<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): June 20, 1996
-------------
First Alliance Mortgage Company
on behalf of
First Alliance Mortgage Loan Trust 1995-1
------------------------------------------------------
(Exact name of registrant as specified in its charter)
New York 33-79948 33-0667381
- ---------------------------- ------------------------ -----------------
(State or other jurisdiction (Commission File Number) (I.R.S. Employer
of incorporation) Identification No.)
c/o First Alliance Mortgage Company
Attention: Mark K. Mason
Executive Vice President and Chief Financial Officer
17305 Von Karman Avenue
Irvine, CA 92714
Address of Servicer
----------------------------------------
(Address of principal executive offices)
Registrant's telephone number, including area code: (714)224-8500
Not Applicable
- --------------------------------------------------------------------------------
(Former name or former address, if changed since last report.)
<PAGE>
Item 5. Other Events.
Information relating to the distributions to Certificateholders for the
May 1996 Monthly Period of the Trust in respect of the First Alliance Mortgage
Loan Asset Backed Certificates, Series 1995-1, Class A (the "Certificates")
issued by the Registrant and the performance of the Trust (including
distributions of principal and interest, delinquent balances of Mortgage Loans,
and the subordinated amount remaining), together with certain other information
relating to the certificates, is contained in the Monthly Report for the Monthly
Period provided to certificateholders pursuant to the Pooling and Servicing
Agreement (the "Agreement") dated as of May 1, 1995 between First Alliance
Mortgage Company as Servicer, and Bankers Trust Company, as trustee.
Item 7. Exhibit.
Monthly Report for the May 1996 Monthly Period relating to the First
Alliance Mortgage Loan Asset Backed Certificates Series 1995-1, Class A issued
by the First Alliance Mortgage Loan Trust 1995-1.
<PAGE>
SIGNATURE
---------
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.
First Alliance Mortgage Loan Trust 1995-1
-----------------------------------------
(Registrant)
By: First Alliance Mortgage Company
----------------------------------------
(Servicer)
Date: August 20, 1996 By:
--------------- ----------------------------------------
Name: Mark K. Mason
----------------------------------------
Executive Vice President and
Title: Chief Financial Officer
----------------------------------------
<PAGE>
EXHIBIT 99
FIRST ALLIANCE
MORTGAGE LOAN TRUST
SERIES 1995-1
STATEMENT TO CERTIFICATEHOLDERS
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTIONS IN DOLLARS
PRIOR CURRENT
ORIGINAL PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST PRINCIPAL TOTAL LOSSES INTEREST BALANCE
- ------------------------------------------------------------------------------------------------------------------------------
<C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 10,580,000.00 97,893.42 575.12 97,893.42 98,468.54 0.00 0.00 0.00
A-2 20,081,000.00 20,081,000.00 123,832.83 1,257,237.67 1,381,070.50 0.00 0.00 18,823,762.33
A-3 2,250,000.00 2,250,000,00 15,046.88 0.00 15,046.88 0.00 0.00 2,250,000.00
A-4 34,833,000.00 21,957,622.79 112,265.97 1,696,535.65 1,808,801.62 0.00 0.00 20,261,087.14
R 0.00 0.00 149,624.46 0.00 149,624.46 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------
TOTALS 67,744,000.00 44,386,516.21 401,345.26 3,051,666.75 3,453,012.01 0.00 0.00 41,334,849.47
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH
RATES
PRIOR CURRENT
PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE INTEREST PRINCIPAL TOTAL BALANCE CURRENT NEXT
- ------------------------------------------------------------------------------------------------------------------------------------
<C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 31846LAQ9 9.252686 0.054359 9.252686 9.307045 0.000000 7.050000% 7.050000%
A-2 31846LAR7 1,000.000000 6.166667 62.608320 68.774987 937.391680 7.400000% 7.400000%
A-3 31846LAS5 1,000.000000 6.687502 0.000000 6.687502 1,000.000000 8.025000% 8.025000%
A-4 31846LAT3 630.368409 3.222977 48.704839 51.927816 581.663570 5.937500% 6.000000%
R 0.000000 2.208675 0.000000 2.208675 0.000000 0.000000% 0.000000%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
<C> <C> <C> <C>
SELLER: First Alliance Mortgage Company ADMINISTRATOR: Jason Rosiak
SERVICER: First Alliance Mortgage Company Bankers Trust Company
LEAD UNDERWRITER: Prudential Securities Incorporated 3 Park Plaza
RECORD DATE: May 31, 1996 Irvine, CA 92714
DISTRIBUTION DATE: June 20, 1996 FACTOR INFORMATION: (800) 735-7777
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 1 of 4
<PAGE>
FIRST ALLIANCE
MORTAGE LOAN TRUST
SERIES 1995-1
STATEMENT TO CERTIFICATEHOLDERS
Distribution Date: June 20, 1996
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
DELINQUENCY ADVANCES MADE: 61,113.45
ACCRUED SERVICING FEE FOR THE CURRENT PERIOD: 28,649.10
PLUS: ADDITIONAL SERVICING FEES: 0.00
---------
28,649.10
LESS: PERMITTED REDUCTIONS TO SERVICING FEES: 0.00
---------
28,649.10
LESS: UNCOLLECTED SERVICING FEES ACCRUED ON DELINQUENT LOANS: (3,269.04)
---------
ACTUAL COLLECTED SERVICING FEES FOR CURRENT PERIOD: 25,380.06
</TABLE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
DELINQUENT* AND LOANS LOANS
FORECLOSURE LOAN 31-60 61-90 91+ IN IN
INFORMATION DAYS DAYS DAYS TOTAL REO FORECLOSURE
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
GROUP 1 PRINCIPAL BALANCE 406,237.37 71,295.73 456,605.27 934,138.37 0.00 637,594.97
PERCENTAGE OF POOL BALANCE 1.8736% 0.3288% 2.1059% 4.3082% 0.0000% 2.9406%
- -------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS 8 2 7 17 0 13
PERCENTAGE OF LOANS 2.1798% 0.5450% 1.9074% 4.6322% 0.0000% 3.5422%
- -------------------------------------------------------------------------------------------------------------------------------
GROUP 2 PRINCIPAL BALANCE 1,004,615.51 346,591.04 1,382,065.36 2,733,271.91 52,857.58 2,296,634.79
PERCENTAGE OF POOL BALANCE 4.7852% 4.7852% 6.5830% 16.1533% 0.2518% 10.9393%
- -------------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS 11 5 15 31 1 28
PERCENTAGE OF LOANS 4.2636% 4.2636% 5.8140% 14.3411% 0.3876% 10.8527%
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>
*Note: Loans in foreclosure are included in the respective delinquency
categories.
<TABLE>
<S> <C>
-------------------------------
BOOK VALUE OF REO PROPERTY: GROUP 1 0.00
GROUP 2 59,346.59
-------------------------------
-------------------------------
SUBSTITUTION OF PRINCIPAL AMOUNT: GROUP 1 0.00
GROUP 2 0.00
-------------------------------
-------------------------------
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS GROUP 1 23,037,748.24
AS OF THE BEGINNING OF THE REMITTANCE PERIOD: GROUP 2 22,690,952.64
-------------------------------
-------------------------------
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS GROUP 1 21,682,617.15
AS OF THE END OF THE REMITTANCE PERIOD: GROUP 2 20,994,416.99
-------------------------------
-------------------------------
CARRY-FORWARD AMOUNT: GROUP 1 0.00
GROUP 2 0.00
-------------------------------
-------------------------------
PROJECTED NET MONTHLY EXCESS CASH FLOW: GROUP 1 70,834.57
GROUP 2 93,833.92
-------------------------------
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Page 2 of 4
<PAGE>
FIRST ALLIANCE
MORTAGE LOAN TRUST
SERIES 1995-1
STATEMENT TO CERTIFICATEHOLDERS
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Distribution Date: June 20, 1996
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C>
-------------------------------
NUMBER OF LOANS AS OF THE BEGINNING OF THE REMITTANCE PERIOD: GROUP 1 390
GROUP 2 280
-------------------------------
-------------------------------
NUMBER OF LOANS AS OF THE END OF THE REMITTANCE PERIOD: GROUP 1 367
GROUP 2 258
-------------------------------
-------------------------------
WEIGHTED AVERAGE COUPON AS OF THE CURRENT DISTRIBTUION DATE: GROUP 1 11.900671%
GROUP 2 10.993211%
-------------------------------
-------------------------------
WEIGHTED AVERAGE COUPON AS OF THE NEXT DISTRIBUTION DATE: GROUP 1 11.886913%
GROUP 2 11.092404%
-------------------------------
-------------------------------
CURTAILMENTS INCLUDED IN CURRENT DISTRIBUTION: GROUP 1 4,300.26
GROUP 2 13,405.27
-------------------------------
-------------------------------
PREPAYMENTS IN FULL/UNSCHEDULED RECOVERIES OF PRINCIPAL GROUP 1 1,326,790.56
INCLUDED IN CURRENT DISTRIBUTION: GROUP 2 1,670,894.00
-------------------------------
-------------------------------
AMOUNT OF EXCESS SPREAD SUPPORT TO THIS GROUP: GROUP 1 0.00
(FROM OTHER GROUP) GROUP 2 0.00
-------------------------------
-------------------------------
TRUST TERMINATION PROCEEDS: GROUP 1 0.00
GROUP 2 0.00
-------------------------------
-------------------------------
INSURED PAYMENTS: GROUP 1 0.00
GROUP 2 0.00
-------------------------------
-------------------------------
CERTIFICATE INSURER PREMIUM PAYMENT: GROUP 1 3,184.90
GROUP 2 3,117.98
-------------------------------
TOTAL: 6,302.89
===============================
</TABLE>
Page 3 of 4
<PAGE>
FIRST ALLIANCE
MORTAGE LOAN TRUST
SERIES 1995-1
STATEMENT TO CERTIFICATEHOLDERS
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Distribution Date: June 20, 1996
- ------------------------------------------------------------------------------------------------------------------------------------
SUBORDINATION TRACKING:
PRIOR SUBORDINATION SUBORDINATION CURRENT SPECIFIED
SUBORDINATED INCREASE REDUCTION REALIZED SUBORDINATED SUBORDINATED
AMOUNT AMOUNT AMOUNT LOSSES AMOUNT AMOUNT
- ------------------------------------------------------------------------------------------------------------------
<C> <C> <C> <C> <C> <C> <C>
GROUP 1 608,854.82 0.00 0.00 0.00 608,854.82 608,854.82
GROUP 2 733,329.85 0.00 0.00 0.00 733,329.85 733,329.85
- ------------------------------------------------------------------------------------------------------------------
TOTAL 1,342,184.67 0.00 0.00 0.00 1,342,184.67 1,342,184.67
==================================================================================================================
</TABLE>
INTEREST ALLOCATION TRACKING:
<TABLE>
<CAPTION>
GROUP I GROUP II TOTAL
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Mortgage Loan Scheduled Interest (GRP I adjusted for curtailments) 228,425.23 207,872.03 436,297.26
LESS: Accrued Servicing Fees (GRP I adjusted for curtailments) (19,194.54) (9,454.56) (28,649.10)
LESS: GRP I Insurance Premium Due Certificate Insurer (3,184.90) (3,117.98) (6,302.89)
LESS: Current Accrued Interest Due Certificateholders (139,454.83) (112,265.97) (251,720.80)
- ------------------------------------------------------------------------------------------------------------------------------------
Monthly Excess Spread Amounts 66,590.96 83,033.52 149,624.47
====================================================================================================================================
</TABLE>
REALIZED LOSS TRACKING:
<TABLE>
<CAPTION>
GROUP 1 GROUP 2
-------------------------------------------------- ----------------------------------------------------
RECOVERD RECOVERED RECOVERED RECOVERED
REALIZED DELINQUENCY SERVICING REALIZED DELINQUENCY SERVICING
LOSSES ADVANCES ADVANCES TOTAL LOSSES ADVANCES ADVANCES TOTAL
-------------------------------------------------- ----------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Prior: 0.00 0.00 0.00 0.00 6,248.60 0.00 0.00 6,248.60
Current: 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------- ----------------------------------------------------
Cumulative: 0.00 0.00 0.00 0.00 6,248.60 0.00 0.00 6,248.60
================================================== ====================================================
</TABLE>
SPECIAL LOAN TRACKING:
<TABLE>
<CAPTION>
-----------------------------------------------
BANKRUPTCY PROCEEDINGS
-----------------------------------------------
NUMBER PRINCIPAL
OF LOANS BALANCE
------------------- ----------------------
<S> <C> <C> <C> <C>
GROUP I GROUP II GROUP I GROUP II
Current: 4 3 272,059.58 366,477.20
Delinquent: 0 0 0.00 0.00
-----------------------------------------------
TOTAL: 4 3 272,059.58 366,477.20
===============================================
</TABLE>
Page 4 of 4
