<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): August 20, 1996
---------------
First Alliance Mortgage Company
on behalf of
First Alliance Mortgage Loan Trust 1995-1
------------------------------------------------------
(Exact name of registrant as specified in its chapter)
New York 33-79948 33-0667381
--------------- ------------ -------------------
(State or other (Commission (I.R.S. Employer
jurisdiction of File Number) Identification No.)
incorporation)
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 principle 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
July 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 July 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: October 14, 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
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 10,580,000.00 0.00 0.00 0.00 0.00 0.00 0.0 0.00
A-2 20,081,000.00 18,211,455.01 112,303.97 585,052.46 697,356.43 0.00 0.00 17,626,402.55
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 18,559,212.47 89,702.86 1,240,672.07 1,330,374.93 0.00 0.00 17,318,540.40
R 0.00 0.00 84,300.36 0.00 84,300.36 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS 67,744,000.00 39,020,667.48 301,354.07 1,825,724.54 2,127,078.61 0.00 0.00 37,194,942.95
- -----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH
PRIOR CURRENT RATES
PRINCIPAL PRINCIPAL
CLASS CUSIP BALANCE INTEREST PRINCIPAL TOTAL BALANCE CURRENT NEXT
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 31846LAQ9 0.000000 0.000000 0.000000 0.000000 0.000000 7.050000% 7.050000%
A-2 31846LAR7 906.899806 5.592549 29.134628 34.727177 877.765179 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 532.805457 2.575226 35.617721 38.192947 497.187736 6.000000% 6.000000%
R 0.000000 1.244396 0.000000 1.244396 0.000000 0.000000% 0.000000%
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <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: July 31, 1995 Irvine, CA 92714
DISTRIBUTION DATE: August 20, 1996 FACTOR INFORMATION: (800) 735-7777
- -----------------------------------------------------------------------------------------------------------------------------------
/(c)/ COPYRIGHT 1996 Bankers Trust Company
</TABLE>
Page 1 of 4
<PAGE>
FIRST ALLIANCE
Mortgage Loan Trust
Series 1995-1
Statement To Certificateholders
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Distribution Date: August 20, 1996
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
DELINQUENCY ADVANCES MADE: 60,798.22
ACCRUED SERVICING FEE FOR THE CURRENT PERIOD: 25,597.15
PLUS: ADDITIONAL SERVICING FEES: 0.00
----------
25,597.15
LESS: PERMITTED REDUCTIONS TO SERVICING FEES: (9,468.36)
----------
16,128.79
LESS: UNCOLLECTED SERVICING FEES ACCRUED ON DELINQUENT LOANS: (3,208.97)
----------
ACTUAL COLLECTED SERVICING FEES FOR CURRENT PERIOD: 12,919.82
<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 155,381.27 55,580.04 451,404.52 662,365.83 0.00 394,790.48
- -----------
PERCENTAGE OF POOL BALANCE 0.7585% 0.2713% 2.2036% 3.2334% 0.0000% 1.9272%
- ----------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS 2 1 7 10 0 6
PERCENTAGE OF LOANS 0.5764% 0.2882% 2.0173% 2.8818% 0.0000% 1.7291%
- ----------------------------------------------------------------------------------------------------------------------------
GROUP 2 PRINCIPAL BALANCE 749,984.69 479,414.46 1,435,450.43 2,664,849.58 62,708.74 1,919,686.12
- -----------
PERCENTAGE OF POOL BALANCE 4.1498% 4.1498% 7.9426% 16.2421% 0.3470% 10.6219%
- ----------------------------------------------------------------------------------------------------------------------------
NUMBER OF LOANS 9 6 16 31 1 24
PERCENTAGE OF LOANS 4.0179% 4.0179% 7.1429% 15.1786% 0.4464% 10.7143%
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>
*Note: Loans in foreclosure are included in the respective delinquency
categories.
<TABLE>
<S> <C> <C>
BOOK VALUE OF REO PROPERTY: GROUP 1 0.00
GROUP 2 73,691.94
---------------------------------
SUBSTITUTION PRINCIPAL AMOUNT: GROUP 1 0.00
GROUP 2 0.00
---------------------------------
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS GROUP 1 21,070,309.83
AS OF THE BEGINNING OF THE REMITTANCE PERIOD: GROUP 2 19,292,542.32
---------------------------------
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS GROUP 1 20,485,257.37
AS OF THE END OF THE REMITTANCE PERIOD: GROUP 2 18,072,883.71
---------------------------------
CARRY-FORWARD AMOUNT: GROUP 1 0.00
GROUP 2 0.00
---------------------------------
PROJECTED NET MONTHLY EXCESS CASH FLOW: GROUP 1 62,594.74
GROUP 2 74,381.59
----------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
/(C)/ COPYRIGHT 1996 Bankers Trust Company
</TABLE>
Page 2 of 4
<PAGE>
FIRST ALLIANCE
Mortgage Loan Trust
Series 1995-1
Statement To Certificateholders
<TABLE>
- ----------------------------------------------------------------------------------------------------------------------------
Distribution Date: August 20, 1996
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
NUMBER OF LOANS AS OF THE BEGINNING OF THE REMITTANCE PERIOD: GROUP 1 355
GROUP 2 240
---------------------------------
NUMBER OF LOANS AS OF THE END OF THE REMITTANCE PERIOD: GROUP 1 347
GROUP 2 224
---------------------------------
WEIGHTED AVERAGE COUPON AS OF THE CURRENT DISTRIBUTION DATE: GROUP 1 11.866655%
GROUP 2 11.193443%
---------------------------------
WEIGHTED AVERAGE COUPON AS OF THE NEXT DISTRIBUTION DATE: GROUP 1 11.867293%
GROUP 2 11.250519%
---------------------------------
CURTAILMENTS INCLUDED IN CURRENT DISTRIBUTION: GROUP 1 3,589.20
GROUP 2 3,123.03
---------------------------------
PREPAYMENTS IN FULL/UNSCHEDULED RECOVERIES OF PRINCIPAL GROUP 1 558,084.25
INCLUDED IN CURRENT DISTRIBUTION: GROUP 2 1,152,986.28
---------------------------------
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 2,905.53
GROUP 2 2,635.41
---------------------------------
TOTAL: 5,540.93
================================
- ----------------------------------------------------------------------------------------------------------------------------
/(c)/ COPYRIGHT 1996 Bankers Trust Company
</TABLE>
Page 3 of 4
<PAGE>
FIRST ALLIANCE
Mortgage Loan Trust
Series 1995-1
Statement To Certificateholders
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Distribution Date: August 20, 1996
- ----------------------------------------------------------------------------------------------------------------------------
SUBORDINATION TRACKING:
PRIOR SUBORDINATION SUBORDINATION REALIZED CURRENT SPECIFIED
SUBORDINATED INCREASE REDUCTION LOSSES SUBORDINATED SUBORDINATED
AMOUNT AMOUNT AMOUNT AMOUNT AMOUNT
------------------------------------------------------------------------------------------------------------------
<S> <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 54,368.30 0.00 33,354.84 754,343.31 754,343.31
-----------------------------------------------------------------------------------------------------------------
TOTAL 1,342,184.67 54,368.30 0.00 33,354.84 1,363,198.13 1,363,198.13
=================================================================================================================
INTEREST ALLOCATION TRACKING:
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------
GROUP I GROUP II TOTAL
-----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Mortgage Loan Scheduled Interest 208,361.75 179,958.32 388,320.07
LESS: Non-Recoverable Advances 0.00 (1,143.52) (1,143.52)
LESS: Prepayment Interest Shortfall not covered by Servicing Fees 0.00 (316.09) (316.09)
LESS: Accrued Servicing Fees (17,558.59) (8,038.56) (25,597.15)
LESS: GRP I Insurance Premium Due Certificate Insurer (2,905.53) (2,635.41) (5,540.93)
LESS: Current Accrued Interest Due Certificateholders (127,350.85) (89,702.86) (217,053.71)
----------------------------------------------------------------------------------------------------------------------
Monthly Excess Spread Amounts 60,546.78 78,121.88 138,668.67
=======================================================================================================================
REALIZED LOSS TRACKING:
<CAPTION>
----------------------------------------------------------------------------------------------------------------------
GROUP 1 GROUP 2
----------------------------------------------------------------------------------------------------------------------
REALIZED RECOVERED RECOVERED TOTAL REALIZED RECOVERED RECOVERED TOTAL
LOSSES DELINQUENCY SERVICING LOSSES DELINQUENCY SERVICING
ADVANCES ADVANCES ADVANCES ADVANCES
----------------------------------------------------------------------------------------------------------------------
<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 33,354.84 0.00 0.00 33,354.84
----------------------------------------------------------------------------------------------------------------------
Cumulative: 0.00 0.00 0.00 0.00 39,603.44 0.00 0.00 39,603.44
=====================================================================================================================
SPECIAL LOAN TRACKING:
<CAPTION>
------------------------------------------------------------------
BANKRUPTCY PROCEEDINGS
------------------------------------------------------------------
NUMBER PRINCIPAL
OF LOANS BALANCE
------------------------------------------------------------------
GROUP I GROUP II GROUP I GROUP II
<S> <C> <C> <C> <C>
Current: 0 0 0.00 0.00
Delinquent: 2 1 112,626.62 195,880.09
-----------------------------------------------------------------
TOTAL: 2 1 112,626.62 195,880.09
=================================================================
- ---------------------------------------------------------------------------------------------------------------------------------
/(c)/ COPYRIGHT 1996 Bankers Trust Company
</TABLE>
Page 4 of 4
<PAGE>
FIRST ALLIANCE
Mortgage Loan Trust
Series 1995-1
Statement To Certificateholders
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Distribution Date: August 20, 1996
- ----------------------------------------------------------------------------------------------------------------------------
THE SUM OF: GROUP 1 GROUP 2 TOTAL
<S> <C> <C> <C>
SCHEDULED INTEREST: 208,361.75 179,426.54 387,788.29
LIQUIDATED INTEREST 0.00 531.78 531.78
INSURANCE INTEREST: 0.00 0.00 0.00
REPURCHASE INTEREST: 0.00 0.00 0.00
LESS: DELINQUENT INTEREST: (16,323.39) (44,112.74) (60,436.13)
PLUS: DELINQUENCY ADVANCES ON MORTGAGE INTEREST: 15,019.10 42,208.05 57,227.15
LESS: ADVANCES DEEMED NON-RECOVERABLE BY SERVICER 0.00 (1,143.52) (1,143.52)
PLUS: INVESTMENT EARNINGS ON CERTIFICATE ACCOUNT 0.00 0.00 0.00
--------------------------------------------
PLUS: TOTAL INTEREST 207,057.46 176,910.11 383,967.57
PRINCIPAL COLLECTED: 585,052.46 1,167,136.99 1,752,189.45
INSURANCE PRINCIPAL PROCEEDS RECEIVED: 0.00 0.00 0.00
NET LIQUIDATION PROCEEDS: 0.00 19,166.78 19,166.78
LOAN PURCHASE PRICE AMOUNTS (Per P&S, Section 7.8 (vii)): 0.00 0.00 0.00
SUBSTITUTION AMOUNTS (Per P&S, Section 7.8 (vii)): 0.00 0.00 0.00
TRUST TERMINATION PROCEEDS: 0.00 0.00 0.00
--------------------------------------------
PLUS: TOTAL PRINCIPAL 585,052.46 1,186,303.77 1,771,356.23
SERVICING FEES (Net of Compensating Interest) 12,919.82 0.00 12,919.82
PREPAYMENT INTEREST SHORTFALL 3,334.49 6,449.96 9,784.45
TRUSTEE FEES: 0.00 0.00 0.00
INSURANCE PREMIUMS: 2,905.53 2,635.41 5,540.93
REIMBURSEMENT OF DELINQUENCY ADVANCES: 0.00 0.00 0.00
REIMBURSEMENTS OF SERVICING ADVANCES: 0.00 0.00 0.00
--------------------------------------------
LESS: TOTAL 19,159.84 9,085.37 28,245.20
--------------------------------------------
TOTAL AVAILABLE FUNDS: 772,950.08 1,354,128.51 2,127,078.60
============================================
- ----------------------------------------------------------------------------------------------------------------------------
/(c)/ COPYRIGHT 1996 Bankers Trust Company
</TABLE>
Page 1 of 1
