EXHIBIT 1.1

                                                                  Execution Copy

                         FIRST ALLIANCE MORTGAGE COMPANY

                                       AND

                       PRUDENTIAL SECURITIES INCORPORATED,
                  AS REPRESENTATIVE OF THE SEVERAL UNDERWRITERS

                             UNDERWRITING AGREEMENT

                                       FOR

                    FIRST ALLIANCE MORTGAGE LOAN TRUST 1997-1

                    MORTGAGE LOAN ASSET BACKED CERTIFICATES,

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


March 11, 1997



                                                                  March 11, 1997

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

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


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

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



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

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

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

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

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


                                       2


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

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

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

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


                                       3


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

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

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

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

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

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

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

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

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


                                       4


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

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

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

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

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

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

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

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


                                       5


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

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

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

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

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

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

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


                                       6


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

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

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

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

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

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

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

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


                                       7


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

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

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

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

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

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


                                       8


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

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

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

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

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

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

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


                                       9


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

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

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

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

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

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

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


                                       10


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

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

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

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

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

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

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

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


                                       11


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

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

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

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

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

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

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


                                       12


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

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

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

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

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

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

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

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


                                       13


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

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

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

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

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

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

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

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

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


                                       14


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

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

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

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

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

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

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

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

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


                                       15


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

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

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

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

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

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

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

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

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


                                       16


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

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

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

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

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

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

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

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

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


                                       17


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

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

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

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

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

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

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


                                       18


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

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

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


                                       19


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

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

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

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


                                       20


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

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

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

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

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

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

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


                                       21


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

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

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

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

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


                                       22


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

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

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

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


                                       23


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


                         FIRST ALLIANCE MORTGAGE COMPANY



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



                                  PRUDENTIAL SECURITIES INCORPORATED,
                                  As Representative of the Several Underwriters



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


                     {UNDERWRITING AGREEMENT SIGNATURE PAGE}



                                   Schedule A

                             CLASS A-1 CERTIFICATES

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

                             CLASS A-2 CERTIFICATES

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

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

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

         Total