fixed Loans,
                                    respectively.

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

                           (xviii)  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 (i)
                                    the applicable initial Coupon Rate in the
                                    case of Two Year Fixed Loans and Three Year
                                    Fixed Loans and (ii) the applicable initial
                                    Coupon Rate plus 2%, in the case of Six
                                    Month LIBOR Loans;

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

                           (xx)     The origination and servicing of each
                                    Mortgage Loan complies, and at all times has
                                    complied, in all material respects with all
                                    applicable federal and state laws and
                                    regulations including without limitation the
                                    Truth-in-Lending Act, as amended;

                           (xxi)    Each Mortgage Loan is secured by a Property
                                    having an Appraised Value of $658,000 or
                                    less;

                           (xxii)   The first Due Date of each Initial Mortgage
                                    Loan is no later than December 1, 1999;

                           (xxiii)  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

                                       37
<PAGE>

                                    Mortgage Loan transferred on such date free
                                    and clear of all liens, encumbrances,
                                    mortgages or rights of others; and

                           (xxiv)   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).

                           (xxv)    The Seller and any Originator complied with
                                    all applicable federal and state laws and
                                    regulations in connection with the
                                    origination of the Mortgage Loan;

                           (xxvi)   No more than 8.88% and 10.31% of the Initial
                                    Mortgage Loans in Group I and Group II,
                                    respectively, were originated on an
                                    "alternative documentation" basis;

                           (xxvii)  No more than 12.30% and 23.45% of the
                                    Initial Mortgage Loans in Group I and Group
                                    II, respectively, were originated on a
                                    "non-conforming documentation" basis;

                           (xxviii) No fraud, error, omission, misrepresentation
                                    or negligence with respect to the
                                    origination of a Mortgage Loan has taken
                                    place on the part of any person, including,
                                    without limitation, the Mortgagor, the
                                    Originator, the Seller, any appraiser or any
                                    other party involved in the origination of
                                    the Mortgage Loan;

                           (xxix)   Each Property consists of a single parcel of
                                    residential real property that is separately
                                    assessed for tax purposes and that is owned
                                    by the related Mortgagor in fee simple
                                    absolute, and each Property is improved by a
                                    one- to four-family residential dwelling,
                                    which does not include cooperatives or
                                    mobile homes and does not constitute other
                                    than real property under state law. No
                                    Property is a manufactured housing unit.

                           (xxxi)   Each Note will provide for a schedule of
                                    substantially equal monthly payments which
                                    are, if timely paid, sufficient to fully
                                    amortize the principal balance of such Note
                                    on or before its maturity date;

                           (xxxi)   No Mortgage Loan is subject to any right of
                                    rescission, set-off, counterclaim or
                                    defense, including the defense of usury, nor
                                    will the operation of any of the terms of
                                    the Note or the Mortgage, or the exercise of
                                    any right thereunder, render either the Note
                                    or the Mortgage unenforceable in whole or in
                                    part, or subject to any right of rescission,
                                    set-off, counterclaim or defense, including
                                    the defense of usury, and no such right of
                                    rescission, set-off, counterclaim or defense
                                    has been asserted with respect thereto;

                           (xxxii)  To the best of the Seller's knowledge, there
                                    is no mechanics' lien or claim for work,
                                    labor or material affecting any Property
                                    which is or may be a lien prior to, or equal
                                    with, the lien of such Mortgage except those
                                    which are insured against by the title
                                    insurance policy referred to in Section
                                    3.3(a)(xxxiii) below;


                                       38
<PAGE>
                           (xxxiii) With respect to each Mortgage Loan,
                                    a lender's title insurance policy or a
                                    written commitment therefor, issued in
                                    standard American Land Title Association or
                                    California Land Title Association form, or
                                    other form acceptable in a particular
                                    jurisdiction, by a title insurance company
                                    authorized to transact business in the state
                                    in which the related Property is situated,
                                    together with a condominium endorsement, if
                                    applicable, in an amount at least equal to
                                    the original principal balance of such
                                    Mortgage Loan insuring the mortgagee's
                                    interest under the related Mortgage Loan as
                                    the holder of a valid first mortgage lien of
                                    record on the real property described in the
                                    Mortgage, subject only to exceptions of the
                                    character referred to in Section
                                    3.3(a)(xxxii) above, was effective on the
                                    date of the origination of such Mortgage
                                    Loan, and, as of the Cut-Off Date, such
                                    commitment, if applicable, will be valid and
                                    thereafter the policy issued, pursuant to
                                    such commitment shall continue in full force
                                    and effect. Either the Seller is the sole
                                    named insured of such mortgage title
                                    insurance policy, or, in the case of a loan
                                    purchased from an Originator, the Originator
                                    and the Seller (as the Originator's
                                    successor or assignee) are named as the
                                    insureds, the assignment to the Trust of the
                                    Seller's or the Originator's interest in
                                    such mortgage title insurance policy would
                                    not require the consent of or notification
                                    to the insurer, and such mortgage title
                                    insurance policy is in full force and effect
                                    and will be in full force and effect and
                                    inure to the benefit of the Trust on the
                                    Startup Day. No claims have been made under
                                    such mortgage title insurance policy and no
                                    prior holder of the related Mortgage,
                                    including (without limitation) the Seller,
                                    has done, by act or omission, anything that
                                    would impair the coverage of such mortgage
                                    title insurance policy;

                           (xxxiv)  The improvements upon each Property are
                                    covered by a valid and existing hazard
                                    insurance policy with a generally acceptable
                                    carrier that provides for fire and extended
                                    coverage representing generally acceptable
                                    coverage against casualty to such
                                    improvements and, in any event, coverage not
                                    less than the least of (A) the outstanding
                                    principal balance of the related Mortgage,
                                    (B) the minimum amount required to
                                    compensate for damage or loss on a
                                    replacement cost basis, and (C) the full
                                    insurable value of such Property. Each
                                    individual insurance policy is the valid and
                                    binding obligation of the insurer and
                                    contains a standard mortgage clause naming
                                    the Seller, its successors and assigns as
                                    mortgagee. All premiums thereon have been
                                    paid. The related Mortgage obligates the
                                    Mortgagor thereunder to maintain all such
                                    insurance at the Mortgagor's cost and
                                    expense, and upon the Mortgagor's failure to
                                    do so, authorizes the holder of the Mortgage
                                    to obtain and maintain such insurance at the
                                    Mortgagor's cost and expense and to seek
                                    reimbursement therefor from the Mortgagor;

                           (xxxv)   If any Property is in an area identified in
                                    the Federal Register by the Federal
                                    Emergency Management Agency as having
                                    special flood hazards, a flood insurance
                                    policy in a form meeting the requirements of
                                    the current guidelines of the Federal
                                    Insurance Administration is in effect with
                                    respect to such Property with a generally
                                    acceptable carrier in an amount representing
                                    coverage not less than the least of (A) the
                                    outstanding principal balance of the related
                                    Mortgage Loan, (B) the minimum amount
                                    required to compensate for damage or loss on
                                    a replacement cost basis, and (C) the
                                    maximum

                                       39
<PAGE>

                                     amount of insurance that is available under
                                     the Flood Disaster Protection Act of 1973,
                                     as amended;

                           (xxxvi)   Each Mortgage and Note is the legal, valid
                                     and binding obligation of the maker thereof
                                     and is enforceable in accordance with its
                                     terms, except only as such enforcement may
                                     be limited by 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 all parties to each Mortgage Loan
                                     had full legal capacity to execute all
                                     Mortgage Loan documents and convey the
                                     estate therein purported to be conveyed,
                                     and such Mortgage and Note have been duly
                                     and properly executed by such parties;

                           (xxxvii)  The Seller has caused or will cause to be
                                     performed any and all acts required to be
                                     performed to preserve the rights and
                                     remedies of the Trust and its successors
                                     and assigns in any insurance policies
                                     applicable to the Mortgage Loans including,
                                     without limitation, any necessary
                                     notifications of insurers, assignments of
                                     policies or interests therein, and the
                                     establishment of co-insured, joint loss
                                     payee and mortgagee rights in favor of the
                                     Trust;

                           (xxxviii) No instrument of release or waiver has been
                                     executed in connection with the Mortgage
                                     Loan, and no Mortgagor has been released,
                                     in whole or in part;

                           (xxxix)   The proceeds of the Mortgage Loan have been
                                     fully disbursed, and there is no obligation
                                     on the part of the mortgagee to make future
                                     advances thereunder.

                           (xl)      There is no obligation on the part of the
                                     Seller or any other party to make payments
                                     in addition to those made by the Mortgagor;

                           (xli)     With respect to each Mortgage constituting
                                     a deed of trust, a trustee, duly qualified
                                     under applicable law to serve as such, has
                                     been properly designated and currently so
                                     serves and is named in such Mortgage, and
                                     no fees or expenses are or will become
                                     payable by the Trust or its successors or
                                     assigns to the trustee under the deed of
                                     trust, except in connection with a
                                     trustee's sale after default by the
                                     Mortgagor;

                           (xlii)    The Mortgage contains a customary provision
                                     for the acceleration of the payment of the
                                     unpaid principal balance of the Mortgage
                                     Loan in the event the related Property is
                                     sold or further encumbered without the
                                     prior consent of the mortgagee thereunder;

                           (xliii)   No Note permits or obligates any person to
                                     make future advances to the Mortgagor at
                                     the option of the Mortgagor;

                           (xliv)    The related Mortgage contains customary and
                                     enforceable provisions which render the
                                     rights and remedies of the holder thereof
                                     adequate for the realization against the
                                     Property of the benefits of the security,
                                     including, (i) in the case of a Mortgage
                                     designated as a deed of trust, by trustee's
                                     sale, and


                                       40
<PAGE>

                                    (ii) otherwise by judicial foreclosure.
                                    There is no homestead or other exemption
                                    available to the Mortgagor which would
                                    materially interfere with the right to sell
                                    the Property at a trustee's sale or the
                                    right to foreclose the Mortgage;

                           (xlv)    There is no default, breach, violation or
                                    event of acceleration existing under the
                                    Mortgage or the related Note and no event
                                    which, with the passage of time or with
                                    notice and the expiration of any grace or
                                    cure period, would constitute a default,
                                    breach, violation or event of acceleration;
                                    and neither the Seller nor any servicer has
                                    waived any default, breach, violation or
                                    event of acceleration;

                           (xlvi)   All parties to the Note and the Mortgage had
                                    legal capacity to execute the Note and the
                                    Mortgage and each Note and Mortgage have
                                    been duly and properly executed by such
                                    parties;

                           (xlvii)  All amounts received on and after the
                                    Cut-Off Date with respect to the Mortgage
                                    Loans have been deposited into the Principal
                                    and Interest Account and are, as of the
                                    Startup Day, in the Principal and Interest
                                    Account. All amounts received prior to the
                                    Cut-Off Date but representing payments that
                                    the Mortgagor is obligated to make after the
                                    Cut-Off Date have been deposited into the
                                    Principal and Interest Account and are, as
                                    of the Startup Day, in the Principal and
                                    Interest Account;

                           (xlviii) The Mortgage Loans were not selected by the
                                    Seller on any basis intended to adversely
                                    affect the Trust, the Owners, the
                                    Certificate Issuer or any of their
                                    successors and assigns;

                           (xlix)   A full appraisal was performed in connection
                                    with each Property;

                           (xlx)    To the best of the Seller's knowledge, no
                                    Property was in violation of any state or
                                    federal environmental law or regulation and
                                    no hazardous material substance or waste is
                                    present at any Property;

                           (xlxi)   None of the Mortgage Loans is subject to any
                                    bankruptcy plan;

                           (xlxii)  No duplicate original Note was executed by
                                    any Mortgagor;

                           (xlxiii) No more than 80.67% and 64.88% of the
                                    Initial Mortgage Loans in Group I and Group
                                    II, respectively, are subject to the Home
                                    Ownership and Equity Protection Act of 1994
                                    (the "Home Protection Act"). With respect to
                                    each Initial Mortgage Loan subject to the
                                    Home Protection Act, each such Mortgage Loan
                                    has been originated and serviced in
                                    compliance with the provisions thereof; and

                           (xlxiv)  As of the Cut-Off Date, there is no
                                    delinquent tax or delinquent assessment lien
                                    against any Property.

                  (b) Upon the discovery by the Seller, the Servicer, the
         Oversight Agent, 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


                                       41
<PAGE>

         concerning the knowledge of the Seller 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 and the Certificate Insurer. If the breaching
         Mortgage Loan was acquired from an Originator, 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
         Seller shall cure such breach or take such actions within the time
         periods specified in Section 3.4. Except as set forth in Section 3.4,
         the obligations of the Seller 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; provided, however, that the Seller
         shall indemnify the Trust for any fines, fees and penalties incurred by
         the Trust by reason of the Seller's breach of the representation set
         forth in Section 3.3(a)(xix) hereof.

                  The Seller 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 constitutes a 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 Seller 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 Seller, the Servicer, the Oversight Agent, 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 Cut-Off Date (or in the case of the Subsequent
Mortgage Loans, as of the respective Subsequent Cut-Off 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 hereto
discovering such breach shall give prompt written notice to the other parties
hereto and to the Certificate Insurer.

                  (b) Upon the earliest to occur of the Seller'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 Seller hereby covenants and warrants that it shall promptly
         cure such breach in all material respects (or shall cause an affiliate
         of the Seller or the related Originator to cure such breach) or it
         shall, 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 (or cause an affiliate of the
         Seller or the related Originator to substitute) in lieu of each
         Mortgage Loan in the related Mortgage Loan Group which has given rise
         to the requirement for action by the Seller 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 (or cause an affiliate of the Seller or the related
         Originator to 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 Seller, at its expense, shall cause to be delivered
         to the Trustee, the Oversight Agent and 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


                                       42
<PAGE>


         of the Trust (other than the Non-REMIC Accounts) as a REMIC, and the
         Seller 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 (other than the
         Non-REMIC Accounts) 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 Seller 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, the Oversight Agent and the Certificate Insurer.

                  (c) In the event that any Qualified Replacement Mortgage is
         delivered by an Originator or by the Seller to the Trust pursuant to
         this Section 3.4 or Section 3.6 hereof, the related Originator and the
         Seller 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 Seller, the Servicer, the Oversight
         Agent 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) Neither the Trustee nor the Oversight Agent shall have any
         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 Seller,
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 Seller in and to each Initial Mortgage Loan listed on the
Schedule of Mortgage Loans delivered by the Seller on the Startup Day, all
right, title and interest in and to principal and interest (including prepaid
interest) due on each such Initial Mortgage Loan after the Cut-Off Date (other
than payments of principal and interest due on or before the Cut-Off Date) and
all its right, title and interest in and to all Insurance Policies; provided,
however, that the Seller 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 Seller of the Initial Mortgage Loans and the Subsequent Mortgage Loans
set forth on the Schedule of Mortgage Loans is absolute and is intended by the
Owners and all parties hereto to be treated as a sale by the Seller.

                  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 Seller
to the Trust and that the Mortgage Loans not be part of the Seller'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 Seller shall be deemed to


                                       43
<PAGE>

have granted to the Trustee a security interest of first priority in all of the
Seller'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 Seller to the Trustee, the Seller has filed, in the
appropriate office or offices in the State of California, a UCC-1 financing
statement executed by the Seller as debtor, naming the Trustee as secured party
and listing the Mortgage Loans (both Initial Mortgage Loans and Subsequent
Mortgage Loans) and the other property described above as collateral. The
characterization of the Seller 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 Seller's entire right, title and
interest in the Mortgage Loans and the related Files to the Trust. In connection
with such filing, the Seller 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 Seller 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, endorsed without recourse
                                  by the related Originator, "Pay to the order
                                  of Norwest Bank Minnesota, National
                                  Association, as trustee for the First Alliance
                                  Mortgage Loan Trust 1999-3, without recourse"
                                  or "Pay to the order of holder, without
                                  recourse." In the event that the Mortgage Loan
                                  was acquired by the related Originator in a
                                  merger, the endorsement must be by the
                                  "(related Originator), successor by merger to
                                  (name of predecessor)"; and in the event that
                                  the Mortgage Loan was acquired or originated
                                  by the related Originator while doing business
                                  under another name, the endorsement must be by
                                  the "(related Originator), formerly known as
                                  (previous name)";

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


                                       44
<PAGE>

                                  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 from the
                                  Seller to "Norwest Bank Minnesota, National
                                  Association, as Trustee of the First Alliance
                                  Mortgage Loan Trust 1999-3, without recourse,"
                                  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 described in Section 3.5(b)(i)(e) above
                            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 relating to Properties located 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 Seller
                            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 Seller's expense, the
                            Assignment Opinions for the relevant jurisdictions
                            which opine that recording is not necessary to
                            perfect the rights of the Trustee in the related
                            Mortgage (in form satisfactory to the Certificate
                            Insurer, Moody's and Standard & Poor's); provided
                            further, however, notwithstanding the delivery of
                            any legal opinions, each assignment


                                       45
<PAGE>

                            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
                            Seller to cause such Mortgage assignments to be
                            prepared and shall inform the Certificate Insurer of
                            the Seller'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
                            Seller 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 Seller. 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 Seller 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 Seller, 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 Seller shall transfer, assign, set over and otherwise
         convey without recourse, to the Trustee all right, title and interest
         of the Seller in and to any Qualified Replacement Mortgage delivered to
         the Trustee on behalf of the Trust by the Seller 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
         Seller 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 Seller'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


                                       46
<PAGE>

         released Mortgage Loan after the related Cut-Off Date or Subsequent
         Cut-Off Date, as applicable, but on and prior to the applicable
         Replacement Cut-Off Date.

                  (f) In connection with any transfer and assignment of a
         Qualified Replacement Mortgage to the Trustee on behalf of the Trust,
         the Seller 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 Seller (i) the original
         Note, or the certified copy, relating thereto, endorsed without
         recourse, to the Seller 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 Seller 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 Seller 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 Seller,
         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 Schedule 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 Schedule of Mortgage Loans as to (a) the
         Seller's loan number, (b) the Mortgagor's name, (c) the address
         (including the state and zip code) of the Property, (d) the original
         Loan Balance, (e) the monthly payment of principal and interest, (f)
         the initial Coupon Rate, (g) the date the loan was closed, (h) the
         first payment date and (i) the maturity of the related Note, 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 Day (or, with respect to any document delivered after the
         Startup Day, within 45 days of receipt or 90 days after the Startup
         Day, whichever is later and with respect to any Subsequent Mortgage
         Loan or Qualified Replacement Mortgage, within 45 days after the
         assignment thereof or 90 days after the Startup Day, whichever is
         later) the Trustee shall deliver to the Seller, 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 the Trustee is required
         to review) which is not properly executed, has not been received within
         the specified period or is unrelated to the Mortgage Loans identified
         in the Schedule of Mortgage Loans, or that any


                                       47
<PAGE>

         Mortgage Loan does not conform as to loan number and address as set
         forth in the Schedule of Mortgage Loans, the Trustee shall promptly
         notify the Seller and the Certificate Insurer. The Seller shall use
         reasonable efforts to cure any such defect within 60 days from the date
         on which the Seller was notified of such defect, and if the Seller does
         not cure such defect in all material respects during such period, the
         Seller will (or will cause the related Originator or an affiliate of
         the Seller to) on the next succeeding Remittance Date (i) substitute in
         lieu of such Mortgage Loan a Qualified Replacement Mortgage and deliver
         the Substitution Amount applicable thereto to the Servicer for deposit
         in the Principal and Interest Account or (ii) purchase such Mortgage
         Loan at a purchase price equal to the Loan Purchase Price thereof,
         which purchase price shall be delivered to the Servicer for deposit in
         the Principal and Interest Account. In connection with any such
         proposed purchase or substitution the Seller shall cause at the
         Seller'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 (other than the Non-REMIC Accounts) as a REMIC,
         and the Seller 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 (other than
         the Non-REMIC Accounts) 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 Seller shall, in
connection with the delivery of each Qualified Replacement Mortgage to the
Trustee, provide the Trustee with the information set forth in the Schedule of
Mortgage Loans with respect to such Qualified Replacement Mortgage.

                  (b) The Seller, the Servicer, the Oversight Agent 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 and the
         Oversight Agent 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 Seller 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 Seller 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 Sections 3.5(b) and
3.5(i) with respect to the Subsequent Mortgage Loans 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 Subsequent Transfer Date to or upon the order of
the Seller of all or a portion of the balance of funds in the Pre-Funding
Account, the Seller shall on the Subsequent Transfer Date sell,


                                       48
<PAGE>

transfer, assign, set over and otherwise convey without recourse, to the
Trustee, all of the Seller's right, title and interest in and to principal and
interest (including prepaid interest) due on each Subsequent Mortgage Loan after
the Subsequent Cut-Off Date (other than payments of principal and interest due
on or before the Subsequent Cut-Off Date) which Subsequent Mortgage Loans shall
have been approved by the Certificate Insurer and which the Seller is causing to
be delivered to the Trustee with the related Subsequent Transfer Agreement (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 Seller's interest in
any Property which secures a Subsequent Mortgage Loan but which is 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). On each Subsequent Transfer Date, the Trustee
agrees to execute and deliver to the Seller, the Servicer and the Certificate
Insurer certification substantially in the form annexed hereto as Exhibit E
evidencing receipt of each Subsequent Mortgage Loan.

                  The transfer by the Seller of the Subsequent Mortgage Loans
set forth on the related Schedule of Mortgage Loans to the Trust shall be
absolute and shall be intended by the Owners and all parties hereto to be
treated as a sale by the Seller to the Trust. 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 Seller 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 Seller 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 Seller shall have provided the Trustee, the
                             Oversight Agent 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; provided, however, that the parties hereto
                             agree that the initial Subsequent Transfer Date is
                             September 28, 1999 and that no Addition Notice is
                             necessary in connection with the Subsequent
                             Mortgage Loans to be transferred on such date;

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

                      (iii)  the Seller shall have caused to be delivered to the
                             Trustee all the documents required for the transfer
                             and assignment of the Subsequent Mortgage Loans, as
                             set forth in Section 3.5(b) hereof;


                                       49
<PAGE>

                      (iv)   the Seller 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 Subsequent Cut Off Date,
                             including prepaid interest collected through the
                             first due date of the Subsequent Mortgage Loans;

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

                      (vi)   the Funding Period shall not have ended;

                      (vii)  the Seller shall have delivered to the Trustee, the
                             Oversight Agent 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 Subsequent Transfer
                             Agreement;

                      (viii) the Seller shall have delivered to the Trustee, the
                             Oversight Agent, 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

                      (ix)   the Certificate Insurer retains the right to adjust
                             the loss coverage requirements, including, but not
                             limited to the related Specified Subordinated
                             Amount, if a final Mortgage Loan Group differs
                             materially from the Initial Mortgage Loans in such
                             Mortgage Loan Group. 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 on the Subsequent Transfer Date for inclusion in Group I
         is subject to the following requirements: (i) such Subsequent Mortgage
         Loan may not be 30 or more days contractually delinquent as of the
         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
         85.00% and; (iv) the Certificate Insurer shall have given its consent
         to the inclusion of such Subsequent Mortgage Loan; and, (v) following
         the purchase of such Subsequent Mortgage Loans by the Trust, the
         Mortgage Loans in Group I (including the Subsequent Mortgage Loans in
         Group I) (a) will have a weighted average Coupon Rate of at least 9.10%
         (b) will have a weighted average Combined Loan-to-Value Ratio of not
         more than 61.50% (c) will have an average current loan balance of not
         greater than $100,000 and not more than 10% of the Mortgage Loans in
         Group I may have a principal balance greater than $200,000; (d) will
         satisfy the representations and warranties set forth in Section 3.3
         hereof; and (e) have a first due date no later than January 1, 2000.

                  (d) The obligation of the Trust to purchase Subsequent
         Mortgage Loans on the Subsequent Transfer Date for inclusion in Group
         II is subject to the following requirements: (i) such Subsequent
         Mortgage Loan may not be 30 or more days contractually delinquent as of
         the 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 85.00%; and (iv) the Certificate Insurer shall have given its
         consent to the inclusion of such Subsequent Mortgage Loan; and, (v)
         following the purchase of such Subsequent Mortgage Loans by


                                       50
<PAGE>

         the Trust, the Mortgage Loans in Group II (including the Subsequent
         Mortgage Loans in Group II): (a) will have a weighted average coupon
         rate of at least 8.32%; (b) will have a weighted average Loan to Value
         Ratio of not more than 68.75%; and (c) will have an average current
         loan balance not greater than $130,000 and not more than 28.90% of the
         Mortgage Loans in Group II may have a principal balance in excess of
         $200,000; (d) will satisfy the representations and warranties set forth
         in Section 3.3 hereof; and (e) have a first due date no later than
         January 1, 1999.

                  (e) In connection with each Subsequent Transfer Date and, if
         applicable, on the Payment Dates occurring in October and November
         1999, as applicable, the Trustee shall determine: (i) the amount and
         correct dispositions of the Group I Capitalized Interest Requirement
         and the Group II Capitalized Interest Requirement, the Group I
         Overfunded Interest Amount, the Group II Overfunded Interest Amount,
         the Pre-Funding Account Earnings and the Pre-Funded Amount (and the
         portion of such amounts allocable to Group I and Group II) 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 Seller from the Pre-Funding Account or
         from the Capitalized Interest Account, such Owners or the Seller shall
         immediately repay such amounts to the Trustee.

                  Section 3.9. Books and Records. The sale of each Mortgage Loan
shall be reflected in the Seller's balance sheets and other financial statements
as a sale of assets by the Seller under generally accepted accounting
principles.


                                   ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

                  Section 4.1. Issuance of Certificates. On the Startup Day,
upon the Trustee's receipt from the Seller 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 Time
on the Startup Day, at the offices of Arter & Hadden LLP, 1801 K Street, N.W.,
Washington, D.C. 20006, the Seller will sell and convey the Mortgage Loans and
the money, instruments and other property related thereto to the Trustee, and
the Trustee will (i) deliver to the Underwriter the Class A Certificates with an
aggregate Percentage Interest in each Class equal to 100%, registered in the
name of Cede & Co. or in such other names as the Underwriter shall direct,
against payment of the purchase price thereof by wire transfer of immediately
available funds to the Trustee, and (ii) deliver to First Alliance Portfolio
Services, Inc. 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 Seller 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 the sum of the Group I Original Capitalized Interest Amount and
the Group II Original Capitalized Interest Amount in the Capitalized Interest
Account contributed by the Seller out of such proceeds or otherwise,(b) pay any
fees and expenses identified by the Seller and (c) pay to the Seller the balance
after deducting such amounts. The Seller shall pay directly to the Certificate
Insurer the Initial Premium.


                                       51
<PAGE>



                                    ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

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

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

                  Section 5.2. Forms. The Class A-1 Certificates, the Class A-2
Certificates and the Class R Certificates shall be in substantially the forms
set forth in Exhibits A-1, A-2 and B hereof, respectively, with such appropriate
insertions, omissions, substitutions and other variations as are required or
permitted by this Agreement or as may in the Seller'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


                                       52
<PAGE>


Register during business hours upon reasonable notice (but no less than 2
Business Days) and to obtain copies thereof.

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

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

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

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

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

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

                  On the Startup Day, no Class A Certificates shall be issued in
denominations of less than $25,000 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 Seller 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 Seller,
the Servicer, the Oversight Agent 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 Seller, the Servicer,
the Oversight Agent 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



                                       53
<PAGE>


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 Seller 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 Seller or the Trustee is unable to locate a qualified successor or
         (ii) the Seller 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 Seller 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
         Seller and at the Seller's expense, or such depository's agent or
         designee but, if the Seller does not select such alternative global
         book-entry system, then the Class A Certificates may be registered in
         whatever name or names registered Owners of Class A Certificates
         transferring Class A Certificates shall designate, in accordance with
         the provisions hereof.

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

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

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

                  Every new Certificate issued pursuant to this Section in
exchange for or in lieu of any mutilated, destroyed, lost or stolen Certificate
shall constitute evidence of a substitute interest in the Trust and shall be
entitled to all the benefits of this Agreement equally and proportionately with
any and all other


                                       54
<PAGE>



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
Seller, 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 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 Seller shall require a written opinion of counsel acceptable to and
         in form and substance satisfactory to the Seller 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 Seller and the
         Certificate Insurer certifying to the Trustee, the Certificate Insurer
         and the Seller the facts surrounding such transfer, which investment
         letter shall not be an expense of the Trustee, the


                                       55
<PAGE>



         Trust Estate, the Certificate Insurer or the Seller. 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
         Seller against any liability that may result if the transfer is not so
         exempt or is not made in accordance with such federal and state laws.

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


                                   ARTICLE VI

                                    COVENANTS

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

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

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


                                       56
<PAGE>



         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 Seller, 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 Seller 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 Seller to take any action pursuant to this Section
6.3 to the other party.

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

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

                  Section 6.4. Performance of Obligations. The Trustee will not
take any action that would release the Seller, the Servicer, the Oversight Agent
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;




                                       57
<PAGE>



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

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

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

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

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

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

                  (1) such Owner has previously given written notice to the
         Seller 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 (unless the action
         is against the Certificate Insurer); 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


                                       58
<PAGE>



Owner of the same Class or to enforce any right under this Agreement, except in
the manner herein provided and for the equal and ratable benefit of all the
Owners of the same Class.

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

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

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

                  Section 6.10. Delay or Omission Not Waiver. No delay of the
Trustee, the Oversight Agent, 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 Oversight Agent, 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



                                       59
<PAGE>



transmit, then the Trustee shall, at the expense of such Applicant, within ten
(10) Business Days after the receipt of such application, furnish or cause to be
furnished to such Applicant a list of the names and addresses of the Owners of
record as of the most recent Payment Date.

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


                                   ARTICLE VII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

                  Section 7.1. Collection of Money. Except as otherwise
expressly provided herein, the Trustee shall 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. The Seller shall cause
to be established, and the Trustee shall maintain, at the Corporate Trust
Office, a Certificate Account, a Pre-Funding Account and a Capitalized Interest
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.

                  Section 7.3. The Certificate Insurance Policies. (a) Two
Business Days prior to each Payment Date the Trustee shall determine with
respect to the immediately following Payment Date:

                    (i)  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 either Group on account of Group I
                         included in such amount plus (B) any amount of Total
                         Monthly Excess Cashflow from either Group to be applied
                         on account of Group I on such Payment Date to the Class
                         A-1 Certificates. 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) and (B) of the
                         preceding sentence with respect to each Payment Date is
                         the "Group I Total Available Funds."

                    (ii) 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 either Group on account of Group II
                         included in such amount


                                       60
<PAGE>



                         plus (B) any amount of Total Monthly Excess Cashflow
                         from either Group to be applied on account of Group II
                         on such Payment Date to the Class A-2 Certificates. 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) and (B) of the preceding
                         sentence with respect to each Payment Date is the
                         "Group II Total Available Funds".

                  (b) If (i) the Class A-1 Current Interest for any Payment Date
         exceeds the Group I Total Available Funds for such Payment Date after
         deducting amounts payable therefrom, if any, for the Fees and Expenses
         relating to Group I 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 Group I 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 (x) the
         Class A-2 Current Interest for any Payment Date exceeds the Group II
         Total Available Funds for such Payment Date after deducting amounts
         payable therefrom, if any, for the Fees and Expenses relating to Group
         II due on such Payment Date and/or (y) a 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 Group II 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, from the proceeds of the sale of the Class A
Certificates, the Seller will deposit (i) an amount equal to the Original
Pre-Funded Amount in the Pre-Funding Account and (ii) an amount equal to the sum
of the Group I Original Capitalized Interest Amount and the Group II Original
Capitalized Interest Amount in the Capitalized Interest Account.

                  (b) On any Subsequent Transfer Date, the Seller shall instruct
         the Trustee to withdraw from the Pre-Funding Account an amount equal to
         100% of the aggregate Loan Balances of the


                                       61
<PAGE>



         Subsequent Mortgage Loans sold to the Trust on such Subsequent Transfer
         Date and pay such amount to or upon the order of the Seller 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
         Seller shall additionally inform the Trustee whether such Subsequent
         Mortgage Loans are being transferred to Group I or Group II. In no
         event shall the Seller be permitted to instruct the Trustee to release
         from the Pre- Funding Account to the Certificate Account with respect
         to Subsequent Mortgage Loans to be transferred to Group I an amount in
         excess of the Original Group I Pre-Funded Amount or to release from the
         Pre-Funding Account to the Certificate Account with respect to
         Subsequent Mortgage Loans to be transferred to Group II an amount in
         excess of the Original Group II Pre-Funded Amount.

                  (c)      [Reserved].

                  (d) On the Payment Dates during and immediately following the
         Funding Period, 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 each Payment Date during and immediately following the
         Funding Period, 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,
         if any plus the related Pre-Funding Account Earnings transferred to the
         Capitalized Interest Account, and (ii) with respect to Group II, the
         Group II Capitalized Interest Requirement, if any, for such Payment
         Date plus the related Pre-Funding Account Earnings transferred to the
         Capitalized Interest Account.

                  (f) On the second Payment Date after the Startup Day, the
         Trustee shall distribute the Group I Overfunded Interest Amount, if
         any, and the Group II Overfunded Interest Amount, if any (each
         calculated by the Trustee on the day prior to such second Payment Date)
         from the Capitalized Interest Account to the Seller. All amounts, if
         any, remaining in the Capitalized Interest Account on such day shall be
         transferred to the Seller, and the Capitalized Interest Account shall
         be closed.

                  Section 7.5. Flow of Funds. (a) The Trustee shall deposit to
the Certificate Account with respect to Group I, without duplication, upon
receipt, any Group I Insured Payments, the proceeds of any liquidation of the
assets of the Trust, insofar as such assets relate to Group I and the Group I
Monthly Remittance Amount, together with any Substitution Amounts and any Loan
Purchase Price amounts relating to Group I received by the Trustee.

                  (b) The Trustee shall deposit to the Certificate Account with
         respect to Group II, without duplication, upon receipt, any Group II
         Insured Payments, the proceeds of any liquidation of the assets of the
         Trust, insofar as such assets relate to Group II and the Group II
         Monthly Remittance Amount, together with any Substitution Amounts and
         any Loan Purchase Price amounts relating to Group II received by the
         Trustee.

                  (c)      [Reserved].

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

                           (i)      first, on each Payment Date (A) to the
                                    Oversight Agent, the Oversight Agent Fee and
                                    (B) to the Certificate Insurer, (x) from
                                    amounts then on deposit in



                                       62
<PAGE>



                                    the Certificate Account with respect to
                                    Group I, the Group I Premium Amount for such
                                    Payment Date and (y) from amounts then on
                                    deposit in the Certificate Account 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 with respect to the
                                        related Mortgage Loan Group) being the
                                        "Group I Available Funds Shortfall" or
                                        the "Group II Available Funds
                                        Shortfall";

                                    (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 allocated to the
                                        payment of any Reimbursement Amount with
                                        respect to the related Mortgage Loan
                                        Group pursuant to clause (iv)(A)(I)
                                        below; 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 allocated to
                                        the payment of any Reimbursement Amount
                                        with respect to the other Mortgage Loan
                                        Group pursuant to clause (iv)(A)(I)
                                        below.

                           (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


                                       63
<PAGE>



                                    Date; such Net Monthly Excess Cashflow is
                                    required to be allocated in the following
                                    order of priority:

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

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

                                    (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 Group II
                                        Available Funds Cap Carry-Forward Amount
                                        for such Payment Date shall be
                                        distributed to the Owners of the Class
                                        A-2 Certificates; and

                                    (D) fourth, any Net Monthly Excess Cashflow
                                        remaining after the applications
                                        described in clauses (A), (B) and (C)
                                        above shall be allocated to the Servicer
                                        and distributed pursuant to clause
                                        (iv)(A)(II) 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) distribute (I) to the Certificate
                                        Insurer the amounts described in clauses
                                        (ii)(C) and (ii)(D) above and (II) to
                                        the Servicer the amounts described in
                                        clause (iii)(D) above;

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

                                    (C) 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


                                       64
<PAGE>



                                        Class A-1 Certificates, the Group I
                                        Principal Distribution Amount until the
                                        Class A-1 Certificate Termination Date;

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

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

         Notwithstanding anything to the contrary herein, the amounts described
         in Section 7.5(d)(iv)(B) and (D) 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, to the Oversight Agent to reimburse
                                    the Oversight Agent for all costs and
                                    expenses incurred in connection with
                                    Sections 8.20(c) and 8.30(h) hereof, and to
                                    reimburse the Trustee pursuant to Section
                                    10.13 hereof.

                           (vi)     sixth, 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) 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 (except the Certificate Account) shall be
invested and reinvested by the Trustee, for the benefit of the Owners and the
Certificate Insurer, as their interests may appear, as directed in writing by
the Servicer on the Startup Day 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 in the Accounts (except the Certificate Account). No investment in
any Account shall mature later than the second Business Day preceding the next
Payment Date (or, if such investment is an obligation of the Trustee or money
market funds for which the Trustee or an affiliate is the manager or the
advisor, the investment shall mature no later than such Payment Date).

                  (b)      [Reserved].

                  (c) 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.



                                       65
<PAGE>



                  (d) 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 (except the Certificate Account) resulting from any
         loss on any Eligible Investment included therein.

                  (e) The Trustee shall hold funds in the Accounts held by the
         Trustee (except the Certificate Account) 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).

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

                  (g) All income or other gain from investments in the
         Certificate Account shall be deposited in the Certificate Account
         immediately on receipt (subject to the right of the Trustee to withdraw
         such income or gain from time to time), and any loss resulting from
         such investments shall be charged to the Trustee, which shall reimburse
         the Trust for such losses.

                  (h) 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
         Trustee as compensation. 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 Trustee in the
         Certificate Account.

                  (i) The Servicer shall give notice to the Trustee, the Seller,
         the Oversight Agent, the Trust, 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


                                       66
<PAGE>



         short-term debt obligations of which have been rated "A-1" or better by
         Standard & Poor's and "P-1" by Moody's.

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

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

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

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

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

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

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

                  (e) Investments in no load money market funds sponsored by the
         Trustee or any affiliate of the Trustee or for which the Trustee or any
         of its affiliates acts as an advisor, so long as such fund is 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 make available to each Owner, the Servicer, the Certificate
Insurer, the Underwriter, the Seller, Standard & Poor's and Moody's a report in
a form to be agreed upon by the Trustee, the Oversight Agent and the Servicer
and setting forth 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


                                       67
<PAGE>



                                    principal included therein, and any
                                    Subordination Increase Amounts with respect
                                    to the related Mortgage Loan Group;

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

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

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

                           (vi)     information to the extent and in the form
                                    furnished by the Seller 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 Seller 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)    identify any loans purchased by the Servicer
                                    pursuant to Section 8.10; and

                           (xiii)   for each of the Payment Dates during and
                                    immediately after the Funding Period, (A)
                                    the Pre-Funded Amount previously used to
                                    purchase Subsequent Mortgage Loans, (B) the
                                    Pre-Funded Amount distributed as principal,
                                    (C) the Pre-Funding Account Earnings
                                    transferred to the Capitalized Interest
                                    Account and (D) the amounts transferred from
                                    the Capitalized Interest Account to the
                                    Certificate Account, the Group I Overfunded
                                    Interest Amount, the Group II Overfunded
                                    Interest Amount and the amount transferred
                                    to the Seller, if any.

                  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 requesting the same in writing at
any time during each calendar year as to the



                                       68
<PAGE>



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

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

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

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

                           (iv)     the number, aggregate Loan Balances of all
                                    Mortgage Loans in each Mortgage Loan Group
                                    and percentage (based on the aggregate Loan
                                    Balances of the Mortgage Loans in such
                                    Mortgage Loan Group) relating to REO
                                    Properties and Mortgage Loans in foreclosure
                                    or bankruptcy (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, in each Mortgage Loan Group after
                                    giving effect to any payment of principal on
                                    such Payment Date; and

                           (vi)     the book value of any REO Property and any
                                    Mortgage Loans in foreclosure 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.

                  (d) The Trustee will make the monthly statement to Owners
         (and, at its option, any additional files containing the same
         information in an alternative format) available each month to Owners,
         and other parties to this Agreement via the Trustee's internet website
         and its fax-on-demand service. The Trustee's fax-on-demand service may
         be accessed by calling (301) 815-6610. The


                                       69
<PAGE>



         Trustee's internet website shall initially be located at
         "www.ctslink.com". Assistance in using the website or the fax-on-demand
         service can be obtained by calling the Trustee's customer service desk
         at (301) 815-6600. Parties that are unable to use the above
         distribution options are entitled to have a paper copy mailed to them
         via first class mail by calling the customer service desk and
         indicating such. The Trustee shall have the right to change the way the
         statements to Owners are distributed in order to make such distribution
         more convenient and/or more accessible to the above parties and the
         Trustee shall provide timely and adequate notification to all above
         parties regarding any such changes.

                  (e) Notwithstanding the foregoing, the Seller shall file with
the Securities and Exchange Commission all reports prepared by the Trustee and
delivered to the Seller hereunder, which are required to be filed as current
reports on Form 8-K.

                  Section 7.9. Additional Reports by Trustee. (a) The Trustee
shall report to the Seller, the Oversight Agent, 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
Seller, the Servicer, the Oversight Agent or the Certificate Insurer may from
time to time request.

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


                                  ARTICLE VIII

                 SERVICING AND ADMINISTRATION OF MORTGAGE LOANS

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

                  (b) The duties of the Servicer shall include collecting and
         posting of all payments, responding to inquiries of Mortgagors or by
         federal, state or local government authorities with respect 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 and the Oversight Agent 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 the
         Oversight Agent and furnish to the Trustee and the Oversight Agent with
         reasonable promptness information in its possession as may be necessary
         or appropriate to enable the Trustee and the Oversight Agent to perform
         their respective 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.



                                       70
<PAGE>



                  (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 (other than
         the Non-REMIC Accounts) to fail to qualify as a REMIC.

                  (d) The parties intend that the Trust (other than the
         Non-REMIC Accounts) shall constitute and that the affairs of Trust
         shall be conducted so as to qualify the Trust (other than the Non-REMIC
         Accounts) as a REMIC. In furtherance of such intention, the Servicer
         covenants and agrees that it shall act as agent (and the Servicer is
         hereby appointed to act as agent) on behalf of the Trust and that in
         such capacity it shall: (i) use its best efforts to conduct the affairs
         of the Trust at all times that any Class of Certificates are
         outstanding so as to maintain the status of the Trust (other than the
         Non-REMIC Accounts) 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
         (other than the Non-REMIC Accounts) 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) With the consent of the Certificate Insurer and the
         Oversight Agent, 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


                                       71
<PAGE>



         taxes and assessments or other charges) on any Property shall be
         recoverable by the Servicer or such Sub-Servicer to the extent
         described in Section 8.9(c) and in Section 7.5(d)(iii)(D) hereof.

                  Section 8.2. Collection of Certain Mortgage Loan Payments. (a)
The Servicer shall, to the extent such procedures shall be consistent with this
Agreement and the terms and provisions of any applicable Insurance Policies
follow such collection procedures as it follows from time to time with respect
to mortgage loans in its servicing portfolio that are comparable to the Mortgage
Loans; provided that the Servicer shall always at least follow collection
procedures that are consistent with or better than standard industry practices.
Consistent with the foregoing, the Servicer may in its discretion (i) waive any
assumption fees, late payment charges, charges for checks returned for
insufficient funds, prepayment fees, if any, or other fees which may be
collected in the ordinary course of servicing the Mortgage Loans, (ii) if a
Mortgagor is in default or about to be in default because of a Mortgagor's
financial condition, arrange with the Mortgagor a schedule for the payment of
delinquent payments due on the related Mortgage Loan; provided, however, the
Servicer shall not reschedule the payment of delinquent payments more than one
time in any twelve (12) consecutive months with respect to any Mortgagor or
(iii) modify payments of monthly principal and interest on any Mortgage Loan
becoming subject to the terms of the Soldiers' and Sailors' Civil Relief Act of
1940, as amended, in accordance with the Servicer's general policies of the
comparable mortgage loans subject to such Act.

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

                  Section 8.3. Sub-Servicing Agreements Between Servicer and
Sub-Servicers. The Servicer may enter into Sub-Servicing Agreements for any
servicing and administration of Mortgage Loans with any institution which is
acceptable to the Certificate Insurer and the Oversight Agent 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, the Rating Agencies, the Oversight
Agent and the Trustee of the appointment of any Sub-Servicer and shall furnish
to the Certificate Insurer, the Oversight Agent 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. With the consent of the
Certificate Insurer, 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 or any Sub-Servicer's negligence.



                                       72
<PAGE>



                  Section 8.6. No Contractual Relationship Between Sub-Servicer
and Trustee, Oversight Agent 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 Oversight Agent, 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 Oversight Agent. In connection with the assumption, if applicable,
of the responsibilities, duties and liabilities and of the authority, power and
rights of the Servicer hereunder by the Oversight Agent pursuant to Section
8.21, 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 Oversight Agent at the
Certificate Insurer's option without the payment of a fee notwithstanding any
contrary provision in any Sub- Servicing Agreement.

                  The Servicer shall, upon reasonable request of the Trustee or
the Oversight Agent, 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 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, on the Startup Day, the
Seller 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


                                       73
<PAGE>



         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 due 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 plus any accrued and unpaid interest thereon
         through the Remittance Period in which the liquidation occurred.

                   (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 Group I Monthly
                                            Remittance Amount and the Group II
                                            Monthly Remittance Amount
                                            due on the Remittance Date;

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

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

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

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

                           (ii)     On the Determination Date of each month, the
                                    Servicer shall send to the Trustee and the
                                    Oversight Agent the Monthly Exception Report
                                    detailing the payments on the Mortgage Loans
                                    during the prior Remittance Period (or, as
                                    necessary, the related Due Period) and
                                    certifying the amounts and purpose of
                                    withdrawals permitted pursuant to (d)(i)
                                    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, 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, the Group I
                                    Interest Remittance Amount and the Group I
                                    Principal Remittance Amount for such
                                    Remittance Date.

                           (iv)     On each Remittance Date, 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, the Group II
                                    Interest Remittance Amount and the Group II
                                    Principal Remittance Amount for such
                                    Remittance Date, and, if the Trustee and the
                                    Oversight Agent are not the same Person,


                                       74
<PAGE>



                                    shall provide the Oversight Agent with
                                    written notice (by facsimile or electronic
                                    mail) of the amount of such deposit.

                  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 as
of the last day of the related Due Period and, (ii) scheduled principal due but
not collected as of the last day of the related Due Period, 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 in the same Mortgage Loan Group 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 Rate) on the Loan Balance of
         such Mortgage Loan as of the first day of the related Remittance Period
         and (y) to the extent not previously advanced, the interest (less the
         Servicing Fee) paid by the Mortgagor with respect to the Mortgage Loan
         during such Remittance Period (any such amount paid by the Servicer,
         "Compensating Interest"). The Servicer shall in no event be required to
         pay Compensating Interest with respect to any Remittance Period in an
         amount in excess of the aggregate Servicing Fee received by the
         Servicer with respect to all Mortgage Loans for such Remittance Period.
         Further, the Servicer is not obligated to cover shortfalls in
         collections in interest due to Curtailments.

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


                                       75
<PAGE>



equal to the Loan Purchase Price thereof, which purchase price shall be
deposited in the Principal and Interest Account.

                  Section 8.11. Maintenance of Insurance. (a) The Servicer shall
cause to be maintained with respect to each Mortgage Loan a hazard insurance
policy with a generally acceptable carrier that provides for fire and extended
coverage, and which provides for a recovery by the Servicer on behalf of the
Trust of insurance proceeds relating to such Mortgage Loan in an amount not less
than the least of (i) the outstanding principal balance of the Mortgage Loan,
(ii) the minimum amount required to compensate for damage or loss on a
replacement cost basis and (iii) the full insurable value of the premises.

                  (b) If the Mortgage Loan at the time of origination relates to
         a Property in an area identified in the Federal Register by the Federal
         Emergency Management Agency as having special flood hazards, the
         Servicer will cause to be maintained with respect thereto a flood
         insurance policy in a form meeting the requirements of the current
         guidelines of the Federal Insurance Administration with a generally
         acceptable carrier in an amount representing coverage, and which
         provides for a recovery by the Servicer on behalf of the Trust of
         insurance proceeds relating to such Mortgage Loan of not less than the
         least of (i) the outstanding principal balance of the Mortgage Loan,
         (ii) the minimum amount required to compensate for damage or loss on a
         replacement cost basis and (iii) the maximum amount of insurance that
         is available under the Flood Disaster Protection Act of 1973. The
         Servicer shall indemnify the Trust and the Certificate Insurer out of
         the Servicer's own funds for any loss to the Trust and the Certificate
         Insurer resulting from the Servicer's failure to maintain the insurance
         required by this Section.

                  (c) In the event that the Servicer shall obtain and maintain a
         blanket policy insuring against fire, flood and hazards of extended
         coverage on all of the Mortgage Loans, then, to the extent such policy
         names the Servicer as loss payee and provides coverage in an amount
         equal to the aggregate unpaid principal balance on the Mortgage Loans
         without co-insurance and otherwise complies with the requirements of
         this Section 8.11, the Servicer shall be deemed conclusively to have
         satisfied its obligations with respect to fire and hazard insurance
         coverage under this Section 8.11, it being understood and agreed that
         such blanket policy may contain a deductible clause, in which case the
         Servicer shall, in the event that there shall not have been maintained
         on the related Property a policy complying with the preceding
         paragraphs of this Section 8.11, and there shall have been a loss which
         would have been covered by such policy, deposit in the Principal and
         Interest Account from the Servicer's own funds the difference, if any,
         between the amount that would have been payable under a policy
         complying with the preceding paragraphs of this Section 8.11 and the
         amount paid under such blanket policy. Upon the request of the Trustee
         or the Certificate Insurer, the Servicer shall cause to be delivered to
         the Trustee or the Certificate Insurer a certified true copy of such
         policy.

                  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


                                       76
<PAGE>



and becomes liable under the Note; provided, however, that to the extent any
such substitution of liability agreement would be delivered by the Servicer
outside of its usual procedures for mortgage loans held in its own portfolio the
Servicer shall, prior to executing and delivering such agreement, obtain the
prior written consent of the Certificate Insurer. The Mortgage Loan, as assumed,
shall conform in all respects to the requirements, representations and
warranties of this Agreement. The Servicer shall notify the Trustee that any
such assumption or substitution agreement has been completed by forwarding to
the Trustee the original copy of such assumption or substitution agreement,
which copy shall be added by the Trustee to the related File and which shall,
for all purposes, be considered a part of such File to the same extent as all
other documents and instruments constituting a part thereof. The Servicer shall
be responsible for recording any such assumption or substitution agreements. In
connection with any such assumption or substitution agreement, the required
monthly payment on the related Mortgage Loan shall not be changed but shall
remain as in effect immediately prior to the assumption or substitution, the
stated maturity or outstanding principal amount of such Mortgage Loan shall not
be changed nor shall any required monthly payments of principal or interest be
deferred or forgiven. Any fee collected by the Servicer or the Sub-Servicer for
consenting to any such conveyance or entering into an assumption or substitution
agreement shall be retained by or paid to the Servicer as additional servicing
compensation.

                  Notwithstanding the foregoing paragraph or any other provision
of this Agreement, the Servicer shall not be deemed to be in default, breach or
any other violation of its obligations hereunder by reason of any assumption of
a Mortgage Loan by operation of law or any assumption which the Servicer may be
restricted by law from preventing, for any reason whatsoever.

                  Section 8.13. Realization Upon Defaulted Mortgage Loans. (a)
The Servicer shall foreclose upon or otherwise comparably effect the ownership
on behalf of the Trust of Properties relating to defaulted Mortgage Loans as to
which no satisfactory arrangements can be made for collection of Delinquent
payments and which the Servicer has not purchased pursuant to Section 8.10. In
connection with such foreclosure or other conversion, the Servicer shall
exercise such of the rights and powers vested in it hereunder, and use the same
degree of care and skill in its exercise or use as prudent mortgage lenders
would exercise or use under the circumstances in the conduct of their own
affairs, including, but not limited to, advancing funds for the payment of
taxes, amounts due with respect to Senior Liens and insurance premiums. Any
amounts so advanced shall constitute "Servicing Advances" within the meaning of
Section 8.9(c) hereof. The Servicer shall sell any REO Property within 35 months
of its acquisition by the Trust, unless the Servicer obtains for the Trustee,
the Oversight Agent 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 Oversight Agent, 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 (other than the Non-REMIC Accounts)
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


                                       77
<PAGE>



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 two copies of a Request for Release. Upon receipt of the
two copies of the Request for Release, or in a mutually agreeable electronic
format which will, in lieu of a signature on its face, originate from a
servicing officer, the Trustee shall promptly release the related File, in trust
to (i) the Servicer, (ii) an escrow agent or (iii) any employee, agent or
attorney of the Trustee, in each case pending its release by the Servicer, such
escrow agent or such employee, agent or attorney of the Trustee, as the case may
be. Upon any such payment in full or the receipt of such notification that such
funds have been placed in escrow, the Servicer is authorized to give, as
attorney-in-fact for the Trustee and the mortgagee under the Mortgage which
secured the Note, an instrument of satisfaction (or assignment of Mortgage
without recourse) regarding the Property relating to such Mortgage, which
instrument of satisfaction or assignment, as the case may be, shall be delivered
to the Person or Persons entitled thereto against receipt therefor of payment in
full, it being understood and agreed that no expense incurred in connection with
such instrument of satisfaction or assignment, as the case may be, shall be
chargeable to the Principal and Interest Account. In lieu of executing any such
satisfaction or assignment, as the case may be, the Servicer may prepare and
submit to the Trustee a satisfaction (or assignment without recourse, if
requested by the Person or Persons entitled thereto) in form for execution by
the Trustee with all requisite information completed by the Servicer; in such
event, the Trustee shall execute and acknowledge such satisfaction or
assignment, as the case may be, and deliver the same with the related File, as
aforesaid.

                  (b) From time to time and as appropriate in the servicing of
         any Mortgage Loan, including, without limitation, foreclosure or other
         comparable conversion of a Mortgage Loan or collection under any
         applicable Insurance Policy (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 two copies of the
         Request for Release, or in a mutually agreeable electronic format which
         will, in lieu of a signature on its face, originate from a servicing
         officer, the Trustee shall 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, in which case the Trustee shall
         reject the Request for Release. 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.

                  (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 Loan-to- Value Ratio or
         Combined Loan-to-Value Ratio (which may, for this purpose, be
         determined at the


                                       78
<PAGE>



         time of any such action in a manner reasonably acceptable to the
         Certificate Insurer) after any release does not exceed the
         Loan-to-Value Ratio or the Combined Loan-to-Value Ratio as of the
         Cut-Off Date or Subsequent Cut-Off Date, as applicable, 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 Oversight Agent, the Trustee,
the Certificate Insurer, Standard & Poor's and Moody's, on or before the last
day of March of each year, commencing in 2000, an Officer's Certificate stating,
as to each signer thereof, that (i) a review of the activities of the Servicer
during such preceding calendar year and of performance under this Agreement has
been made under such officers' supervision and (ii) to the best of such
officers' knowledge, based on such review, the Servicer has fulfilled all its
obligations under this Agreement for such year, or, if there has been a default
in the fulfillment of all such obligations, specifying each such default known
to such officers and the nature and status thereof including the steps being
taken by the Servicer to remedy such defaults.

                  (b) The Servicer shall deliver to the Trustee, the Oversight
         Agent, 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 2000,
the Servicer, at its own expense, shall cause to be delivered to the Trustee,
the Oversight Agent, 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
Oversight Agent, the Certificate Insurer, the FDIC and the supervisory agents
and examiners of each of the foregoing access to the documentation regarding the


                                       79
<PAGE>



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, the Oversight Agent, and in addition
shall provide a copy of such computer tape to the Trustee, the Oversight Agent
and the Certificate Insurer at such other times as the Trustee, the Oversight
Agent 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, the Oversight
Agent 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
Oversight Agent, the Certificate Insurer and the Rating Agencies.

                  Section 8.20. Events of Servicing Termination. (a) The Trustee
or the Oversight Agent (each with the consent of the Certificate Insurer) 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, the Oversight Agent or from any
                                    Owner;

                           (ii)     The Servicer shall (I) apply for or consent
                                    to the appointment of a receiver, trustee,
                                    liquidator or custodian or similar entity
                                    with respect to itself or its property, (II)
                                    admit in writing its inability to pay its
                                    debts generally as they become due, (III)
                                    make a general assignment for the benefit of
                                    creditors, (IV) be adjudicated a bankrupt or
                                    insolvent, (V) commence a voluntary case
                                    under the federal bankruptcy laws of the
                                    United States of America or file a voluntary
                                    petition or answer seeking reorganization,
                                    an arrangement with creditors or an order
                                    for relief or seeking to take advantage of
                                    any insolvency law or file an answer
                                    admitting the material allegations of a
                                    petition filed against it in any bankruptcy,
                                    reorganization or 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



                                       80
<PAGE>



                                    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, the Oversight
                                    Agent 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 3.2A 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;

                           (ii)     the failure by the Servicer to make any
                                    required Servicing Advance;

                           (iii)    the failure by the Servicer to perform any
                                    one or more of its obligations hereunder,
                                    which failure materially and adversely
                                    affects the interests of the Certificate
                                    Insurer, and the continuance of such failure
                                    for a period of 30 days or such longer
                                    period as agreed to in writing by the
                                    Certificate Insurer.

                           (iv)     the failure by the Servicer to make any
                                    required Delinquency Advance or to pay any
                                    Compensating Interest;

                           (v)      if on any Payment Date the Pool Rolling
                                    Three Month Delinquency Rate exceeds 7.0%
                                    for either Mortgage Loan Group;

                           (vi)     if on any Payment Date occurring in June of
                                    any year, commencing in June 2000, the
                                    aggregate Pool Cumulative Realized Losses
                                    for a Mortgage Loan Group over the prior
                                    twelve month period exceed 2.0% of the
                                    average Pool Principal Balance of such
                                    Mortgage Loan Group as of the close of
                                    business on the last day of each of the
                                    twelve preceding Remittance Periods;

                           (vii)    (a) if on any of the first 60 Payment Dates
                                    from the Startup Day the aggregate Pool
                                    Cumulative Expected Losses for a Mortgage
                                    Loan Group for all prior Remittance Periods
                                    since the Startup Day exceed 5.0% of the
                                    Pool Principal Balance of such Mortgage Loan
                                    Group as of the Cut-Off Date and



                                       81
<PAGE>



                                    (b) if on any Payment Date thereafter the
                                    aggregate Pool Cumulative Expected Losses
                                    for a Mortgage Loan Group for all prior
                                    Remittance Periods from the Startup Day
                                    exceed 6.5% of the Pool Principal Balance of
                                    such Mortgage Loan Group 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.

         Notwithstanding the foregoing, the events of servicing termination set
forth in clauses (viii) - (xiii) below shall apply only to First Alliance
Mortgage Company (and any affiliate thereof), during its term as Servicer, and
shall not apply to any successor servicer.

                          (viii)     there shall be a change in control of the
                                     Servicer which results in Brian Chisick no
                                     longer being the majority owner;

                          (ix)       the Servicer shall fail to maintain
                                     committed "warehouse facility" line(s) of
                                     credit or loan agreements entitling the
                                     Servicer to borrow at least $100 million
                                     against its mortgage loan inventory;

                          (x)        a default shall have occurred or been
                                     declared under any short-term or long-term
                                     indebtedness of the Servicer;

                          (xi)       the Servicer shall fail to maintain at
                                     least the following financial requirements,
                                     based upon its most recent financial
                                     statements:

                                     a)       shareholders' equity of at least
                                              $70 million plus 50% of the
                                              Servicer's net income since
                                              December 1, 1998; and

                                     b)       a ratio of total liabilities to
                                              shareholders' equity of no greater
                                              than 3:1.

                          (xii)      a state or federal court shall enter a
                                     substantial and material judgment (a
                                     judgment in an amount which if it were
                                     subtracted from the existing shareholder's
                                     equity as set forth in the Servicer's most
                                     recent financial statements would be an
                                     event described in clause (xi) above
                                     against the Servicer, in any action in
                                     which the Servicer, acting in any capacity,
                                     is a party defendant, ruling that the
                                     Servicer violated any consumer protection
                                     act or deceptive trade practices act of any
                                     state in the origination or collection of
                                     consumer loans, including mortgage loans.
                                     In such event, the Servicer shall
                                     immediately notify in writing the Trustee
                                     and the Certificate Insurer of the entry of
                                     any such judgment and shall provide the
                                     calculation; or

                          (xiii)     Lehman Commercial Paper, Inc. shall not
                                     have renewed or extended its warehouse
                                     financing facility on or before October 1,
                                     1999 in at least the same amount and for
                                     substantially identical terms as the
                                     current $150 million facility under the
                                     Master Repurchase Agreement dated as of
                                     December 31, 1998, but for one-year period
                                     from October 1, 1999 to October 1, 2000.



                                       82
<PAGE>



         Upon the Oversight Agent or the Trustee's determination that a required
Delinquency Advance or payment of Compensating Interest has not been made by the
Servicer, the Oversight Agent or 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 and the Oversight Agent) 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 Oversight Agent (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 Oversight Agent 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
         Oversight Agent 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 the transfer of servicing, including, without
         limitation, transferring the Files and the other necessary data to the
         successor Servicer and amending this Agreement to reflect such
         succession as Servicer pursuant to this Section 8.20 or Section 8.21
         shall be paid by the predecessor Servicer upon presentation of
         reasonable documentation of such costs and expenses (but only to the
         extent the Oversight Agent has not been previously reimbursed therefor
         under Section 7.5(d) hereof or otherwise).

                  (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, the Oversight Agent 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, the Oversight Agent and the
         Certificate Insurer conclude that the event is the result of the
         latter, the Servicer may not be terminated, unless and until some other
         event set forth in subsection (a) or (b) has occurred and is
         continuing. If the Trustee, the Oversight Agent 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 Oversight Agent shall act as successor Servicer unless
         a successor Servicer is otherwise appointed hereunder.

                  If the Trustee, the Oversight Agent 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.

                  For purposes of this Section 8.20, neither the Trustee nor the
Oversight Agent shall be deemed to have knowledge of an Event of Default unless
a Responsible Officer of (i) the Trustee assigned to and working in the
Corporate Trust Office, or (ii) the Oversight Agent, respectively, has actual
knowledge thereof


                                       83
<PAGE>



or unless written notice of any event which is in fact such an Event of Default
is received by the Trustee or the Oversight Agent, as applicable, and such
notice references the Certificates, the Trust or this Agreement.

                  The Certificate Insurer agrees to use its best efforts to
inform the Trustee and the Oversight Agent 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 90 days from the delivery to the
Certificate Insurer, the Oversight Agent 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 appropriately endorsed by it
and remitted directly and immediately to the Oversight Agent or the successor
Servicer. In the event of the Servicer's resignation or termination hereunder,
the Oversight Agent shall (at the direction of the Certificate Insurer) appoint
a successor Servicer and the successor Servicer shall accept its appointment by
a written assumption in form acceptable to the Oversight Agent and the
Certificate Insurer, with copies to the Certificate Insurer and the Rating
Agencies. Pending such appointment, the Oversight Agent 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, the Oversight Agent 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, the Oversight Agent and the Certificate
         Insurer.

                  (c) No resignation of the Servicer shall become effective
         until the Oversight Agent 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 Oversight Agent 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.

                  (e) Any collections received by the Servicer after removal or
         resignation shall be appropriately endorsed by it and remitted directly
         and immediately to the Oversight Agent, or the successor Servicer.

                  (f) Upon removal or resignation of the Servicer, the Oversight
         Agent (x) shall appoint a successor Servicer in accordance with the
         instructions of the Certificate Insurer, or if the Certificate Insurer
         fails to provide such instruction, solicit bids for a successor
         Servicer as described below and (y) pending the appointment of a
         successor Servicer, shall serve as Servicer. The Oversight Agent


                                       84
<PAGE>



         shall, if the Certificate Insurer fails to instruct it as to the
         appointment of a successor Servicer and if the Oversight Agent 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 Oversight Agent) 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 Oversight
         Agent acts as successor Servicer, then the former Servicer agrees to
         pay to the Oversight Agent at such time that the Oversight Agent
         becomes such successor Servicer a set-up fee of fifteen dollars
         ($15.00) for each Mortgage Loan then included in the Trust Estate. The
         Oversight Agent shall be obligated to serve as successor Servicer
         whether or not the fee described in the preceding sentence is paid by
         the Seller, 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 Oversight Agent solicits bids as provided
         above, the Oversight Agent 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 Servicing Fee 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 Oversight Agent 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
         Oversight Agent shall deduct from any sum received by the Oversight
         Agent 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 Oversight Agent to the
         Servicer at the time of such sale.

                  (h) The Oversight Agent 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 Oversight Agent and any successor Servicer
         in effecting the termination of the Servicer's servicing
         responsibilities and rights hereunder and shall promptly provide the
         Oversight Agent 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 Oversight Agent 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 Oversight
         Agent 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.

                  (i) The Oversight Agent or any other successor Servicer, upon
         assuming the duties of Servicer hereunder, shall immediately make all
         Delinquency Advances and pay all Compensating


                                       85
<PAGE>



         Interest which the Servicer has theretofore failed to remit with
         respect to the Mortgage Loans; provided, however, that if the Oversight
         Agent is acting as successor Servicer, the Oversight Agent shall only
         be required to make Delinquency Advances (including the Delinquency
         Advances described in this clause (i)) if, in the Oversight Agent'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
         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 or the Oversight Agent 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 or the Oversight Agent 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 (with the consent of the Certificate Insurer), 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, the Oversight Agent 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. Upon request of the Oversight Agent, the
         Servicer shall deliver to the Oversight Agent a certified true and
         correct copy of such fidelity bond and errors and omissions policy to
         the Oversight Agent.

                  (c) For each year this Agreement is in effect, the Servicer
         shall submit to the Oversight Agent, (i) within 120 days of the end of
         each calendar year, a copy of the Servicer's annual audited financial
         statements and (ii) within 60 days of the end of each calendar quarter,
         the Servicer's quarterly


                                       86
<PAGE>



         unaudited financial statements. Such financial statements shall include
         a balance sheet, income statement and statement of retained earnings.

                  Section 8.24. Merger, Conversion, Consolidation or Succession
to Business of Servicer. Any corporation into which the Servicer may be merged
or converted or with which it may be consolidated, or corporation resulting from
any merger, conversion or consolidation to which the Servicer shall be a party
or any corporation succeeding to all or substantially all of the business of the
Servicer shall be the successor of the Servicer hereunder, without the execution
or filing of any paper or any further act on the part of any of the parties
hereto provided that such corporation meets the qualifications set forth in
Section 8.21(f).

                  Section 8.25. Notices of Material Events. The Servicer shall
give prompt notice to the Certificate Insurer, the Trustee, the Oversight Agent,
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 Seller, 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 Seller 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 Seller's or the Servicer's ability to perform its obligations under
         any Operative Document;

                  (c) The commencement of any proceedings by or against the
         Seller 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 Seller or the Servicer; and

                  (d) The receipt of notice from any agency or governmental body
         having authority over the conduct of any of the Seller's or the
         Servicer's business that the Seller or the Servicer is to cease and
         desist, or to undertake any practice, program, procedure or policy
         employed by the Seller 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 Seller'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 Seller 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 Oversight Agent, the Trustee, the Rating Agencies, the
Underwriter and the Certificate Insurer a Monthly Servicing Report, each in a
mutually agreeable electronic and paper format, relating to the Group I Mortgage
Loans and 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;


                                       87
<PAGE>



                                     (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;

                           (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;



                                       88
<PAGE>



                           (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 Seller 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
                                     Mortgage Loans;

                           (xix)     The Monthly Exception Report;

                           (xx)      The amount of any Substitution Amounts
                                     delivered by the Seller;

                           (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
                                     for the related Remittance Period and the
                                     cumulative amount of Realized Losses since
                                     the Startup Day.

                           (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 Seller 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;

                           (xxx)     The aggregate actual Loan Balance as of the
                                     last day of the Due Period relating to the
                                     Payment Date; and



                                       89
<PAGE>



                           (xxxi)    For each of the Payment Dates during and
                                     immediately after the Funding Period, (A)
                                     the Pre-Funded Amount previously used to
                                     purchase Subsequent Mortgage Loans, (B) the
                                     Pre-Funded Amount distributed as principal,
                                     (C) the Pre-Funding Account Earnings
                                     transferred to the Capitalized Interest
                                     Account and (D) the amounts transferred
                                     from the Capitalized Interest Account to
                                     the Certificate Account and the amount
                                     transferred to the Seller, if any.

                  (b) On each Payment Date, the Trustee shall provide to the
         Certificate Insurer, the Underwriter, the Seller, Standard & Poor's and
         Moody's a written report (the "Servicing Certificate"), 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.

                  Section 8.27. Indemnification by the Seller. The Seller agrees
to indemnify and hold the Trustee, the Oversight Agent, 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 Oversight Agent, the Certificate Insurer and
any Owner may sustain in any way related to the failure of the Seller 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 Seller 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 Oversight Agent, the
Servicer, the Seller, the Trustee and/or Owner in respect of such claim.

                  Section 8.28. Indemnification by the Servicer. The Servicer
agrees to indemnify and hold the Trustee, the Oversight Agent, 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 Oversight Agent, 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, the Oversight Agent
and/or Owner in respect of such claim.

                  Section 8.29. Appointment and Term of the Servicer.

                  (a) Initial Appointment. The Trust, the Owners, the
         Certificate Insurer and the Trustee hereby appoint the Servicer to act
         as the Servicer for the Mortgage Loans (including all of the duties,
         obligations and rights of the Servicer) under this Agreement, which
         appointment shall be for an initial term that begins on the Startup Day
         and ends on December 31, 1999. The Servicer hereby accepts its
         appointment as Servicer hereunder.

                  (b) Two Month Renewal of Servicer Term. Beginning January 1,
         2000, the term of the Servicer shall be extended for successive two
         calendar month terms that end on February 28, April 30, June 30, August
         31, October 31 and December 31 of each year, until the Certificates are
         paid in full; provided that the Oversight Agent delivers written notice
         of renewal in the form attached hereto as Exhibit K (the "Servicer
         Renewal Notice") prior to expiration of the preceding two month term.
         The Oversight Agent, on behalf of the Certificate Insurer, shall send
         such Servicer Renewal Notice


                                       90
<PAGE>



         at least 30 days prior to the beginning of the next successive two
         calendar month term, unless at least 45 days prior to such next two
         calendar month term the Certificate Insurer delivers written notice to
         the Oversight Agent (with a copy to the Trustee) that instructs the
         Oversight Agent not to renew the term of the Servicer hereunder. Each
         such Servicer Renewal Notice shall be delivered by the Oversight Agent
         to the other parties hereto and the Certificate Insurer.

                  The Servicer agrees that, as of the date hereof and upon its
         receipt of any such Servicer Renewal Notice, the Servicer shall be
         bound for the duration of the initial term and each successive two
         month term covered by such Servicer Renewal Notice to act as the
         Servicer for the Mortgage Loans hereunder, unless the Servicer is
         otherwise terminated in accordance with Section 8.20 hereof. If the
         Oversight Agent has not sent the Servicer Renewal Notice at least 30
         days prior to expiration of the preceding two month term, then the
         Certificate Insurer may deliver the Servicer Renewal Notice to the
         Servicer, which shall be binding upon the parties hereto, with the same
         effect as if the Oversight Agent had delivered such Servicer Renewal
         Notice.

                  (c) Non-renewal or Termination. Upon any non-renewal or
         termination of the Servicer pursuant to this Section 8.29, the
         servicing of the Mortgage Loans hereunder shall be transferred to a
         successor servicer in accordance with Sections 8.21 and 8.30 hereof.

                  Section 8.30. Appointment and Duties of the Oversight Agent.

                  (a) Appointment and Compensation of Oversight Agent. The
         Trust, the Owners, the Trustee and the Certificate Insurer hereby
         assign and appoint the Oversight Agent to act as the Oversight Agent
         for the Mortgage Loans and to perform all of the duties, obligations
         and rights of the Oversight Agent expressly set forth in this
         Agreement. The Oversight Agent hereby accepts its appointment as the
         Oversight Agent hereunder. The Oversight Agent shall not consent to any
         material amendment, modification or waiver of the servicing provisions
         of this Agreement, without the consent of the Certificate Insurer and
         the Trustee.

                  As compensation for its services hereunder, the Oversight
         Agent shall be entitled to receive the Oversight Agent Fee. The
         Oversight Agent shall be required to pay all expenses incurred by it in
         connection with its Oversight Agent duties and activities hereunder and
         shall not be entitled to reimbursement therefor except as specifically
         provided for herein.

                  (b) Oversight Agent Assumes Servicing Responsibility. If a
         Servicer Termination Event occurs, or, upon any non-renewal of the
         Servicer pursuant to Section 8.29(b), the Oversight Agent shall be
         obligated pursuant to Section 8.21, (1) to appoint, or petition a court
         to appoint a successor Servicer, as provided therein, or (2) to act as
         the Servicer of the Mortgage Loans hereunder.

                  (c) Monitoring of Servicing. The Oversight Agent shall: (i)
         review the servicing reports, loan level information or other relevant
         information prepared by the Servicer (1) to determine whether such
         reports are inaccurate or incomplete, in any material respect, (2) to
         ascertain that the Servicer is in compliance, in all material respects,
         with its duties and obligations with respect to such reports under this
         Agreement and (3) in the event that any servicing report is inaccurate
         or incomplete, to promptly notify the Servicer of such inaccuracy or
         incompleteness, and to prepare and deliver an exception report to the
         Trustee, the Certificate Insurer and the Rating Agencies, which
         describes such inaccuracy or incompleteness; (ii) otherwise monitor the
         performance by the Servicer of its duties and obligations hereunder
         (other than with regard to Sections 8.11, 8.12 and 8.13); and (iii) be
         obligated to verify that the Servicer has deposited all payments and
         proceeds required to be deposited into the Principal and Interest
         Account.



                                       91
<PAGE>



                  (d) Successor Servicer. The Oversight Agent agrees that it
         shall at all times be prepared to perform the duties and obligations of
         the Servicer and become the successor servicer, if the Servicer fails
         to perform its duties and obligations hereunder.

                  (e) Servicer Termination. At the direction of the Certificate
         Insurer, or the Oversight Agent (with the prior consent of the
         Certificate Insurer) or the Owners of a majority or 331/3, as
         applicable, of the Percentage Interests of the Class A Certificates
         (with the prior consent of the Certificate Insurer), the Trustee, on
         behalf of the Trust and the Owners, shall terminate the Servicer upon
         the occurrence and continuance of an Event of Servicing Termination
         pursuant to Section 8.20 hereof.

                  (f) Servicer Cooperation. The Servicer shall act, in a good
         faith and reasonable manner, to assist and cooperate with the Oversight
         Agent in performing its duties and obligations under this Section 8.30.
         On a monthly basis pursuant to Section 8.26 hereof, the Servicer shall
         provide the Oversight Agent with its Monthly Servicing Reports in a
         compatible computer readable format.

                  (g) Resignation of Oversight Agent. The Oversight Agent shall
         resign as Oversight Agent hereunder if it determines 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 and cannot be cured, provided that such determination
         shall be evidenced by an Opinion of Counsel to such effect delivered to
         the Trustee and the Certificate Insurer. In addition, the Oversight
         Agent may resign for any reason with 30 day's prior written notice to
         the Trustee and the Certificate Insurer. No resignation of the
         Oversight Agent shall become effective until a successor oversight
         agent reasonably acceptable to the Trustee and the Certificate Insurer
         shall have assumed the obligations of the Oversight Agent hereunder.

                  (h) Limitation on Liability of Oversight Agent. Neither the
         Oversight Agent nor any directors, officers, employees or agents of the
         Oversight Agent shall be under any liability to the Trustee, the
         Servicer, the Certificate Insurer, the Owners or any other Person 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 Oversight
         Agent or any such Person against any liability that would otherwise be
         imposed by reason of willful misfeasance, bad faith or negligence in
         its performance of its duties or by reason of reckless disregard for
         its obligations and duties under this Agreement. The Oversight Agent
         and each director, officer, employee and agent of the Oversight Agent
         may rely in good faith on any document of any kind prima facie properly
         executed and submitted by any Person respecting any matters arising
         hereunder. The Oversight Agent shall be under no obligation to appear
         in, prosecute or defend any legal action that is not incidental to its
         duties to monitor and oversee the servicing of the Mortgage Loans in
         accordance with this Agreement and that in its opinion may involve it
         in any expenses or liability; provided, however, that the Oversight
         Agent may in its sole discretion undertake any such action that it may
         deem necessary or desirable in respect of this Agreement and the rights
         and duties of the parties hereto and the interests of the Owners
         hereunder. In such event, the legal expenses and costs of such action
         and any liability resulting therefrom shall be expenses, costs and
         liabilities of the Trust, and the Oversight Agent shall be entitled to
         be reimbursed therefor out of the Certificate Account as provided
         herein.

                  Section 8.31. Removal of Oversight Agent for Cause. (a) The
Certificate Insurer, the Trustee (with the consent of the Certificate Insurer),
or the Owners pursuant to Section 6.11 hereof may remove the Oversight Agent
(including any successor entity serving as the Oversight Agent) by notice given
in writing to the Oversight Agent, with a copy to the Trustee, 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


                                       92
<PAGE>



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 Oversight Agent shall fail in the
                                    performance of, or breach, any covenant or
                                    agreement of the Oversight Agent in this
                                    Agreement, or if any representation or
                                    warranty of the Oversight Agent 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 Oversight Agent by
                                    the Seller, the Trustee, 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

                           (2)      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
                                    Oversight Agent, and such decree or order
                                    shall have remained in force undischarged or
                                    unstayed for a period of 75 days; or

                           (3)      a conservator or receiver or liquidator or
                                    sequestrator or custodian of the property of
                                    the Oversight Agent is appointed in any
                                    insolvency, readjustment of debt,
                                    marshalling of assets and liabilities or
                                    similar proceedings of or relating to the
                                    Oversight Agent or relating to all or
                                    substantially all of its property; or

                           (4)      the Oversight Agent shall become insolvent
                                    (however insolvency is evidenced), generally
                                    fail to pay its debts as they come due, file
                                    or consent to the filing of a petition to
                                    take advantage of any applicable insolvency
                                    or reorganization statute, make an
                                    assignment for the benefit of its creditors,
                                    voluntarily suspend payment of its
                                    obligations or take corporate action for the
                                    purpose of any of the foregoing.

                  The Trustee shall give to Moody's and Standard & Poor's notice
of the occurrence of any such event of which the Trustee is aware.

                  (b) If any event described in Paragraph (a) occurs and is
         continuing and the Oversight Agent is acting as successor Servicer,
         then and in every such case the Trustee shall, on and after the receipt
         by the Oversight Agent of such written notice of removal, become
         obligated to assume such servicing duties or appoint a successor
         Servicer pursuant to Section 10.1(b), whether or not the Oversight
         Agent resigns pursuant to Section 8.30(g) hereof. Upon the removal of
         the Oversight Agent hereunder, the Trustee shall appoint a successor
         Oversight Agent reasonably acceptable to the Certificate Insurer. Until
         the appointment of a successor Oversight Agent and a successor
         Servicer, the Oversight Agent Fee and the Servicing Fee shall be paid
         to the Trustee as additional compensation for the performance of such
         duties.


                                       93
<PAGE>




                                   ARTICLE IX

                              TERMINATION OF TRUST

                  Section 9.1. Termination of Trust. The Trust created hereunder
and all obligations created by this Agreement will terminate upon the earliest
of (i) the payment to the Owners of all Certificates from amounts other than
those available under the Certificate Insurance Policies of all amounts held by
the Trustee and required to be paid to such Owners pursuant to this Agreement
upon the later to occur of (a) the final payment or other liquidation (or any
advance made with respect thereto) of the last Mortgage Loan in the Trust Estate
or (b) the disposition of all property acquired in respect of any Mortgage Loan
remaining in the Trust Estate, (ii) at any time when a Qualified Liquidation of
both Mortgage Loan Groups included within the Trust is effected as described
below or (iii) as described in Section 9.2, 9.3 and 9.4 hereof; provided, that
the Trust created hereunder shall not terminate at any time that the Certificate
Principal Balance of any Class of Class A Certificates is greater than zero. To
effect a termination of this Agreement pursuant to clause (ii) above, the Owners
of all Certificates then Outstanding shall (x) unanimously direct the Trustee on
behalf of the Trust to adopt a plan of complete liquidation for both Mortgage
Loan Groups, as contemplated by Section 860F(a)(4) of the Code and (y) provide
to the Trustee an opinion of counsel experienced in federal income tax matters
to the effect that such liquidation constitutes a Qualified Liquidation, and the
Trustee either shall sell the Mortgage Loans and distribute the proceeds of the
liquidation of the Trust Estate, or shall distribute equitably in kind all of
the assets of the Trust Estate to the remaining Owners of the Certificates based
on their interests in the Trust, each in accordance with such plan, so that the
liquidation or distribution of the Trust Estate, the distribution of any
proceeds of the liquidation and the termination of this Agreement occur no later
than the close of the 90th day after the date of adoption of the plan of
liquidation and such liquidation qualifies as a Qualified Liquidation. In no
event, however, will the Trust created by this Agreement continue beyond the
expiration of twenty-one (21) years from the death of the last survivor of the
descendants of Joseph P. Kennedy, the late Ambassador of the United States to
the United Kingdom, living on the date hereof. The Trustee shall give written
notice of termination of the Agreement to each Owner in the manner set forth in
Section 11.5 hereof.

                  Section 9.2. Termination Upon Option of Servicer. (a) On any
Remittance Date on or after the Clean-Up Call Date, the Servicer (or the
Oversight Agent in the event the Servicer does not exercise its right to
purchase) 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) of the Mortgage Loans and all property theretofore acquired in respect of
any such Mortgage Loan by foreclosure, deed in lieu of foreclosure, or otherwise
then remaining 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 day of purchase
minus amounts actually remitted by the Servicer representing collections of
principal on the Mortgage Loans during the related Remittance Period and (ii)
the greater of (A) the fair market value of such Mortgage Loans (disregarding
accrued interest) and (B) the aggregate outstanding Certificate Principal
Balance of the related Certificates, (w) one month's interest on the purchase
price computed at the weighted average of the Class A-1 Pass-Through Rate and
the Class A-2 Pass-Through Rate, (x) any Group II 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, and Oversight Agent Fees each, relating to
such Mortgage Loan Group as of such Remittance Date (such amount, the
"Termination Price"). In connection with such purchase, the Servicer or the
Oversight Agent, as applicable, 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.



                                       94
<PAGE>



                  (b) In connection with any such purchase, the Servicer or the
         Oversight Agent, as applicable, 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 or the Oversight Agent as applicable 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 (other than the Non-REMIC Accounts) does not and will no
longer qualify as a "REMIC" pursuant to Section 860D of the Code (the "Final
Determination"), at any time on or after the date which is 30 calendar days
following such Final Determination, (i) the Certificate Insurer or the Owners of
a majority in Percentage Interest represented by the Class A Certificates then
Outstanding with the consent of the Certificate Insurer (which consent shall not
be unreasonably withheld) may direct the Trustee on behalf of the Trust to adopt
a plan of complete liquidation, as contemplated by Section 860F(a)(4) of the
Code and (ii) the Certificate Insurer may notify the Trustee of the Certificate
Insurer's determination to purchase from the Trust all (but not fewer than all)
Mortgage Loans in the Trust Estate and all property theretofore acquired by
foreclosure, deed in lieu of foreclosure, or otherwise in respect of any
Mortgage Loan then remaining in the Trust Estate at a price equal to the
Termination Price. In connection with such purchase, the Servicer shall remit to
the Trustee all amounts then on deposit in the Principal and Interest Account
for deposit in the Certificate Account, which deposit shall be deemed to have
occurred immediately preceding such purchase.

                  (b) Upon receipt of such direction from the Certificate
         Insurer, the Trustee shall notify the holders of the Class R
         Certificates of such election to liquidate or such determination to
         purchase, as the case may be (the "Termination Notice"). The Owner of a
         majority of the Percentage Interest of the Class R Certificates then
         Outstanding may, on any Remittance Date, within 60 days from the date
         of receipt of the Termination Notice (the "Purchase Option Period"), at
         their option, purchase from the Trust all (but not fewer than all)
         Mortgage Loans in the Trust Estate, and all property theretofore
         acquired by foreclosure, deed in lieu of foreclosure, or otherwise in
         respect of any Mortgage Loan then remaining in the Trust Estate at a
         purchase price equal to the Termination Price.

                  (c) If, during the Purchase Option Period, the Owners of the
         Class R Certificates have not exercised the option described in the
         immediately preceding paragraph, then upon the expiration of the
         Purchase Option Period (i) in the event that the Certificate Insurer or
         the Owners of the Class A Certificates, with the consent of the
         Certificate Insurer have given the Trustee the direction described in
         clause (a)(i) above, the Trustee shall sell the Mortgage Loans and
         distribute the proceeds of the liquidation of the Trust Estate, each in
         accordance with the plan of complete liquidation, such that, if so
         directed, the liquidation of the Trust Estate, the distribution of the
         proceeds of such liquidation and the termination of this Agreement
         occur no later than the close of the 60th day, or such later day as the
         Certificate Insurer or the Owners of the Class A Certificates, with the
         consent of the Certificate Insurer shall permit or direct in writing,
         after the expiration of the Purchase Option Period and (ii) in the
         event that the Certificate Insurer has given the Trustee notice of the
         Certificate Insurer's determination to purchase the Mortgage Loans in
         the Trust Estate described in clause (a)(ii) preceding, the Certificate
         Insurer shall, on any Remittance Date within 60 days, purchase all (but
         not fewer than


                                       95
<PAGE>



         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 a Mortgage Loan
Group pursuant to this Article IX to the Certificate Account; provided, however,
that any amounts representing Servicing Fees or Oversight Agent Fees,
unreimbursed Delinquency Advances or unreimbursed Servicing Advances relating to
such Mortgage Loan Group theretofore funded by the Servicer from the Servicer's
own funds shall be paid by the Trustee to the Oversight Agent or Servicer from
the proceeds of the Trust Estate.

                  Section 9.5. Netting of Amounts. If any Person paying the
Termination Price would receive a portion of the amount so paid, such Person may
net any such amount against the Termination Price otherwise payable.

                                    ARTICLE X

                                   THE TRUSTEE

                  Section 10.1. Certain Duties and Responsibilities. (a) The
Trustee (i) undertakes to perform such duties and only such duties as are
specifically set forth in this Agreement, and no implied covenants or
obligations shall be read into this Agreement against the Trustee and (ii) in
the absence of bad faith on its part, may conclusively rely, as to the truth of
the statements and the correctness of the opinions expressed therein, upon
certificates or opinions furnished pursuant to and conforming to the
requirements of this Agreement; but in the case of any such certificates or
opinions which by any provision hereof are specifically required to be furnished
to the Trustee, shall be under a duty to examine the same to determine whether
or not they conform to the requirements of this Agreement.


                                       96
<PAGE>



                  (b) Following the removal of the Oversight Agent hereunder, in
         the event that either (i) prior to such removal, the servicing of the
         Mortgage Loans had previously been transferred to the Oversight Agent
         or (ii) the Servicer is removed hereunder, and pending the appointment
         of any other Person as successor Servicer, the Trustee (for this
         purpose, the term includes an affiliate thereof) shall and is hereby
         empowered to perform the duties of the Servicer hereunder and shall,
         for such period, have all of the rights of the Servicer. Specifically,
         and not in limitation of the foregoing, the Trustee shall upon removal
         of the Oversight Agent, and pending the appointment of any other Person
         as successor Oversight Agent or Servicer, have the power and duty
         during its performance as successor Servicer:

                  (i)      to collect Mortgage payments;

                  (ii)     to foreclose on defaulted Mortgage Loans;

                  (iii)    to enforce due-on-sale clauses and to enter into
                           assumption and substitution agreements as permitted
                           by Section 8.12 hereof;

                  (iv)     to deliver instruments of satisfaction pursuant to
                           Section 8.14 hereof;

                  (v)      to make Delinquency Advances and Servicing Advances
                           and to pay Compensating Interest, and

                  (vi)     to enforce the Mortgage Loans.

                  (c) No provision of this Agreement shall be construed to
         relieve the Trustee from liability for its own negligent action, its
         own negligent failure to act or its own willful misconduct, except
         that:

                           (i)      this subsection shall not be construed to
                                    limit the effect of subsection (a) of this
                                    Section;

                           (ii)     the Trustee shall not be liable for any
                                    error of judgment made in good faith by an
                                    Authorized Officer, unless it shall be
                                    proved that the Trustee was negligent in
                                    ascertaining the pertinent facts;

                           (iii)    the Trustee shall not be liable with respect
                                    to any action taken or omitted to be taken
                                    by it in good faith in accordance with the
                                    direction of the Certificate Insurer or of
                                    the Owners of a majority in Percentage
                                    Interest of the Certificates of the affected
                                    Class or Classes and the Certificate Insurer
                                    relating to the time, method and place of
                                    conducting any proceeding for any remedy
                                    available to the Trustee, or exercising any
                                    trust or power conferred upon the Trustee,
                                    under this Agreement relating to such
                                    Certificates;

                           (iv)     The Trustee shall not be required to expend
                                    or risk its own funds or otherwise incur
                                    financial liability for the performance of
                                    any of its duties hereunder or the exercise
                                    of any of its rights or powers if there is
                                    reasonable ground for believing that the
                                    repayment of such funds or adequate
                                    indemnity against such risk or liability is
                                    not reasonably assured to it, and none of
                                    the provisions contained in this Agreement
                                    shall in any event require the Trustee to
                                    perform, or be responsible for the manner of
                                    performance of, any of the obligations of
                                    the Servicer under this Agreement except
                                    during such time, if any, as the Trustee
                                    shall be the successor to, and be vested
                                    with the rights,


                                       97
<PAGE>



                                    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
                                    Seller or the Servicer in respect of the
                                    Mortgage Loans or withdrawn from the
                                    Principal and Interest Account or the
                                    Certificate Account by the Seller or the
                                    Servicer; and

                           (vii)    The Trustee shall not be required to take
                                    notice or be deemed to have notice or
                                    knowledge of any default or any of the
                                    events described in Section 8.20 unless a
                                    Responsible Officer of the Trustee shall
                                    have received written notice thereof or a
                                    Responsible Officer has actual knowledge
                                    thereof. In the absence of receipt of such
                                    notice, the Trustee may conclusively assume
                                    that no default or event described in
                                    Section 8.20 has occurred.

                  (d) Whether or not therein expressly so provided, every
         provision of this Agreement relating to the conduct or affecting the
         liability of or affording protection to the Trustee shall be subject to
         the provisions of this Section.

                  (e) No provision of this Agreement shall require the Trustee
         to expend or risk its own funds or otherwise incur any financial
         liability in the performance of any of its duties hereunder, or in the
         exercise of any of its rights or powers, if it shall have reasonable
         grounds for believing that repayment of such funds or adequate
         indemnity against such risk or liability is not reasonably assured to
         it.

                  (f) The permissive right of the Trustee to take actions
         enumerated in this Agreement shall not be construed as a duty and the
         Trustee shall not be answerable for other than its own negligence or
         willful misconduct.

                  (g) The Trustee shall be under no obligation to institute any
         suit, or to take any remedial proceeding under this Agreement, or to
         take any steps in the execution of the trusts hereby created or in the
         enforcement of any rights and powers hereunder until it shall be
         indemnified to its satisfaction against any and all costs and expenses,
         outlays, counsel fees and other reasonable disbursements and against
         all liability, except liability which is adjudicated to have resulted
         from its negligence or willful misconduct, in connection with any
         action so taken.



                                       98
<PAGE>



                  Section 10.2. Removal of Trustee for Cause. (a) The Trustee
may be removed pursuant to paragraph (b) hereof upon the occurrence of any of
the following events (whatever the reason for such event and whether it shall be
voluntary or involuntary or be effected by operation of law or pursuant to any
judgment, decree or order of any court or any order, rule or regulation of any
administrative or governmental body):

                           (1)      the Trustee shall fail to distribute to the
                                    Owners entitled thereto on any Payment Date
                                    amounts available for distribution received
                                    by the Trustee in accordance with the terms
                                    hereof; or

                           (2)      the Trustee shall fail in the performance
                                    of, or breach, any covenant or agreement of
                                    the Trustee in this Agreement, or if any
                                    representation or warranty of the Trustee
                                    made in this Agreement or in any certificate
                                    or other writing delivered pursuant hereto
                                    or in connection herewith shall prove to be
                                    incorrect in any material respect as of the
                                    time when the same shall have been made, and
                                    such failure or breach shall continue or not
                                    be cured for a period of 30 days after there
                                    shall have been given, by registered or
                                    certified mail, to the Trustee by the
                                    Seller, the Certificate Insurer or by the
                                    Owners of at least 25% of the aggregate
                                    Percentage Interests represented by the
                                    Class A Certificates then Outstanding, or,
                                    if there are no Class A Certificates then
                                    Outstanding, by such Percentage Interests
                                    represented by the Class R Certificates, a
                                    written notice specifying such failure or
                                    breach and requiring it to be remedied; or

                           (3)      a decree or order of a court or agency or
                                    supervisory authority having jurisdiction
                                    for the appointment of a conservator or
                                    receiver or liquidator in any insolvency,
                                    readjustment of debt, marshalling of assets
                                    and liabilities or similar proceedings, or
                                    for the winding-up or liquidation of its
                                    affairs, shall have been entered against the
                                    Trustee, and such decree or order shall have
                                    remained in force undischarged or unstayed
                                    for a period of 75 days; or

                           (4)      a conservator or receiver or liquidator or
                                    sequestrator or custodian of the property of
                                    the Trustee is appointed in any insolvency,
                                    readjustment of debt, marshalling of assets
                                    and liabilities or similar proceedings of or
                                    relating to the Trustee or relating to all
                                    or substantially all of its property; or

                           (5)      the Trustee shall become insolvent (however
                                    insolvency is evidenced), generally fail to
                                    pay its debts as they come due, file or
                                    consent to the filing of a petition to take
                                    advantage of any applicable insolvency or
                                    reorganization statute, make an assignment
                                    for the benefit of its creditors,
                                    voluntarily suspend payment of its
                                    obligations or take corporate action for the
                                    purpose of any of the foregoing.

                  The Seller shall give to Moody's and Standard & Poor's notice
of the occurrence of any such event of which the Seller 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 Seller 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,


                                       99
<PAGE>



         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 Seller, the Certificate
         Insurer or the Owners of any Class of Certificates mentioned herein
         shall be sufficiently evidenced in writing;

                  (c) whenever in the administration of this Agreement the
         Trustee shall deem it desirable that a matter be proved or established
         prior to taking, suffering or omitting any action hereunder, the
         Trustee (unless other evidence be herein specifically prescribed) may,
         in the absence of bad faith on its part, rely upon an Officer's
         Certificate;

                  (d) the Trustee may consult with counsel of its selection, and
         the written advice of such counsel shall be full and complete
         authorization and protection in respect of any action taken, suffered
         or omitted by it hereunder in good faith and in reasonable reliance
         thereon;

                  (e) the Trustee shall be under no obligation to exercise any
         of the rights or powers vested in it by this Agreement at the request
         or direction of any of the Owners pursuant to this Agreement, unless
         such Owners shall have offered to the Trustee reasonable security or
         indemnity against the costs, expenses and liabilities which might be
         incurred by it in compliance with such request or direction;

                  (f) the Trustee shall not be bound to make any investigation
         into the facts or matters stated in any resolution, certificate,
         statement, instrument, opinion, report, notice, request, direction,
         consent, order, bond, note or other paper or document, but the Trustee
         in its discretion may make such further inquiry or investigation into
         such facts or matters as it may see fit; provided, however, that if the
         payment within a reasonable time to the Trustee of the costs, expenses
         or liabilities likely to be incurred by it in the making of such
         investigation is, in the opinion of the Trustee, not reasonably assured
         to the Trustee by the security afforded to it by the terms of this
         Agreement, the Trustee may require reasonable indemnity against such
         cost, expense or liability as a condition to taking any such action.
         The reasonable expense of every such examination shall be paid by the
         Servicer or, if paid by the Trustee, shall be repaid by the Servicer
         upon demand by the Trustee from the Servicer's own funds;

                  (g) the Trustee may execute any of the trusts or powers
         hereunder or perform any duties hereunder either directly or by or
         through agents or attorneys, and the Trustee shall not be responsible
         for any misconduct or negligence on the part of any agent or attorney
         appointed and supervised with due care by it hereunder;

                  (h) the Trustee shall not be personally liable for any action
         it takes or omits to take in good faith which it reasonably believes to
         be authorized by the Authorized Officer of any Person or within its
         rights or powers under this Agreement;



                                      100
<PAGE>



                  (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 Seller, 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 Seller 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 Seller with the consent of the
Certificate Insurer (which consent shall not be unreasonably withheld) or of the
Certificate Insurer, resign immediately in the manner and with the effect
hereinafter specified in this Article X.

                  Section 10.9. Resignation and Removal; Appointment of
Successor. (a) No resignation or removal of the Trustee and no appointment of a
successor trustee pursuant to this Article X shall become effective until the
acceptance of appointment by the successor trustee under Section 10.10 hereof.

                  (b) The Trustee, or any trustee or trustees hereafter
         appointed, may resign at any time by giving written notice of
         resignation to the Seller 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 &


                                      101
<PAGE>



         Poor's. Upon receiving notice of resignation, the Seller 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 Seller, 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 Seller 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 Seller or by the Certificate Insurer, the
         Certificate Insurer or the Seller 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 Seller, 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
         Seller 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 Seller, 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 Seller 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
         Seller 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
         Seller. If no successor Trustee shall have been so appointed by the
         Seller 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 Seller 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


                                      102
<PAGE>



         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 Seller 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 Seller, 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 Seller 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 Seller 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 Seller shall send a copy of such
notice to Moody's and Standard & Poor's. If the Seller 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
Seller and shall withhold, as required by applicable law, federal, state or
local taxes, if any, applicable to distributions to the Owners, including but
not limited to backup withholding under Section 3406 of the Code and the
withholding tax on distributions to foreign investors under Sections 1441 and
1442 of the Code.

                  Section 10.13. Liability of the Trustee. The Trustee shall be
liable in accordance herewith only to the extent of the obligations specifically
imposed upon and undertaken by the Trustee herein. Neither the Trustee nor any
of the directors, officers, employees or agents of the Trustee shall be under
any liability on any Certificate or otherwise to any Account, the Seller, 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


                                      103
<PAGE>



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 investments on the amounts in the Certificate Account). In addition,
the Seller and the Servicer covenant and agree to indemnify the Trustee and the
Certificate Insurer, and the Seller covenants and agrees to indemnify the
Servicer when the Trustee is acting as 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. In the event that the Trustee (or the Servicer, when the
Trustee is acting in such capacity) delivers written demand for indemnification
pursuant to this Section 10.13 to the Seller and/or the Servicer, as applicable,
and the Seller and the Servicer fail, within 30 days of the delivery of such
demand, to reimburse the Trustee for any such loss, liability, damage, claim or
expense (or to affirmatively assume in writing the defense of any action
asserting liability of or claim against the Trustee and to provide to the
Trustee reasonable evidence of the Seller's or the Servicer's, as the case may
be, ability to pay for the defense of any such action and any resulting loss,
liability, claim or expense), then such loss, liability, damage, claim or
expense shall be an obligation of the Trust, and the Trustee shall be entitled
to be reimbursed therefor out of the Certificate Account as provided in Section
7.5(d) hereof. The Trustee and the Certificate Insurer and any director,
officer, employee or agent thereof may rely and shall be protected in acting or
refraining from acting in good faith on any certificate, notice or other
document of any kind prima facie properly executed and submitted by the
Authorized Officer of any Person respecting any matters arising hereunder.
Provisions of this Section 10.13 shall survive the termination of this
Agreement.

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

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

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


                                      104
<PAGE>



                           (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 Seller and the
Certificate Insurer notice of the appointment of any Co-Trustee or separate
Trustee.


                                   ARTICLE XI

                                  MISCELLANEOUS

                  Section 11.1. Compliance Certificates and Opinions. Upon any
application or request by the Seller, the Certificate Insurer or the Owners to
the Trustee to take any action under any provision of this Agreement, the
Seller, the Certificate Insurer or the Owners, as the case may be, shall furnish
to the Trustee a certificate stating that all conditions precedent, if any,
provided for in this Agreement relating to the proposed action have been
complied with, except that in the case of any such application or request as to
which the furnishing of any documents is specifically required by any provision
of this Agreement relating to such particular application or request, no
additional certificate need be furnished.

                  Except as otherwise specifically provided herein, each
certificate or opinion with respect to compliance with a condition or covenant
provided for in this Agreement shall include:

                  (a) a statement that each individual signing such certificate
         or opinion has read such covenant or condition and the definitions
         herein relating thereto;

                  (b) a brief statement as to the nature and scope of the
         examination or investigation upon which the statements or opinions
         contained in such certificate or opinion are based; and

                  (c) a statement as to whether, in the opinion of each such
         individual, such condition or covenant has been complied with.



                                      105
<PAGE>



                  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 Seller or of the
Servicer, stating that the information with respect to such factual matters is
in the possession of the Seller 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 Seller. Such instrument or instruments (and
the action embodied therein and evidenced thereby) are herein sometimes referred
to as the "act" of the Owners signing such instrument or instruments. Proof of
execution of any such instrument or of a writing appointing any such agent shall
be sufficient for any purpose of this Agreement and conclusive in favor of the
Trustee and the Trust, if made in the manner provided in this Section.

                  (b) The fact and date of the execution by any Person of any
         such instrument or writing may be proved by the affidavit of a witness
         of such execution or by the certificate of any notary public or other
         officer authorized by law to take acknowledgments of deeds, certifying
         that the individual signing such instrument or writing acknowledged to
         him the execution thereof. Whenever such execution is by an officer of
         a corporation or a member of a partnership on behalf of such
         corporation or partnership, such certificate or affidavit shall also
         constitute sufficient proof of his authority.

                  (c) The ownership of Certificates shall be proved by the
         Register.

                  (d) Any request, demand, authorization, direction, notice,
         consent, waiver or other action by the Owner of any Certificate shall
         bind the Owner of every Certificate issued upon the registration of
         transfer thereof or in exchange therefor or in lieu thereof, in respect
         of anything done, omitted or


                                      106
<PAGE>



         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 Seller 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 Seller. The Trustee may
make reasonable rules for any meeting of Owners. The Seller may make reasonable
rules and set reasonable requirements for its functions.

                  Section 11.7. Successors and Assigns. All covenants and
agreements in this Agreement by any party hereto shall bind its successors and
assigns, whether so expressed or not.

                  Section 11.8. Severability. In case any provision in this
Agreement or in the Certificates shall be invalid, illegal or unenforceable, the
validity, legality and enforceability of the remaining provisions shall not in
any way be affected or impaired thereby.

                  Section 11.9. Benefits of Agreement. Nothing in this Agreement
or in the Certificates, expressed or implied, shall give to any Person, other
than the Owners, the Certificate Insurer and the parties hereto and their
successors hereunder, any benefit or any legal or equitable right, remedy or
claim under this Agreement.

                  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


                                      107
<PAGE>



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, without regard to the
conflicts of law principles thereof.

                  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 Seller, the
Oversight Agent and the Servicer, may at any time and from time to time, with
the prior approval of the Certificate Insurer but without the giving of notice
to or the receipt of the consent of the Owners, amend this Agreement for the
purposes of (i) removing the restriction against the transfer of a Class R
Certificate to a Disqualified Organization (as such term is defined in the Code)
if accompanied by an opinion of counsel experienced in federal income tax
matters addressed to the Certificate Insurer and the Trustee that there is or
will be no adverse effect as a result of such amendment, (ii) complying with the
requirements of the Code including any amendments necessary to maintain the
treatment of the Trust (other than the Non-REMIC Accounts) 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 adding provisions to this Agreement which are not inconsistent with
the provisions of this Agreement; (v) adding any other provisions with respect
to matters or questions arising under this Agreement; or (vi) for any other
purpose, provided that in the case of clause (vi), (A) prior to the
effectiveness of such amendment, the Seller 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) such amendment will not result in a withdrawal or
reduction of the rating of the Class A Certificates without regard to the
Certificate Insurance Policies. Notwithstanding anything to the contrary, no
such amendment shall (a) change in any manner the amount of,


                                      108
<PAGE>



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 Seller, the Oversight Agent 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 affected Class of Certificates.

                  (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 Non-REMIC Accounts) 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
(other than the Non-REMIC Accounts) as a REMIC (which election shall apply to
the taxable period ending December 31, 1999 and each calendar year thereafter)
in such manner as the Code or applicable Treasury regulations may prescribe.
First Alliance Portfolio Services, Inc., as Tax Matters Person appointed
pursuant to Section 11.17 hereof, shall sign all tax information returns filed
pursuant to this Section 11.15. The Tax Matters Person shall provide information
necessary for the computation of tax imposed on the transfer of a Class R
Certificate to a Disqualified Organization, an agent of a Disqualified
Organization or a pass-through entity in which a Disqualified Organization is
the record holder of an interest. The Tax Matters Person shall provide the
Trustee with copies of any Federal tax or information returns filed, or caused
to be filed, by the Tax Matters Person with respect to the Trust or the
Certificates. Notwithstanding the foregoing, the Trustee will apply for an
Employer Identification Number from the Internal Revenue Service by means of
submitting a Form SS-4 or any other acceptable method.

                  (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


                                      109
<PAGE>



         of expenses pursuant to Section 212 of the Code in accordance with the
         specific instructions to the Tax Matters Person by the Seller with
         respect to such allocation of expenses. The Tax Matters Person shall
         collect any forms or reports from the Owners determined by the Seller
         to be required under applicable federal, state and local tax laws.
         Notwithstanding the foregoing, the Trustee will make all filings with
         the Internal Revenue Service required to be made on Form 8811.

                  (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 Seller 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 Seller 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 Non-REMIC Accounts) (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 Seller 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 Seller 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 (other than the Non-REMIC
         Accounts); provided, however, that such transaction is otherwise
         permitted under this Agreement.

                  Section 11.16. Additional Limitation on Action and Imposition
of Tax. (a) Any provision of this Agreement to the contrary notwithstanding, the
Trustee shall not, without having obtained an opinion of counsel experienced in
federal income tax matters and reasonably acceptable to the Certificate Insurer,
which opinion shall not be at the expense of the Trustee, to the effect that
such transaction does not result in a tax imposed on the Trust or cause a
termination of REMIC status for the Trust (other than the Non-REMIC Accounts),
(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.



                                      110
<PAGE>



                  (b) In the event that any tax is imposed on "prohibited
         transactions" of the Trust as defined in Section 860F(a)(2) of the
         Code, on the "net income from foreclosure property" as defined in
         Section 860G(c) of the Code, on any contribution to the Trust after the
         Startup Day pursuant to Section 860G(d) of the Code or any other tax
         (other than any minimum tax imposed by Sections 23151(a) or 23153(a) of
         the California Revenue and Taxation Code) is imposed, such tax shall be
         paid by (i) the Trustee, if such tax arises out of or results from a
         breach by the Trustee of any of its obligations under this Agreement,
         (ii) the Servicer, if such tax arises out of or results from a breach
         by the Servicer of any of its obligations under this Agreement or (iii)
         the Owners of the Class R Certificates in proportion to their
         Percentage Interests. To the extent such tax is chargeable against the
         Owners of the Class R Certificates, notwithstanding anything to the
         contrary contained herein, the Trustee is hereby authorized to retain
         from amounts otherwise distributable to the Owners of the Class R
         Certificates on any Payment Date sufficient funds to reimburse the
         Trustee for the payment of such tax (to the extent that the Trustee has
         not been previously reimbursed or indemnified therefor). The Trustee
         agrees to first seek indemnification for any such tax payment from any
         indemnifying parties before reimbursing itself from amounts otherwise
         distributable to the Owners of the Class R Certificates.

                  Section 11.17. Appointment of Tax Matters Person. A Tax
Matters Person will be appointed for the Trust for all purposes of the Code, and
such Tax Matters Person will perform, or cause to be performed through agents,
such duties and take, or cause to be taken, such actions as are required to be
performed or taken by the Tax Matters Person under the Code. The Tax Matters
Person for the Trust shall be First Alliance Portfolio Services, Inc. as long as
it owns a Class R Certificate or, if First Alliance Portfolio Services, Inc.
does not own a Class R Certificate, may be any other entity selected by First
Alliance Portfolio Services, Inc. that owns a Class R Certificate.

                  Section 11.18. The Certificate Insurer. The Certificate
Insurer is a third-party beneficiary of this Agreement. Any right conferred to
the Certificate Insurer shall be suspended during any period in which the
Certificate Insurer is in default in its payment obligations under the
Certificate Insurance Policies. During any period of suspension the Certificate
Insurer's rights hereunder shall vest in the Owners of the Class A Certificates
and shall be exercisable by the Owners of at least a majority in Percentage
Interest of the Class A Certificates then Outstanding. At such time as the Class
A Certificates are no longer Outstanding hereunder and the Certificate Insurer
has been reimbursed for all Insured Payments to which it is entitled hereunder,
the Certificate Insurer's rights hereunder shall terminate.

                  Section 11.19. Maintenance of Records. Each Owner of a Class R
Certificate shall each continuously keep an original executed counterpart of
this Agreement in its official records.

                  Section 11.20. Notices. All notices hereunder shall be given
as follows, until any superseding instructions are given to all other Persons
listed below:

         The Trustee:               Norwest Bank Minnesota, National Association
         -----------                11000 Broken Land Parkway
                                    Columbia, Maryland  21044-3562
                                    Attention:  First Alliance 1999-3
                                    Tel:  (410) 884-2086
                                    Fax:  (410) 884-2360




                                      111
<PAGE>



                                    with a copy to:
                                    ---------------

                                    Norwest Bank Minnesota, National Association
                                    Sixth Street and Marquette Avenue
                                    Minneapolis, Minnesota  55479-0113
                                    Attention:  First Alliance 1999-3
                                    Tel:  (612) 667-9764

         The Seller:                First Alliance Mortgage Company
         ----------                 17305 Von Karman Avenue
                                    Irvine, California  92614-6203
                                    Attention:  Director, Secondary Marketing
                                    Tel:  (949) 224-8378
                                    Fax:  (949) 224-8366


         The Servicer:              First Alliance Mortgage Company
         ------------               17305 Von Karman Avenue
                                    Irvine, California  92614-6203
                                    Attention: Manager, Investor Reporting
                                    Tel:  (949) 224-8585
                                    Fax:  (949) 224-8366

         The Oversight Agent:       Norwest Bank Minnesota, National Association
         --------------------       11000 Broken Land Parkway
                                    Columbia, Maryland  21044-3562
                                    Attention:  First Alliance 1999-3
                                    Tel:  (410) 884-2086
                                    Fax:  (410) 884-2360

         The Certificate
         Insurer:                   MBIA Insurance Corporation
         ----------------           113 King Street
                                    Armonk, New York  10504
                                    Attention:  Insured Portfolio Management -
                                                Structured Finance (IPM-SF)
                                                First Alliance Mortgage Loan
                                                  Trust 1999-3
                                    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 Ratings Services,
         ------------------         a division of The McGraw-Hill Companies
                                    55 Water Street
                                    New York, New York  10041
                                    Attention:  Residential Mortgage
                                                Surveillance Dept.



                                      112
<PAGE>



         Underwriter:               Lehman Brothers Inc.
         ------------               Three World Financial Center
                                    New York, New York  10285
                                    Attention:  Samir Tabet
                                    Tel:  (212) 526-7512
                                    Fax:  (212) 526-8579


























                                      113
<PAGE>




                  IN WITNESS WHEREOF, the Seller, the Servicer, the Oversight
Agent 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,
                                     as Seller



                                    By:    /s/ Francisco Nebot
                                          --------------------------------------
                                          Name:  Francisco Nebot
                                          Title: Executive Vice President, CFO



                                    FIRST ALLIANCE MORTGAGE COMPANY,
                                     as Servicer



                                    By:    /s/ Francisco Nebot
                                          --------------------------------------
                                          Name:  Francisco Nebot
                                          Title: Executive Vice President, CFO



                                    NORWEST BANK MINNESOTA, NATIONAL
                                    ASSOCIATION, as Trustee



                                    By:    /s/ Peter Gobell
                                          --------------------------------------
                                          Name:  Peter A. Gobell
                                          Title: Trust Officer



                                    NORWEST BANK MINNESOTA, NATIONAL
                                    ASSOCIATION, as Oversight Agent



                                    By:    /s/ Peter Gobell
                                          --------------------------------------
                                          Name:  Peter A. Gobell
                                          Title: Trust Officer





<PAGE>




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


                  On the 14th day of September 1999, before me, a Notary Public,
personally appeared Francisco Nebot, 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.




                                            /s/ Heidi R. Hopper
                                       ----------------------------
                                              [NOTARIAL SEAL]

                                       Heidi R. Hopper
                                       Commission No. 1186513
                                       Notary Public, California
                                       Orange County
                                       My Commission Expires: 6-11-02





<PAGE>



WASHINGTON             )
                       )  ss.:
DISTRICT OF COLUMBIA   )


                  On the 17th day of September 1999, before me, personally came
Peter A. Gobell, to me known, who being by me duly sworn did depose and say that
his office is located at 11000 Broken Land Parkway, Columbia, MD 21044-3562;
that he is a Trust Officer of Norwest Bank Minnesota, National Association, the
national banking association described herein that executed the above instrument
as Trustee and Oversight Agent; and that he signed his name thereto under the
authority granted by the Board of Directors of said national banking
association.

                  IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
official seal the day and year in this Certificate first above written.



                                                 /s/ Tracy A. Holden
                                            -----------------------------------
                                                    [NOTARIAL SEAL]

                                            Tracy A. Holden
                                            Notary Public, District of Columbia
                                            My Commission Expires: 6-14-04







                                                                    Exhibit 10.1

                          SUBSEQUENT TRANSFER AGREEMENT

         First Alliance Mortgage Company in its capacities as seller (in such
capacity, the "Seller") and as servicer (in such capacity, the "Servicer") and
First Alliance Mortgage Loan Trust 1999-3, as the "Purchaser", pursuant to the
Pooling and Servicing Agreement dated as of September 1, 1999, (the "Pooling and
Servicing Agreement") among the Seller, the Servicer and Norwest Bank Minnesota,
National Association, a national banking association, in its capacities as
Trustee (in such capacity, the "Trustee") and as oversight agent (in such
capacity, the "Oversight Agent"), hereby confirm their understanding with
respect to the sale by the Seller 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 September 28, 1999 (the
"Subsequent Transfer Date"), the Seller does hereby irrevocably transfer,
assign, set over and otherwise convey to the Purchaser, without recourse (except
as otherwise explicitly provided for herein) all of its 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 Seller 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 Seller.

         The Seller hereby affirms the representations and warranties set forth
in the Pooling and Servicing Agreement that relate to the Seller and the
Subsequent Mortgage Loans as of the date hereof. The Seller 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.

         Pursuant to Section 3.8(a) of the Pooling and Servicing Agreement, the
Seller instructs the Trustee to release one-hundred percent of the aggregate
principal balances of the Subsequent Mortgage Loans so transferred from the
Pre-Funding Account, $28,128,928.38 pursuant to this
<PAGE>

Subsequent Transfer Agreement and to include $4,760,993.60 of the Subsequent
Mortgage Loans listed in Exhibit A hereto in Group I and $23,367,934.78 of the
Subsequent Mortgage Loans listed in Exhibit B hereto in Group II.

         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.

         Terms capitalized herein and not defined herein shall have their
respective meanings as set forth in the Pooling and Servicing Agreement.
<PAGE>

         IN WITNESS WHEREOF, the undersigned have duly executed this Agreement
this 28th day of September, 1999.


                                        FIRST ALLIANCE MORTGAGE
                                        COMPANY, as Seller and Servicer


                                        By: /s/ Francisco Nebot
                                            ------------------------------------
                                            Name:  Francisco Nebot
                                            Title: Executive Vice President and
                                                   Chief Financial Officer


                                        FIRST ALLIANCE MORTGAGE LOAN
                                        TRUST 1999-3, by Norwest Bank Minnesota,
                                        National Association, as Trustee


                                        By: /s/ Peter A. Gobell
                                            ------------------------------------
                                            Name:  Peter A. Gobell
                                            Title: Trust Officer


                                        NORWEST BANK MINNESOTA,
                                        NATIONAL ASSOCIATION,
                                        as Trustee and Oversight Agent


                                        By: /s/ Peter A. Gobell
                                            ------------------------------------
                                            Name:  Peter A. Gobell
                                            Title: Trust Officer


Dated: September 28, 1999
<PAGE>
                        LOAN SCHEDULE -- 1999-3 (FIXED)
<TABLE>
<CAPTION>
  Loan                                                                           Lien        Cut-Off     Current
 Number       Property Address                  City               ST     Zip     Pos        Balance      Rate
- ----------------------------------------------------------------------------------------------------------------
<S>        <C>                                <C>                  <C>   <C>       <C>    <C>            <C>
 106455    20201 INTERIOR LANE                HUNTINGTON BEACH     CA    92646     1        223,458.00    8.490
 106457    611 ORANGE AVE #4                  SANTA ANA            CA    92701     1         28,165.00   10.250
 205254    835 MADDEN AVENUE                  SAN DIEGO            CA    92154     1         53,253.00   10.650
 305027    10261 VIRGINIA AVENUE              SOUTH GATE           CA    90280     1         66,396.00    9.850
 406170    741 ATHENS STREET                  SAN FRANCISCO        CA    94112     1        128,668.00   10.290
 406174    1723 STUART STREET                 BERKELEY             CA    94703     1        173,580.00    9.390
 707761    6922  S GRETNA  AVE,               WHITTIER             CA    90606     1         16,242.00   10.190
 807108    1534 JAPAUL LN                     SAN JOSE             CA    95132     1         36,063.00   10.990
1202506    2212 18TH AVENUE                   SACRAMENTO           CA    95822     1         40,940.00    9.490
1202510    1521 LIVERPOOL COURT               MANTECA              CA    95336     1         57,612.00    9.490
1603190    2426 SO 226TH ST                   DES MOINES           WA    98198     1         88,845.00    9.990
1603294    12404 NE 109TH PL                  KIRKLAND             WA    98033     1        114,616.00    9.750
1703477    4591 FONTANA WAY                   DENVER               CO    80239     1        103,190.00    9.790
1703479    2752 S. ZENOBIA ST                 DENVER               CO    80236     1         63,837.00    8.990
1703494    2685 RALEIGH ST                    DENVER               CO    80212     1         88,264.00    9.800
1703496    2577 S. UNO WAY                    DENVER               CO    80219     1         89,287.00    9.550
1804248    9533 S. BISHOP ST.                 CHICAGO              IL    60643     1         20,039.00    9.190
1804250    2362 CARNATION DRIVE               CREST HILL           IL    60435     1         31,881.00    9.490
1804254    156 N. WALLER AVENUE               CHICAGO              IL    60644     1         59,490.00   10.090
1804264    716 S. CEDAR RD.                   NEW LENOX            IL    60451     1         69,211.00    9.850
2202230    2443 N. LAWNDALE AVE.              CHICAGO              IL    60647     1         48,243.00   10.950
2401921    1211 S.W. 96TH TERRACE             PEMBROKE PINES       FL    33025     1         89,990.00   11.390
2500630    6814 MEADOWOOD DR                  MAYFIELD VILLAGE     OH    44143     1         95,379.00    9.250
2600804    8316 E. PALM LN.                   SCOTTSDALE           AZ    85257     1         86,228.00    8.890
2700856    10384 SOUTH 2950 WEST              SOUTH JORDAN         UT    84095     1        148,296.00    9.790
2700860    1853 EAST LINCOLN LANE             SALT LAKE CITY       UT    84124     1         61,597.00    9.890
2901173    38 W EVERGREEN AVE                 PHILADELPHIA         PA    19118     1         80,569.00    9.500
2901184    1447 ALMSHOUSE RD.                 JAMISON              PA    18929     1         94,034.00   10.240
3101456    118 MADISON STREET                 WOOD RIDGE           NJ    07075     1         61,506.00    9.890
3101458    31 VILLAGE ROAD                    POMPTON PLAINS       NJ    07444     1        114,943.00    8.500
3201471    362 WEST BEECH ST                  LONG BEACH           NY    11561     1        166,029.82    8.590
3201477    43 SOUTH BAY DRIVE                 MASSAPEQUA           NY    11758     1         37,006.00    8.990
3201479    60 CAROLYN AVENUE                  VALLEY STREAM        NY    11580     1         53,839.00   11.850
3301121    185-31 HENDERSON AVE               HOLLIS               NY    11423     1         89,961.00    8.940
3301142    2 BAY CLUB DRIVE 2Z3               BAYSIDE              NY    11360     1        195,592.00    9.940
3301169    273 E 39TH STREET                  BROOKLYN             NY    11203     1        138,740.00   10.390
3301176    704 EMPIRE BLVD                    BROOKLYN             NY    11213     1        121,306.00    9.690
3301186    222-15 93RD ROAD                   QUEENS VILLAGE       NY    11428     1        103,569.00    9.850
3301188    235 17 148TH AVE                   ROSEDALE             NY    11422     1         46,885.00    9.850
3700325    5788 MILDRED LANE                  MILFORD              OH    45150     1        100,647.00    9.390
4400440    462 JAY WAY                        VADNAIS HEIGHTS      MN    55127     1         47,886.00    9.090
4400456    1079 BLUFF POINTE DRIVE            CHASKA               MN    55318     1        237,990.00    8.990
4800361    6 ROSS AVENUE                      MELVILLE             NY    11747     1         92,472.00    8.990
4800362    3 HAWTHORNE STREET                 MOUNT SINAI          NY    11766     1        112,366.00    9.590
4800363    16 REED STREET                     HAUPPAUGE            NY    11788     1         85,379.00    8.490
7701003    35 WEST QUACKENBUSH AVENUE         DUMONT               NJ    07628     1         98,108.31   11.490
7701017    7541 DUNWOOD WAY                   SAN DIEGO            CA    92114     1         83,862.19    9.625
7701033    3258 MARSCHALL ROAD                SHAKOPEE             MN    55379     1         92,197.05    9.625
7800001    14306 BRANDYWINE HEIGHTS ROAD      BRANDYWINE           MD    20613     1         79,992.00    9.850
8901546    14276 HATCH HILL ROAD              MEADVILLE            PA    16335     1         33,904.30   11.560
8901549    1541 CARON COURT                   PERRIS               CA    92571     1         83,810.06   10.850
8901551    809 OCALA AVENUE                   LA PUENTE            CA    91744     1         24,849.87    8.700
8901553    619 SECOND STREET                  PARLIER              CA    93648     1         32,449.17   13.250
8901559    139 HARRIS AVENUE                  HOPATCONG            NJ    07843     1         29,930.47   12.100
8901563    11508 CHADWICK ROAD                CORONA               CA    91719     1        139,301.61    8.990
- ----------------------------------------------------------------------------------------------------------------
TOTAL FIXED RATE LOANS:                       55                                          4,761,894.85
</TABLE>
                                     Page 1
<PAGE>
  Loan      Current       Mat      Pmt     Prop   Occup    Appraised    Orig
 Number       Pmt        Date     Type     Type    Type      Value      Type
- ------------------------------------------------------------------------------

 106455    1,716.62    11/1/29      A        S      P        350,000      F
 106457      252.39    11/1/29      A        S      P         55,000      F
 205254      493.11    10/1/29      A        S      P        137,000      F
 305027      575.33    11/1/29      A        S      P        146,000      F
 406170    1,156.82    11/1/29      A        S      P        295,000      F
 406174    1,445.64    11/1/29      A        S      P        248,000      F
 707761      144.82    11/1/29      A        S      P        155,000      F
 807108      343.16    11/1/29      A        S      P        304,000      F
1202506      343.95    11/1/29      A        S      P        116,000      F
1202510      484.01    11/1/29      A        S      P        188,000      F
1603190      779.02    10/1/29      A        S      P        130,000      F
1603294    1,214.20    10/1/14      A        S      P        185,000      F
1703477      889.59    10/1/29      A        S      P        129,000      F
1703479      647.10    10/1/14      A        S      P        150,000      F
1703494      761.57    10/1/29      A        S      P        142,000      F
1703496      835.19    11/1/19      A        S      P        157,000      F
1804248      255.91    11/1/09      A        S      P         95,000      F
1804250      267.84    11/1/29      A        C      P         63,000      F
1804254      526.03    10/1/29      A        S      P         85,000      F
1804264      599.72    11/1/29      A        S      P        112,000      F
2202230      546.81    11/1/14      A        S      P        111,000      F
2401921      883.62    10/1/29      A        S      P        127,000      F
2500630      784.66    10/1/29      A        S      P        174,000      F
2600804      687.00    11/1/29      A        S      P        133,000      F
2700856    1,278.45    10/1/29      A        S      P        190,000      F
2700860      589.94    11/1/19      A        S      P        162,000      F
2901173      677.47    10/1/29      A        S      P        120,000      F
2901184      841.94    11/1/29      A        S      P        170,000      F
3101456      534.77    11/1/29      A        S      P        160,000      F
3101458      883.81    9/1/29       A        S      P        159,000      F
3201471    1,287.23    11/1/29      A        S      P        278,000      F
3201477      297.49    11/1/29      A        S      P        255,000      F
3201479      547.59    11/1/29      A        S      P        212,000      F
3301121      719.97    9/1/29       A        S      P        165,000      F
3301142    1,707.79    9/1/29       A        C      P        250,000      F
3301169    1,257.71    10/1/29      A        F      I        185,000      F
3301176    1,036.86    10/1/29      A        S      P        165,000      F
3301186      897.43    11/1/29      A        S      P        169,000      F
3301188      499.53    11/1/14      A        S      P        165,800      F
3700325      838.23    11/1/29      A        S      P        155,000      F
4400440      488.26    9/1/14       A        S      P        159,000      F
4400456    1,913.21    10/1/29      A        S      P        358,000      F
4800361      743.39    10/1/29      A        S      P        170,000      F
4800362      952.22    11/1/29      A        S      P        165,000      F
4800363      655.89    10/1/29      A        S      P        235,000      F
7701003      984.58    9/1/29       A        S      I        145,000      F
7701017      718.24    9/1/29       A        S      P        134,000      F
7701033      798.99    9/1/29       A        S      P        130,000      F
7800001      852.27    10/1/14      A        S      P        138,000      E
8901546      404.34    1/1/14       A        S      P         55,000      C
8901549      790.45    3/1/29       A        S      P        105,000      C
8901551      195.78    11/1/28      A        S      P        125,000      C
8901553      365.88    1/15/29      A        S      I         60,000      C
8901559      310.89    1/1/29       A        S      P         65,000      C
8901563    1,125.46    1/1/29       A        P      P        172,500      C
- ------------------------------------------------------------------------------

<PAGE>
                      LOAN SCHEDULE -- 1999-3 (ADJUSTABLE)
<TABLE>
<CAPTION>
  Loan                                                                             Lien      Cut-Off      Current
 Number          Property Address                   City            ST     Zip     Pos       Balance       Rate
- -----------------------------------------------------------------------------------------------------------------
<S>        <C>                             <C>                      <C>   <C>      <C>     <C>            <C>
 106446    22815 RUMBLE DR.                LAKE FOREST              CA    92630     1        186,226.00    7.550
 106448    18752 AVOLINDA DR               YORBA LINDA              CA    92886     1        216,520.00    6.790
 106453    5052 SCOTT CIR                  LA PALMA                 CA    90623     1        224,902.00    6.790
 205252    6601 ELDRIDGE STREET            SAN DIEGO                CA    92120     1        149,880.00    8.550
 205255    8450 PARKBROOK LANE             SAN DIEGO                CA    92114     1         82,615.00    7.890
 205256    701 GRANADA DRIVE               VISTA                    CA    92083     1        128,466.00    8.650
 205258    514-516 OLIVEWOOD TERRACE       SAN DIEGO                CA    92114     1         62,513.00    9.190
 305018    918 EAST 95TH STREET            LOS ANGELES              CA    90002     1         76,014.00    8.750
 305028    20320 ROSLIN AVENUE             TORRANCE                 CA    90503     1        251,402.00    7.390
 305029    1400 WEST 137TH STREET          COMPTON                  CA    90222     1         90,581.00    9.990
 406157    54 SEARS STREET                 SAN FRANCISCO            CA    94112     1        234,576.00    9.450
 406165    7870 CRESTMONT AVENUE           NEWARK                   CA    94560     1         94,855.00    8.350
 406171    1179 FERNANDEZ WAY              PACIFICA                 CA    94044     1        230,230.00    8.590
 406176    756 RAND STREET                 SAN MATEO                CA    94401     1        220,480.00    8.990
 406186    27487 PATRICK AVENUE            HAYWARD                  CA    94544     1         59,703.00    7.990
 505974    13310 ZANJA STREET              CULVER CITY              CA    90066     1        135,591.00    7.990
 605209    15634  SOUTH SHORE DR.          TRUCKEE                  CA    96161     1        143,673.00   10.350
 605215    33 MONTE CRESTA AVE.            PLEASANT HILL            CA    94523     1         85,852.00    7.540
 605218    1545 GOLF COURSE DR.            ROHNERT PARK             CA    94928     1        188,722.00    7.540
 605220    156 16TH ST.                    RICHMOND                 CA    94801     1         70,835.00    8.690
 605221    173 HAGGERTY ST.                VALLEJO                  CA    94591     1         86,209.00    7.950
 605225    795 WATERTROUGH RD.             SEBASTOPOL               CA    95472     1        216,256.00    7.540
 605232    962 VIA SEVILLE                 LIVERMORE                CA    94550     1        211,689.00    8.290
 707743    1494 COLORADO  AVE              SAN  BERNARDINO          CA    92411     1         64,483.00    8.290
 707753    1040  TERRACE ROAD              SAN BERNARDINO           CA    92410     1         73,436.00    9.150
 707762    11996  CHERVIL ST,              RANCHO CUCAMONGA         CA    91739     1         47,740.99    8.450
 707763    4017  FRANCIS  AVE              CHINO AREA               CA    91710     1        179,985.00    8.990
 707764    4137  LUGO  AVE.                CHINO HILLS              CA    91709     1         82,485.00    8.150
 707766    1565  GRAND ST,                 SAN BERNARDINO           CA    92411     1         55,979.00    8.990
 707774    1705  APPIAN  WY                MONTEBELLO               CA    90640     1        171,416.00    8.150
 807094    124 S. PASTORIA AVE             SUNNYVALE                CA    94086     1        108,825.00    8.650
 807100    889 N 14TH STREET               SAN JOSE                 CA    95112     1        128,811.00    7.990
 807101    433 COYOTE RD                   SAN JOSE                 CA    95111     1        210,126.00    8.590
 807102    3778 BOBWHITE TER.              FREMONT                  CA    94555     1        233,640.00    8.390
 807103    1044 JUNESONG WAY               SAN JOSE                 CA    95133     1        248,480.00   10.550
 807104    611 HELLER ST                   REDWOOD CITY             CA    94063     1        109,181.00    9.550
 807109    671 MONFERRINO DR               SAN JOSE                 CA    95112     1        189,797.00    7.290
 807110    166 ELDORA DRIVE                MOUNTAIN VIEW            CA    94041     1        389,307.00    8.510
 807114    14506 NEW JERSEY AVENUE         SAN JOSE                 CA    95124     1         33,390.00    7.650
 807115    584 PARK CT                     SANTA CLARA              CA    95050     1        222,940.00   10.790
 807118    653 BRENDA LEE DRIVE            SAN JOSE                 CA    95123     1        265,561.00    8.250
 807119    5225 JACANA LANE                SAN JOSE                 CA    95123     1        158,835.00    8.650
 807123    1291 MANZANO WAY                SUNNYVALE                CA    94089     1        168,966.00    7.990
1202507    2204 Q STREET                   RIO LINDA                CA    95673     1         99,125.00    8.450
1202508    720 MULBERRY LANE               DAVIS                    CA    95616     1         84,479.00    8.450
1202509    7637 TWIN OAKS AVENUE           CITRUS HEIGHTS           CA    95610     1         84,598.00    8.450
1202512    311 2ND STREET                  NEWCASTLE                CA    95658     1         69,258.00    8.050
1202513    9117 SHADY HOLLOW WAY           FAIR OAKS                CA    95628     1        227,543.00    7.290
1603283    4201 220TH ST E                 SPANAWAY                 WA    98387     1         74,856.00    8.690
1603284    2012 96TH PL SE                 EVERETT                  WA    98208     1         58,109.00    8.290
1603285    2414 74TH DR NE                 EVERETT                  WA    98205     1        155,981.00    8.450
1603288    3209 E SPRING ST                SEATTLE                  WA    98122     1         67,704.00    7.590
1603293    28023 NE 140TH PL               DUVALL                   WA    98019     1        148,838.00    7.950
1703464    4587 FRASER WAY                 DENVER                   CO    80239     1         73,690.00   10.300
1703484    12978 E. ELGIN DRIVE            DENVER                   CO    80239     1        108,790.00    7.450
1703485    6155 S. IVANHOE ST.             ENGLEWOOD                CO    80111     1         59,147.00    6.290
1703492    1819 W TENNESSEE AVE            DENVER                   CO    80223     1        103,056.00    8.540
1804210    3405 MADISON STREET             BELLWOOD                 IL    60104     1         69,773.00    9.750
1804240    11422 S. WALLACE                CHICAGO                  IL    60628     1         40,784.00    7.290
1804243    1805 N. KEELER                  CHICAGO                  IL    60639     1         82,490.00    8.290
1804247    3032 S. KOLIN AVENUE            CHICAGO                  IL    60623     1         85,390.00    8.550
1804249    7333 S. PAXTON AVENUE           CHICAGO                  IL    60619     1        101,862.00    8.690
1804251    104 S. MASON AVE.               CHICAGO                  IL    60644     1         81,966.00    7.690
1804257    1318 S. HOMAN AVENUE            CHICAGO                  IL    60644     1         45,490.00   10.550
1804258    21W519 ACORN AVENUE             GLEN ELLYN               IL    60137     1        162,759.00    8.050
1804262    82 S. 51ST STREET               BELLWOOD                 IL    60104     1         74,581.00    8.790
1804263    11207 S. DRAKE ST.              CHICAGO                  IL    60655     1         99,744.00    8.950
1804267    5054 S. WOODLAWN  UNIT #3       CHICAGO                  IL    60615     1        160,598.00    8.890
2202223    1028 FLORENCE AVE.              EVANSTON                 IL    60202     1         94,885.00    8.950
2500645    1429 E. 172ND STREET            CLEVELAND                OH    44110     1         46,490.00    7.990
2600792    3917 W BETHANY HOME RD          PHOENIX                  AZ    85019     1         20,000.00   10.350
2600798    4155 E. CAMPO BELLO DRIVE       PHOENIX                  AZ    85032     1         71,990.00    8.150
2600799    10501 W KINGSWOOD CIRCLE        SUN CITY                 AZ    85351     1         73,325.00    8.850
2600801    6055 W GRANDVIEW RD             GLENDALE                 AZ    85306     1         27,319.00    7.950
2600813    4231 E CALLE REDONDA            PHOENIX                  AZ    85018     1        242,337.00    8.050
2600814    11018 N 32ND AVE                PHOENIX                  AZ    85029     1         83,300.00    9.290
</TABLE>
                                     Page 1
<PAGE>

  Loan      Current      Mat       Pmt      Prop     Occup    Appraised    Orig
 Number       Pmt       Date      Type      Type      Type      Value      Type
- --------------------------------------------------------------------------------

 106446    1,308.50    10/1/29      A        S         P       258,000      F
 106448    1,410.11    11/1/29      A        S         P       295,000      F
 106453    1,464.69    11/1/29      A        S         P       295,000      F
 205252    1,157.76    10/1/29      A        S         P       215,000      F
 205255      599.88    10/1/29      A        S         P       150,000      F
 205256    1,127.08    10/1/19      A        S         P       176,000      F
 205258      511.56    11/1/29      A        F         P       133,000      F
 305018      598.00    11/1/29      A        S         P       126,000      F
 305028    1,738.94    11/1/29      A        S         P       367,000      F
 305029      794.24    11/1/29      A        S         P       117,000      F
 406157    1,963.89    10/1/29      A        S         P       276,000      F
 406165      719.29    11/1/29      A        S         P       258,000      F
 406171    1,784.98    11/1/29      A        S         P       307,000      F
 406176    1,772.45    11/1/29      A        S         P       294,000      F
 406186      570.21    12/1/14      A        S         P       185,000      F
 505974      993.97    10/1/29      A        S         P       315,000      F
 605209    1,298.15    10/1/29      A        S         I       315,000      F
 605215      602.64    11/1/29      A        C         P       105,000      F
 605218    1,324.74    11/1/29      A        S         P       255,000      F
 605220      554.23    11/1/29      A        S         P        96,000      F
 605221      629.57    11/1/29      A        S         P       143,000      F
 605225    1,518.02    11/1/29      A        S         P       310,000      F
 605232    1,596.31    11/1/29      A        S         P       272,000      F
 707743      486.25    10/1/29      A        S         P        86,000      F
 707753      598.83    10/1/29      A        S         P       105,000      F
 707762      365.40    11/1/29      A        S         I       125,000      F
 707763    1,446.91    10/1/29      A        S         P       240,000      F
 707764      613.89    10/1/29      A        S         P       113,000      F
 707766      450.02    11/1/29      A        S         P        85,000      F
 707774    1,653.02    11/1/14      A        S         P       245,000      F
 807094      848.37    11/1/29      A        S         P       310,000      F
 807100      944.27    11/1/29      A        F         S       240,000      F
 807101    1,629.11    11/1/29      A        S         P       275,000      F
 807102    1,778.31    11/1/29      A        P         P       312,000      F
 807103    2,282.24    11/1/29      A        S         P       355,000      F
 807104      922.04    11/1/29      A        S         P       310,000      F
 807109    1,299.90    11/1/29      A        S         P       295,000      F
 807110    2,996.19    10/1/29      A        S         P       536,000      F
 807114      236.91    11/1/29      A        S         P       380,000      F
 807115    2,087.81    12/1/29      A        S         P       343,000      F
 807118    1,995.07    12/1/29      A        S         P       418,000      F
 807119    1,238.23    12/1/29      A        S         P       246,000      F
 807123    1,238.63    12/1/29      A        S         P       298,000      F
1202507      758.68    11/1/29      A        S         P       121,000      F
1202508      646.58    11/1/29      A        S         P       215,000      F
1202509      647.49    11/1/29      A        S         P       115,000      F
1202512      510.61    11/1/29      A        S         P       157,000      F
1202513    1,558.42    11/1/29      A        S         P       290,000      F
1603283      585.69    10/1/29      A        S         P       102,000      F
1603284      438.19    11/1/29      A        S         P       157,000      F
1603285    1,193.84    10/1/29      A        S         P       202,000      F
1603288      477.58    11/1/29      A        S         P       228,000      F
1603293    1,086.94    11/1/29      A        S         P       230,000      F
1703464      663.08    11/1/29      A        S         P       134,000      F
1703484      756.95    10/1/29      A        S         P       128,000      F
1703485      365.72    10/1/29      A        S         P       170,000      F
1703492      795.33    10/1/29      A        S         P       130,000      F
1804210      599.46    10/1/29      A        S         P       106,000      F
1804240      279.33    11/1/29      A        S         P        82,000      F
1804243      622.04    10/1/29      A        S         P       110,000      F
1804247      659.60    12/1/29      A        F         P       122,000      F
1804249      796.99    11/1/29      A        S         P       138,000      F
1804251      583.82    10/1/29      A        S         P       139,000      F
1804257      417.82    11/1/29      A        F         P        66,000      F
1804258    1,199.95    10/1/29      A        S         P       265,000      F
1804262      588.86    11/1/29      A        S         P       125,000      F
1804263      798.98    10/1/29      A        S         P       120,000      F
1804267    1,279.52    11/1/29      A        C         P       230,000      F
2202223      760.06    11/1/29      A        S         P       146,000      F
2500645      340.80    10/1/29      A        S         P        62,000      F
2600792      180.71    11/1/29      A        S         P       112,000      F
2600798      535.78    11/1/29      A        S         P        90,000      F
2600799      582.09    11/1/29      A        S         P       126,000      F
2600801      199.51    11/1/29      A        S         P       157,000      F
2600813    1,786.64    12/1/29      A        S         P       325,000      F
2600814      687.70    11/1/29      A        S         P        98,000      F
<PAGE>
                      LOAN SCHEDULE -- 1999-3 (ADJUSTABLE)
<TABLE>
<CAPTION>
  Loan                                                                             Lien      Cut-Off      Current
 Number          Property Address                   City            ST     Zip     Pos       Balance       Rate
- -----------------------------------------------------------------------------------------------------------------
<S>        <C>                             <C>                      <C>   <C>      <C>     <C>            <C>
2700871    1007  EAST 1ST AVE              SALT LAKE CITY           UT    84103     1         53,926.00    6.850
2801514    8598 E. SAGUARO BLOSSOM ROAD    GOLD CANYON              AZ    85219     1         84,000.00    7.350
2801566    4899 SUGAR PINE DRIVE           BOCA RATON               FL    33487     1        132,500.00    8.350
2801618    1626 WEST 101ST PLACE           CHICAGO                  IL    60643     1        104,800.00    9.050
2801755    75 SUNSET LANE                  TENAFLY                  NJ    07670     1        167,000.00    8.350
2801778    262 WHEELER SCHOOL ROAD         PYLESVILLE               MD    21132     1         69,544.00    7.850
2801826    919 SW DOLPH STREET             PORTLAND                 OR    97219     1         92,000.00    7.850
2901193    1810 AFTON ST                   PHILADELPHIA             PA    19111     1         36,960.00    9.950
3101415    699 COOPER AVE                  ORADELL                  NJ    07649     1        212,090.00    8.190
3101444    264 BEECH STREET                KEARNY                   NJ    07032     1        105,474.00    6.940
3101445    184 BERRY STREET                HACKENSACK               NJ    07601     1         75,237.00    8.550
3101447    313 WASHINGTON STREET           CARLSTADT                NJ    07072     1        182,193.00    8.490
3101448    242 KINNELON RD                 KINNELON                 NJ    07405     1        230,477.00    6.740
3101451    62 HIGHWOOD TERRACE             WEEHAWKEN                NJ    07087     1         97,878.00    6.690
3101452    9 BAXTER PLACE                  PEQUANNOCK               NJ    07440     1        210,114.00    8.590
3101453    5 NANCE RD                      WEST ORANGE              NJ    07052     1         52,960.00    9.950
3101454    141 BERGEN AVE                  RIDGEFIELD PARK          NJ    07660     1         54,745.00    8.050
3101455    41 COOLIDGE ROAD                MAPLEWOOD                NJ    07040     1        168,845.00    8.800
3101465    451 WILFRED TERRACE             CLIFFSIDE PARK           NJ    07010     1         97,112.00    8.390
3101466    1432 HUBERT TERRACE             TEANECK                  NJ    07666     1        112,581.00    8.450
3201470    220 OCEAN AVE                   MASSAPEQUA PK            NY    11762     1         75,619.00    8.450
3201472    58 LINCOLN RD                   HEMPSTEAD                NY    11550     1        148,750.00    9.550
3201474    2380 AMHERST STREET             EAST MEADOW              NY    11554     1         79,842.00   10.190
3301125    1570 LINCOLN PLACE              BROOKLYN                 NY    11233     1        104,815.00    8.550
3301174    131-15 MATHEWSON COURT          JAMAICA                  NY    11434     1         97,803.00    7.690
3301180    1473 GRANADA PLACE              FAR ROCKAWAY             NY    11691     1        114,062.00    8.450
3301187    31-16 94  STREET                EAST ELMHURST            NY    11369     1         76,313.00    8.390
3401046    714 PINE ST.                    ROSELLE                  NJ    07203     1        112,284.00    8.790
3401049    201 KNOPF ST                    MANVILLE                 NJ    08835     1        135,990.00    9.290
3401051    125 CREEMER AVE                 ISELIN                   NJ    08830     1        115,490.00    7.990
3600503    20 18TH ST SE                   WASHINGTON               DC    20003     1        102,840.00    9.550
3600505    8352 HAWKINS CREAMERY RD        GAITHERSBURG             MD    20882     1        109,184.00    8.950
3600510    626 MAURY AVE                   OXON HILL                MD    20745     1         31,992.58   11.350
3600526    1722 TULIP AVE                  FORESTVILLE              MD    20747     1         83,990.00    9.690
3700327    6265 MORROW WOODVILLE ROAD      MORROW                   OH    45152     1         72,641.38    7.550
3700329    2401 INGLESIDE STREET # 4-C     CINCINNATI               OH    45206     1         89,764.00    8.850
3700336    10595 COZADDALE MURDOCK RD.     GOSHEN                   OH    45122     1        106,106.00    7.650
3900510    4800 ANNTANA AVE.               BALTIMORE                MD    21206     1         59,477.00    9.350
3900523    3508 HANOVER PIKE               MANCHESTER               MD    21102     1         70,732.00    9.050
3900527    1508 WESTVIEW CT.               BEL AIR                  MD    21015     1         37,078.00    8.690
4300174    38 ROSE PARK AVE                STAMFORD                 CT    06902     1        109,890.00    8.350
4300178    27 FREUND DRIVE                 NANUET                   NY    10954     1        179,978.00    9.090
4300180    10 BROWN ROAD                   OXFORD                   CT    06478     1         51,116.00    6.640
4300183    595 ORCHARD STREET              NEW HAVEN                CT    06511     1         34,718.00    8.950
4300187    254 WEST 2ND STREET             MOUNT VERNON             NY    10550     1         58,925.00    8.950
4300189    1824 ANTHONY AVE                BRONX                    NY    10457     1         87,737.00    8.150
4300196    85 BLACKBERRY HILL ROAD         BEACON FALLS             CT    06403     1         62,867.00    7.290
4300198    22 VAILSHIRE CIRCLE             NANUET                   NY    10954     1        176,227.00    7.990
4300199    39 DARWOOD PLACE                MOUNT VERNON             NY    10553     1        129,521.00    7.290
4300200    88 ROOSEVELT AVE                STAMFORD                 CT    06902     1        113,173.00    7.290
4300201    17 WAYFARING RD                 NORWALK                  CT    06851     1        209,972.00    8.390
4600424    25 BRISTLECONE DR               HOWELL                   NJ    07731     1         93,586.00   10.290
4600433    2 ARTHUR CT                     MEDFORD                  NJ    08055     1         98,355.00    6.690
4600435    45 ECHO LN                      WILLINGBORO              NJ    08046     1         87,989.00    9.350
4600436    2167 ALLENWOOD RD               WALL                     NJ    07719     1         74,947.00    8.450
4600438    50 BRIARWOOD RD                 FAIR HAVEN               NJ    07704     1        153,000.00   11.050
4600440    888 JAMESPORT DR                TOMS RIVER(DOVER TWP)    NJ    08753     1         62,851.00    6.990
4800365    25 LOTOWANA LANE                STONY BROOK              NY    11790     1        139,385.00    8.250
4800370    20 HURSTWOOD DRIVE              SHIRLEY                  NY    11967     1         75,191.00    8.850
4800379    9 ALLEGHENY DRIVE W.            FARMINGVILLE             NY    11738     1         94,893.00    8.050
8304312    12863 COLUMBINE DRIVE           THORNTON                 CO    80241     1         87,000.00    7.750
8304355    1525 EAST ALAMEDA AVENUE        DENVER                   CO    80209     1         74,954.56    8.500
8304361    17655 S.W. MARTY LANE           ALOHA                    OR    97006     1        127,400.00    7.750
8304364    386 LAMBERT UNIT B-1            SCHAUMBERG               IL    60193     1         79,000.00    8.500
8304365    3135 SE 112TH AVENUE            PORTLAND                 OR    97266     1         68,250.00    9.600
8304369    355 ROSEANN AVENUE              PITTSBURG                CA    94565     1         56,000.00    7.650
8304378    10 CHATHAM DRIVE                AURORA                   OH    44202     1        110,000.00    8.250
8304380    1636 N. WELLS STREET            CHICAGO                  IL    60614     1        105,600.00    7.990
8304391    140 JULES AVENUE                SAN FRANCISCO            CA    94112     1        123,000.00    7.350
8304392    1635 GRANT AVENUE               OGDEN                    UT    84404     1         72,250.00    8.500
8304393    1321 RUTH DRIVE                 THORNTON                 CO    80229     1         92,000.00    8.600
8304396    548 DEL MONTE                   SOUTH SAN FRANCISCO      CA    94080     1         74,949.58    7.990
8304398    7250 EASTMOOR DRIVE #126        DENVER                   CO    80237     1         87,500.00    7.750
8304400    9626 BANES STREET               PHILADELPHIA             PA    19115     1        113,000.00    7.990
8304403    2473 E. WYNTERBROOK DRIVE       HIGHLANDS RANCH          CO    80126     1        256,000.00    7.850
8304404    1905 VASSAR DRIVE               NAPERVILLE               IL    60565     1        249,050.00    7.990
</TABLE>
                                     Page 2
<PAGE>

  Loan      Current      Mat       Pmt      Prop     Occup    Appraised    Orig
 Number       Pmt       Date      Type      Type      Type      Value      Type
- --------------------------------------------------------------------------------

2700871      353.36    11/1/29      A        S         P       265,000      F
2801514      578.74    10/1/29      A        P         P       151,000      F
2801566    1,004.76    10/1/29      A        P         P       160,000      F
2801618      847.02    11/1/29      A        S         P       131,000      F
2801755    1,266.37    11/1/29      A        S         P       225,000      F
2801778      503.04    10/1/29      A        S         P       154,000      F
2801826      665.47    11/1/29      A        S         P       145,000      F
2901193      396.04    11/1/14      A        S         P        76,000      F
3101415    1,799.17    10/1/19      A        S         P       303,000      F
3101444      697.48    11/1/29      A        S         P       148,000      F
3101445      581.18    11/1/29      A        S         P       108,000      F
3101447    1,399.62    10/1/29      A        S         P       215,000      F
3101448    1,493.34    11/1/29      A        S         P       290,000      F
3101451      630.94    10/1/29      A        S         P       176,000      F
3101452    1,629.02    11/1/29      A        S         P       292,000      F
3101453      462.81    11/1/29      A        S         P       165,000      F
3101454      403.61    11/1/29      A        S         P       180,000      F
3101455    1,334.34    11/1/29      A        S         P       200,000      F
3101465      739.15    10/1/29      A        S         P       160,000      F
3101466      861.66    12/1/29      A        S         P       163,000      F
3201470      578.77    11/1/29      A        S         P       187,000      F
3201472    1,256.20    11/1/29      A        S         P       175,000      F
3201474      711.91    11/1/29      A        S         P       200,000      F
3301125      809.65    11/1/29      A        F         P       190,000      F
3301174      696.62    10/1/29      A        S         P       173,000      F
3301180      873.00    11/1/29      A        F         P       189,000      F
3301187      580.84    11/1/29      A        S         P       152,000      F
3401046      886.55    11/1/29      A        S         P       145,000      F
3401049    1,122.70    11/1/29      A        S         P       160,000      F
3401051      846.62    11/1/29      A        S         P       165,000      F
3600503      868.49    10/1/29      A        S         P       121,000      F
3600505      874.59    10/1/29      A        S         P       156,000      F
3600510      314.68    11/1/29      A        S         P        88,000      F
3600526      717.91    11/1/29      A        S         P       105,000      F
3700327      511.55    11/1/29      A        S         P       105,000      F
3700329      712.59    11/1/29      A        C         P       150,000      F
3700336      752.84    10/1/29      A        S         P       165,000      F
3900510      493.62    10/1/29      A        S         P        79,000      F
3900523      571.67    11/1/29      A        S         P       130,500      F
3900527      290.11    11/1/29      A        S         P       169,500      F
4300174      833.30    10/1/29      A        S         P       157,000      F
4300178    1,459.81    9/1/29       A        S         P       240,000      F
4300180      327.81    10/1/29      A        S         P       130,000      F
4300183      278.10    10/1/29      A        F         P        60,000      F
4300187      472.01    10/1/29      A        S         P       155,000      F
4300189      652.98    11/1/29      A        S         P       135,000      F
4300196      575.31    11/1/14      A        S         P       119,000      F
4300198    1,291.86    11/1/29      A        S         P       235,000      F
4300199      887.08    11/1/29      A        S         P       250,000      F
4300200      775.11    11/1/29      A        S         P       180,000      F
4300201    1,598.16    11/1/29      A        S         P       280,000      F
4600424      841.41    10/1/29      A        S         P       144,000      F
4600433    1,126.33    11/1/09      A        S         P       185,000      F
4600435      730.25    11/1/29      A        S         P       110,000      F
4600436      573.62    11/1/29      A        S         P       250,000      F
4600438    1,462.84    11/1/29      A        S         P       363,000      F
4600440      564.57    11/1/14      A        S         P       136,000      F
4800365    1,047.15    11/1/29      A        S         P       178,000      F
4800370      596.91    10/1/29      A        S         P        94,000      F
4800379      699.60    11/1/29      A        S         P       165,000      F
8304312      623.28    9/1/29       A        S         P       175,000      C
8304355      576.69    9/1/29       A        S         P       127,000      C
8304361      912.71    9/1/29       A        S         P       182,000      C
8304364      607.44    9/1/19       A        S         P       115,000      C
8304365      578.87    9/1/29       A        S         P       105,000      C
8304369      523.91    9/1/14       A        S         P       105,000      C
8304378      826.39    9/1/29       A        S         P       150,000      C
8304380      774.12    9/1/29       A        C         P       132,000      C
8304391      847.44    10/1/29      A        S         P       250,000      C
8304392      555.54    9/1/29       A        S         P        85,000      C
8304393      713.93    9/1/29       A        S         P       110,000      C
8304396      549.80    9/1/29       A        S         P       350,000      C
8304398      626.86    9/1/29       A        C         P       122,000      C
8304400      828.37    9/1/29       A        F         P       155,000      C
8304403    1,851.74    9/1/29       A        P         P       375,000      C
8304404    1,825.70    9/1/29       A        S         P       293,000      C
<PAGE>
                      LOAN SCHEDULE -- 1999-3 (ADJUSTABLE)
<TABLE>
<CAPTION>
  Loan                                                                             Lien      Cut-Off      Current
 Number          Property Address                   City            ST     Zip     Pos       Balance       Rate
- -----------------------------------------------------------------------------------------------------------------
<S>        <C>                             <C>                      <C>   <C>      <C>     <C>            <C>
8304407    5551 RIVIERA WALK               LONG BEACH               CA    90803     1        115,000.00    7.650
8304411    60 FAHNESTOCK ROAD              MALVERN                  PA    19355     1        100,000.00    8.500
8304413    2267 GARY DRIVE                 TWINSBURG                OH    44087     1         84,750.00    9.550
8304415    2705 DEFRAME ROAD               GOLDEN                   CO    80401     1        202,400.00    7.950
8304417    12672 DUNAS ROAD                SANTA ANA                CA    92705     1        270,000.00    7.990
8304418    4017 SOUTH ACORD WAY            SALT LAKE CITY           UT    84120     1         77,000.00    8.000
8304419    7750 WEST RASCHER AVENUE        CHICAGO                  IL    60656     1        200,000.00    8.990
8304422    3006 N. WALES                   NORRISTOWN               PA    19403     1         83,000.00    7.500
8304424    724 ALTA DRIVE                  POMONA                   CA    91767     1        127,500.00    9.250
8304430    5005 SOUTH MARSHFIELD           CHICAGO                  IL    60609     1         96,000.00    8.290
8304432    4262 GRANDVIEW BOULEVARD        LOS ANGELES              CA    90066     1        180,000.00    8.250
8304433    1428 PALMVIEW WAY               SAN JOSE                 CA    95122     1        161,000.00    7.750
8304434    4443 NORTH MCVICKER AVENUE      CHICAGO                  IL    60630     1         66,000.00    8.250
8304436    1850 S. SHOSHONE STREET         DENVER                   CO    80223     1         78,750.00    8.350
8304437    15037 QUAIL VALLEY WAY          EL CAJON                 CA    92021     1         90,000.00    8.250
8304440    3301 KEARNEY STREET             DENVER                   CO    80207     1         80,000.00    7.990
8304446    1785 FLORENCE STREET            AURORA                   CO    80010     1         89,000.00    8.250
8304451    8685 W. 78TH PLACE              ARVADA                   CO    80005     1        144,750.00    8.750
8304453    704 SOUTH CAROLE  AVENUE        LAFAYETTE                CO    80028     1        132,000.00    8.750
8304454    11325 S. GREENBAY AVENUE        CHICAGO                  IL    60654     1         94,250.00    7.500
8304455    25024 LAKESHORE DRIVE           INGLESIDE                IL    60041     1        120,000.00    9.650
8304456    17934 EAST IOWA DRIVE           AURORA                   CO    80017     1         99,600.00    8.500
8304458    93 BROOKSIDE BLVD.              HINCKLEY                 OH    44233     1        167,000.00    7.990
8304459    288 W. GRANDVIEW AVENUE         SIERRA MADRE             CA    91024     1        155,000.00    7.500
8304463    15630 SE POWELL BLVD.           PORTLAND                 OR    97236     1         90,000.00    8.500
8304465    531 MAYELLEN AVENUE             SAN JOSE                 CA    95126     1         86,999.99    7.990
8304466    1333 18TH STREET #1             SANTA MONICA             CA    90404     1        262,499.99    8.990
8304468    3340 ALGUS LANE                 CINCINNATI               OH    45248     1         92,000.00    8.990
8304475    1639 NE 118TH AVENUE            PORTLAND                 OR    97220     1        119,000.00    7.990
8304476    1171 CARTHAY DRIVE              NORCO                    CA    91760     1        107,000.00    7.990
8304477    26072 HICKORY AVENUE            HAYWARD                  CA    94544     1        104,000.00    7.990
8304482    5040 WEST DOBSON STREET         SKOKIE                   IL    60077     1        170,000.00    8.990
8304486    17022 RANCHO LANE               YORBA LINDA              CA    92889     1        188,000.00    8.750
8304488    5997 BUFKIN DRIVE               SAN JOSE                 CA    95123     1        287,200.00    7.750
8304489    716 NORTH HAWK STREET           PALAINE                  IL    60067     1        156,000.00    8.990
8304492    4767 SOUTH TAFT STREET          MORRISON                 CO    80465     1        104,000.00    8.500
8304493    1235 N. RIDGELAND AVENUE        OAKPARK                  IL    60302     1        118,000.00    7.500
8304497    4412 N. SEELEY AVENUE           CHICAGO                  IL    60625     1        251,250.00    8.750
8304501    614 UPLAND ROAD                 REDWOOD CITY             CA    94062     1        183,000.00    7.990
8304518    3341 WEST 6610 SOUTH            WEST JORDAN              UT    84084     1        101,500.00    8.750
8901560    530 WEST 17TH STREET            TEMPE                    AZ    85281     1         57,135.31    7.850
8901561    565 COLUMBIA ROAD               BAY VILLAGE              OH    44140     1         76,780.39   12.000
8901562    3061 STADIUM AVENUE             NAPA                     CA    94558     1         94,464.89    8.490
- -----------------------------------------------------------------------------------------------------------------
TOTAL V   ARIABLE RATE LOANS:                 195                                         23,368,745.66
</TABLE>
                                     Page 3
<PAGE>

  Loan      Current      Mat       Pmt      Prop     Occup    Appraised    Orig
 Number       Pmt       Date      Type      Type      Type      Value      Type
- --------------------------------------------------------------------------------

8304407      815.94    9/1/29       A        S         P       445,000      C
8304411      768.91    9/1/29       A        S         P       145,000      C
8304413      715.72    9/1/29       A        S         P       113,000      C
8304415    1,478.09    9/1/29       A        S         P       253,000      C
8304417    1,979.28    9/1/29       A        S         P       330,000      C
8304418      565.00    9/1/29       A        S         S       110,000      C
8304419    1,607.81    9/1/29       A        S         P       290,000      C
8304422      580.35    9/1/29       A        S         P       130,000      C
8304424    1,048.91    9/1/29       A        S         P       150,000      C
8304430      723.92    10/1/29      A        S         P       120,000      C
8304432    1,352.28    10/1/29      A        S         P       225,000      C
8304433    1,153.42    9/1/29       A        S         P       240,000      C
8304434      495.84    9/1/29       A        S         P       145,000      C
8304436      597.17    9/1/29       A        S         P       101,000      C
8304437      873.13    9/1/14       A        S         P       358,000      C
8304440      586.45    10/1/29      A        S         P       125,000      C
8304446      668.63    10/1/29      A        S         P       113,000      C
8304451    1,138.75    10/1/29      A        S         P       175,000      C
8304453    1,038.44    10/1/29      A        S         P       165,000      C
8304454      659.01    10/1/29      A        S         P       145,000      C
8304455    1,022.18    10/1/29      A        S         P       165,000      C
8304456      765.84    10/1/29      A        S         P       124,500      C
8304458    1,224.22    10/1/29      A        S         P       320,000      C
8304459    1,436.87    10/1/14      A        S         P       285,000      C
8304463      692.02    10/1/29      A        S         P       120,000      C
8304465      637.77    10/1/29      A        S         P       257,000      C
8304466    2,110.25    10/1/29      A        C         P       350,000      C
8304468      739.59    10/1/29      A        S         P       168,000      C
8304475      872.35    10/1/29      A        S         P       160,000      C
8304476      784.38    10/1/29      A        S         P       160,000      C
8304477      762.39    10/1/29      A        S         P       195,000      C
8304482    1,366.64    10/1/29      A        S         P       230,000      C
8304486    1,479.00    10/1/29      A        S         P       255,000      C
8304488    2,057.54    10/1/29      A        S         P       359,000      C
8304489    1,254.09    10/1/29      A        S         P       210,000      C
8304492      799.67    10/1/29      A        S         P       125,000      C
8304493      825.07    10/1/29      A        S         P       240,000      C
8304497    1,976.58    10/1/29      A        F         P       335,000      C
8304501    1,341.51    10/1/29      A        S         P       630,000      C
8304518      798.50    10/1/29      A        S         P       145,000      C
8901560      552.64    2/1/14       A        S         P        90,000      C
8901561      791.65    1/1/29       A        S         P       107,000      C
8901562      728.85    2/1/29       A        S         P       155,000      C
- --------------------------------------------------------------------------------



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