Exhibit 10.1

                          SALE AND SERVICING AGREEMENT


                         Dated as of _____________, 199_


                                      Among


                        FIRST ALLIANCE MORTGAGE COMPANY,
                                    as Seller


                        FIRST ALLIANCE MORTGAGE COMPANY,
                                   as Servicer


                                       and


                            ------------------------,
                              as Indenture Trustee


                          Dated as of ___________, 199_


                 FIRST ALLIANCE MORTGAGE LOAN OWNER TRUST 199_-_
 
                 MORTGAGE LOAN ASSET BACKED NOTES, SERIES 199_-_



                                TABLE OF CONTENTS


ARTICLE I

         DEFINITIONS; RULES OF CONSTRUCTION...................................1
         1.1.     Definitions.................................................1
         1.2.     Use of Words and Phrases...................................16
         1.3.     Captions; Table of Contents................................16

ARTICLE II


         REPRESENTATIONS, WARRANTIES AND COVENANTS
         OF THE SELLER AND THE SERVICER;
         COVENANT OF SELLER TO CONVEY MORTGAGE LOANS.........................17
         2.1.     Representations and Warranties of the Seller...............17
         2.2.     Representations and Warranties of the Servicer.............19
         2.3.     Representations and Warranties of the Seller with
                  Respect to the Mortgage Loans..............................21
         2.4.     Covenants of the Seller to Take Certain Actions 
                  with Respect to the Mortgage Loans In Certain Situations...23
         2.5.     Conveyance of the Mortgage Loans...........................24
         2.6.     Acceptance by Indenture Trustee; Certain Substitutions 
                  of Mortgage Loans; Certification by Indenture Trustee......28
         2.7.     Cooperation Procedures.....................................29
         2.8.     Books and Records..........................................29

ARTICLE III

         ACCOUNTS, DISBURSEMENTS AND RELEASES................................29
         3.1.     Reserved...................................................29
         3.2.     Establishment of Accounts..................................29
         3.3.     The Note Insurance Policy..................................29
         3.4.     Reserved...................................................30
         3.5.     Flow of Funds..............................................30
         3.6.     Investment of Accounts.....................................32
         3.7.     Eligible Investments.......................................33
         3.8.     Reports by Indenture Trustee...............................34
         3.9.     Additional Reports by Indenture Trustee....................36

ARTICLE IV

         SERVICING AND ADMINISTRATION OF MORTGAGE LOANS......................36
         4.1.     Servicer and Sub-Servicers.................................36
         4.2.     Collection of Certain Mortgage Loan Payments...............37
         4.3.     Sub-Servicing Agreements Between Servicer and 
                  Sub-Servicers..............................................37
         4.4.     Successor Sub-Servicers....................................38
         4.5.     Liability of Servicer......................................38
         4.6.     No Contractual Relationship Between Sub-Servicer 
                  and Indenture Trustee or the Owners........................38
         4.7.     Assumption or Termination of Sub-Servicing Agreement 
                  by Indenture Trustee.......................................38
         4.8.     Principal and Interest Account.............................38
         4.9.     Delinquency Advances, Compensating Interest and 
                  Servicing Advances.........................................40
         4.10.    Purchase of Mortgage Loans.................................40
         4.11.    Maintenance of Insurance...................................41
         4.12.    Due-on-Sale Clauses; Assumption and Substitution 
                  Agreements.................................................41
         4.13.    Realization Upon Defaulted Mortgage Loans..................42

                                        i




         4.14.    Indenture Trustee to Cooperate; Release of Files...........43
         4.15.    Servicing Compensation.....................................44
         4.16.    Annual Statement as to Compliance..........................44
         4.17.    Annual Independent Certified Public Accountants' 
                  Reports....................................................44
         4.18.    Access to Certain Documentation and Information 
                  Regarding the Mortgage Loans...............................44
         4.19.    Assignment of Agreement....................................45
         4.20.    Events of Servicing Termination............................45
         4.21.    Resignation of Servicer and Appointment of Successor.......47
         4.22.    Waiver of Past Events of Servicing Termination.............50
         4.23.    Inspections by Note Insurer; Errors and Omissions 
                  Insurance..................................................50
         4.24.    Merger, Conversion, Consolidation or Succession to 
                  Business of Servicer.......................................50
         4.25.    Notices of Material Events.................................50
         4.26.    Monthly Servicing Report and Servicing Certificate.........51
         4.27.    Indemnification by the Seller..............................53
         4.28.    Indemnification by the Servicer............................53

ARTICLE V

         TERMINATION.........................................................53
         5.1.     Termination................................................53
         5.2.     Termination Upon Option of Servicer........................54
         5.3.     Disposition of Proceeds....................................54
         5.4.     Netting of Amounts.........................................54

ARTICLE VI

         MISCELLANEOUS.......................................................54
         6.1      Acts of Owners.............................................54
         6.2      Recordation of Agreement.  ................................54
         6.3      Duration of Agreement.  ...................................55
         6.4      Successors and Assigns.....................................55
         6.5      Severability.  ............................................55
         6.6.     Benefits of Agreement......................................55
         6.7.     Legal Holidays.............................................55
         6.8.     Governing Law..............................................55
         6.9.     Counterparts...............................................55
         6.10.    Amendment..................................................55
         6.11.    Specification of Certain Tax Matters.  ....................56
         6.12.    The Note Insurer...........................................56
         6.13.    Third Party Rights.........................................56
         6.14.    Usury......................................................56
         6.15.    No Petition................................................57
         6.16.    Notices....................................................57

EXHIBIT A              --    Mortgage Loan Schedule
EXHIBIT B              --    Form of Certificate Re: Mortgage Loans Prepaid 
                             in full After the Cut-Off Date
EXHIBIT C              --    Form of Initial Certification
EXHIBIT D              --    Form of Final Certification
EXHIBIT E              --    Form of Monthly Report
EXHIBIT F              --    Form of Request for Release

                                                 
                                       ii





                  SALE AND SERVICING AGREEMENT, dated as of _________ _, 199_,
by and among FIRST ALLIANCE MORTGAGE LOAN OWNER TRUST 199_-_, a Delaware
business trust (the "Issuer" or the "Trust"), FIRST ALLIANCE MORTGAGE COMPANY, a
California corporation in its capacity as the Seller and the Servicer
(respectively, the "Seller" and the "Servicer"), and ________________________, a
________ banking corporation, in its capacity as Indenture Trustee (the
"Indenture Trustee").

                  WHEREAS, the Issuer desires to purchase a pool of Mortgage
Loans which were originated or purchased by the Seller in the ordinary course of
its business;

                  WHEREAS, the Servicer has agreed to service the Mortgage
Loans, in accordance with the terms of this Agreement;

                  WHEREAS, all things necessary to make this Agreement a valid
agreement, in accordance with their and its terms, have been done;

                  WHEREAS, ________________________ is willing to serve in the
capacity of Indenture Trustee hereunder; and

                  WHEREAS, __________________________ (the "Note Insurer") is
intended to be a third party beneficiary of this Agreement and is hereby
recognized by the parties hereto to be a third-party beneficiary of this
Agreement.

                  NOW, THEREFORE, in consideration of the premises and the
mutual agreements herein contained, the Seller, the Servicer and the Indenture
Trustee hereby agree as follows:


                                    ARTICLE I

                       DEFINITIONS; RULES OF CONSTRUCTION

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

                  "Account": Any account established in accordance with Section
3.2, 3.10(a) or 4.8 hereof.

                  "Agreement": This Sale and Servicing Agreement, as it may be
amended from time to time, and including the Exhibits hereto.

                  "Amortized Subordinated Amount Requirement": As of any date of
determination, the product of (x) ____% and (y) the Original Aggregate Loan
Balance.

                  "Appraised Value": The appraised value of any Property based
upon the appraisal or other valuation made at the time of the origination of the
related Mortgage Loan, or, in the case of a Mortgage Loan which is a purchase
money mortgage, the sales price of the Property at such time of origination, if
such sales price is less than such appraised value.

                  "Authorized Officer": With respect to any Person, any person
who is authorized to act for such Person in matters relating to this Agreement,
and whose action is binding upon such Person and, with respect to the Seller and
the Servicer, initially including those individuals whose names appear on the
lists

                                        1






of Authorized Officers delivered on the Closing Date, and with respect to the
Indenture Trustee, any Vice President, Assistant Vice President, Assistant
Treasurer or Assistant Secretary of the Indenture Trustee.

                  "Available Funds":  As defined in Section 3.3(a) hereof.

                  "Available Funds Cap": As of any Payment Date, the weighted
average of the Coupon Rates on the Mortgage Loans less the sum of (a) the rates
of which (i) the Servicing Fee, (ii) the Indenture Trustee Fee, (iii) beginning
on the [third] Payment Date, the Premium Amount are determined and (b) beginning
on the [seventh] Payment Date, _______% per annum expressed as a percentage of
the Mortgage Loans.

                  "Available Funds Cap Carry-Forward Amortization Amount": As of
any Payment Date, any amount distributed from the Available Funds Cap
Carry-Forward Amount Account on such Payment Date pursuant to Section 3.5(c)
hereof.

                  "Available Funds Cap Carry-Forward Amount": As of any Payment
Date, the excess, if any, of (x) the sum of (i) the excess, if any, equal to (a)
the aggregate amount of interest due on the Notes on all prior Payment Dates,
calculated at the Formula Rate applicable to each such Payment Date over (b) the
aggregate amount of interest due on the Notes on all prior Payment Dates,
calculated at the Note Rate applicable to each such Payment Date, (ii) the
amount, if any, described in clause (iii) hereof as of the immediately preceding
Payment Date and (iii) the product of (a) one-twelfth of the Formula Rate on
such Payment Date and (b) the sum of the amounts described in clauses (i) and
(ii) preceding over (y) all Available Funds Cap Carry-Forward Amortization
Amounts actually funded on all prior Payment Dates.

                  "Available Funds Cap Carry-Forward Amount Account": The
Available Funds Cap Carry- Forward Amount Account established in accordance with
Section 3.2 hereof and maintained by the Indenture Trustee. "Available Funds
Shortfall": As defined in Section 3.5(b)(ii)(A).

                  "Balloon Loan": Any Mortgage Loan which has an amortization
schedule which extends beyond its maturity date, resulting in an unamortized
principal balance due in a single payment at maturity.

                  "Business Day": Any day that is not a Saturday, Sunday or
other day on which commercial banking institutions in the States of New York and
California or in the city in which the Corporate Trust Office is located are
authorized or obligated by law or executive order to be closed.

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

                  "Certificate": Any one of the Certificates issued pursuant to
the Trust Agreement.

                  "Certificate Distribution Account": The Certificate
Distribution Account established in accordance with the Trust Agreement.

                  "Closing Date":   _________________ ____, 199__.

                  "Code": The Internal Revenue Code of 1986, as amended and any
successor statute.


                                        2






                  "Combined Loan-to-Value Ratio": With respect to any First
Mortgage Loan, the percentage equal to the Original Principal Amount of the
related Mortgage Note divided by the Appraised Value of the related Property and
with respect to any Second Mortgage Loan the percentage equal to (a) the sum of
(i) the remaining principal balance, as of origination of the Second Mortgage
Loan of the Senior Lien Mortgage Note(s) relating to such Second Mortgage Loan
and (ii) the Original Principal Amount of the Mortgage Note relating to such
Second Mortgage Loan divided by (b) the Appraised Value of the related Property.

                  "Compensating Interest":  As defined in Section 4.9(b) hereof.

                  "Corporate Trust Office": The principal office of the
Indenture Trustee at _______________________________________________, attention:
First Alliance Mortgage Loan Owner Trust 199_-_ or any other office of the
Indenture Trustee designated as such hereunder.

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

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

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

                  ["Custodial Agreement": The Custodial Agreement dated as of
__________ _, 199_ among the Custodian, the Indenture Trustee, the Seller and
the Servicer.]

                  ["Custodian" ________________, a ________________
corporation.]

                  "Cut-Off Date":  _________ _, 199_.

                  "Delinquency Advance":  As defined in Section 4.9(a) hereof.

                  "Delinquent": A Mortgage Loan is "Delinquent" if any payment
due thereon is not made by the close of business on the day such payment is
scheduled to be due. A Mortgage Loan is "30 days Delinquent" if such payment has
not been received by the close of business on the second day of the month
immediately succeeding the month in which such payment was due. Similarly for
"60 days Delinquent," "90 days Delinquent" and so on.

                  "Depository": The Depository Trust Company, 7 Hanover Square,
New York, New York 10004 and any successor Depository hereafter named.

                  "Designated Depository Institution": With respect to the
Principal and Interest Account or the Note Account, an institution whose
deposits are insured by the Bank Insurance Fund or the Savings Association
Insurance Fund of the FDIC, the long-term deposits of which shall be rated (x) A
or better by Standard & Poor's and (y) A2 or better by Moody's and in one of the
highest short-term rating categories, unless otherwise approved in writing by
the Note Insurer and each of Moody's and Standard & Poor's, and which is any of
the following: (i) a federal savings and loan association duly organized,
validly existing and in good standing under the federal banking laws, (ii) an
institution duly organized, validly existing and in good standing under the
applicable banking laws of any state, (iii) a national banking association duly
organized, validly existing and in good standing under the federal banking laws,
(iv) a principal subsidiary of a bank holding company, or (v) approved in
writing by the Note Insurer, Moody's and Standard & Poor's

                                        3






and, in each case acting or designated by the Servicer as the depository
institution for the Principal and Interest Account; provided, however, that any
such institution or association shall have combined capital, surplus and
undivided profits of at least $100,000,000. Notwithstanding the foregoing, the
Principal and Interest Account or the Note Account may be held by (a) the
Indenture Trustee or (b) an institution otherwise meeting the preceding
requirements except that the only applicable rating requirement shall be that
the unsecured and uncollateralized debt obligations thereof shall be rated Baa3
or better by Moody's if such institution has trust powers and the Principal and
Interest Account is held by such institution in its trust capacity and not in
its commercial capacity.

                  "Determination Date": The 12th day of each month, or if such
day is not a Business Day, the next succeeding Business Day.

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

                  "Due Period": With respect to any Payment Date, the period
commencing on the second day of the month preceding the month of such Payment
Date (or, with respect to the first Due Period, the day following the Cut-Off
Date) and ending on the related Due Date.

                  "Eligible Investments": Those investments so designated
pursuant to Section 3.7 hereof.

                  "Event of Default": Any event described in clauses (a) or (b)
of Section 4.20 hereof.

                  "Event of Servicing Termination": Any event as described in
Section 4.20 hereof.

                  "Excess Subordinated Amount": With respect to any Payment
Date, the excess, if any, of (x) the Subordinated Amount that would apply on
such Payment Date after taking into account the payment of the Monthly
Distribution Amount on such Payment Date (except for any distributions of
Subordination Reduction Amount on such Payment Date) over (y) the related
Specified Subordinated Amount for such Payment Date.

                  "Fannie Mae": The Federal National Mortgage Association, a
federally-chartered and privately-owned corporation existing under the Federal
National Mortgage Association Charter Act, as amended, or any successor thereof.

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

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

                  "File": The documents delivered to the Custodian on behalf of
the Indenture Trustee pursuant to Section 2.5 hereof pertaining to a particular
Mortgage Loan and any additional documents required to be added to the mortgage
file pursuant to this Agreement.

                  "Final Certification": The final certification in the form set
forth as Exhibit D hereto and delivered by the Indenture Trustee to the Seller
within 90 days after the Closing Date pursuant to Section 2.6 hereof.

                  "Final Payment Date":   ____________ _, 20__.


                                        4






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

                  "Formula Rate": The rate determined by clause (x) of the
definition of "Note Rate."

                  "Highest Lawful Rate":  As defined in Section 6.14.

                  "Indemnification Agreement": The Indemnification Agreement
dated as of _________ _, 199_, among the Note Insurer, the Seller and the
Underwriters.

                  "Indenture": The Indenture, dated ____________ __, 199_,
between the Issuer and the Indenture Trustee.

                  "Indenture Trustee": ____________________ located on the date
of execution of this Agreement at
_______________________________________________, not in its individual capacity
but solely as Indenture Trustee under this Agreement, and any successor
hereunder.

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

                  "Initial Certification": The initial certification in the form
set forth as Exhibit C hereto and delivered by the Indenture Trustee to the
Seller on the Closing Date pursuant to Section 2.6 hereof.

                  "Initial Premium": The initial premium (covering three months)
payable by the Seller on behalf of the Trust to the Note Insurer in
consideration of the delivery to the Indenture Trustee of the Note Insurance
Policy.

                  "Initial Specified Subordinated Amount":  $________.

                  "Insurance Agreement": The Insurance Agreement dated as of
_________ _, 199_, among the Seller, the Servicer, the Indenture Trustee and the
Note Insurer, as it may be amended from time to time.

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

                  "Insured Payment":  As defined in the Note Insurance Policy.

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

                  "Interest Determination Date": With respect to any Interest
Accrual Period, the second London Business Day preceding such Interest Accrual
Period.


                                        5






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

                  "Issuer or "Trust": First Alliance Mortgage Loan Owner Trust
199_-_, a Delaware business trust.

                  "Late Payment Rate": For any Payment Date, the rate of
interest, as it is publicly announced by Citibank, N.A. at its principal office
in New York, New York as its prime rate (any change in such prime rate of
interest to be effective on the date such change is announced by Citibank, N.A.)
plus 3%. The Late Payment Rate shall be computed on the basis of a year of 365
days calculating the actual number of days elapsed. In no event shall the Late
Payment Rate exceed the maximum rate permissible under any applicable law
limiting interest rates.

                  "LIBOR": With respect to any Interest Accrual Period, the rate
determined by the Indenture Trustee on the related Interest Determination Date
on the basis of the offered rates of the Reference Banks for one-month U.S.
dollar deposits, as such rates appear on Telerate Page 3750, as of 11:00 a.m.
(London time) on such Interest Determination Date. On each Interest
Determination Date, LIBOR for the related Interest Accrual Period will be
established by the Indenture Trustee as follows:

         (i)      If on such Interest Determination Date two or more Reference
                  Banks provide such offered quotations, LIBOR for the related
                  Interest Accrual Period shall be the arithmetic mean of such
                  offered quotations (rounded upwards if necessary to the
                  nearest whole multiple of 0.0625%).

         (ii)     If on such Interest Determination Date fewer than two
                  Reference Banks provide such offered quotations, LIBOR for the
                  related Interest Accrual Period shall be the higher of (i)
                  LIBOR as determined on the previous Interest Determination
                  Date and (ii) the Reserve Interest Rate.

                  "Liquidated Loan": As defined in Section 4.13(b) hereof. A
Mortgage Loan which is purchased from the Trust pursuant to Section 2.4, 4.6 or
4.10 hereof is not a "Liquidated Loan".

                  "Liquidation Expenses": Expenses which are incurred by the
Servicer in connection with the liquidation of any defaulted Mortgage Loan, such
expenses, including, without limitation, legal fees and expenses, and any
unreimbursed Servicing Advances expended by the Servicer pursuant to Sections
4.9(c) and 4.13 with respect to the related Mortgage Loan.

                  "Liquidation Proceeds": With respect to any Liquidated Loan,
any amounts (including the proceeds of any Insurance Policy) recovered by the
Servicer in connection with such Liquidated Loan, whether through Indenture
Trustee's sale, foreclosure sale or otherwise.

                  "Loan Balance": With respect to each Mortgage Loan, the
principal balance thereof on the Cut-Off Date, less any Principal Remittance
Amounts relating to such Mortgage Loan included in previous related Monthly
Remittance Amounts that were received by the Servicer or any Sub-Servicer
whether or not delivered to the Indenture Trustee, however, that the Loan
Balance for any Mortgage Loan which has become a Liquidated Loan shall be zero
as of the first day of the Remittance Period following the Remittance Period in
which such Mortgage Loan becomes a Liquidated Loan, and at all times thereafter.


                                 6






                  "Loan Purchase Price": With respect to any Mortgage Loan
purchased from the Trust on a Remittance Date pursuant to Section 2.4, 2.6 or
4.10 hereof, an amount equal to the Loan Balance of such Mortgage Loan as of the
date of purchase, plus one month's interest on the outstanding Loan Balance
thereof as of the beginning of the preceding Remittance Period computed at the
Coupon Rate less the Servicing Fee (expressed as an annual percentage rate), if
any, together with, without duplication, the aggregate amount of (i) all
delinquent interest, all Delinquency Advances and Servicing Advances theretofore
made with respect to such Mortgage Loan and not subsequently recovered from the
related Mortgage Loan and (ii) all Delinquency Advances which the Servicer or
any Sub-Servicer has theretofore failed to remit with respect to such Mortgage
Loan.

                  "London Business Day": A day on which banks are open for
dealing in foreign currency and exchange in London and New York City.

                  "Monthly Distribution Amount": The sum of (x) the Principal
Distribution Amount payable to the Owners of the Notes pursuant to Section
3.5(b)(iv)(C) and (y) the Current Interest.

                  "Monthly Exception Report": The monthly report delivered by
the Servicer to the Indenture Trustee on each Determination Date, commencing
with the Determination Date in _______ 199_, pursuant to Section 4.8(d)(ii).
Each Monthly Exception Report shall cover the immediately preceding Remittance
Period and shall consist of (i) an activity report of the Mortgage Loans setting
forth the Loan Balance of Mortgage Loans as of the first day of the related
Remittance Period, scheduled payments due, Prepayments, Liquidated Loan
balances, and the resulting Loan Balance of the Mortgage Loans as of the last
day of the related Remittance Period and (ii) separate reports of (a) payoffs,
Curtailments, foreclosures and bankruptcies such reports to provide the payment
details for each Mortgage Loan covering the immediately preceding Remittance
Period and any Prepayments not previously reported from a prior Remittance
Period, and (b) Prepayments and delinquencies, such reports to reflect the
current status of each Mortgage Loan with payment details as of the last day of
the related Remittance Period.

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

                  "Monthly Servicing Report":  As defined in Section 4.26.

                  "Moody's":  Moody's Investors Service, Inc.

                  "Mortgage": The mortgage, deed of trust or other instrument
creating a first or second lien on an estate in fee simple interest in real
property securing a Mortgage Note.

                  "Mortgage Loans": Such of the mortgage loans transferred and
assigned to the Trust pursuant to Section 2.5(a) hereof, together with any
Qualified Replacement Mortgages substituted therefor in accordance with this
Agreement, as from time to time are held as a part of the Trust Estate, the
Mortgage Loans originally so held being identified in the Schedule of Mortgage
Loans. The term "Mortgage Loan" includes the terms "First Mortgage Loan" and
"Second Mortgage Loan." The term "Mortgage Loan" includes any Mortgage Loan
which is Delinquent, which relates to a foreclosure or which relates to a
Property which is REO Property prior to such Property's disposition by the
Trust. Any mortgage loan which, although intended by the parties hereto to have
been, and which purportedly was, transferred and assigned to the Trust by the
Seller, in fact was not transferred and assigned to the Trust for any reason
whatsoever shall nevertheless be considered a "Mortgage Loan" for all purposes
of this Agreement.


                                        7






                  "Mortgage Note": The Mortgage Note or other evidence of
indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

                  "Mortgagor":  The obligor on a Mortgage Note.

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

                  "Net Monthly Excess Cashflow": As defined in Section
3.5(b)(iii) hereof.

                  "Note ": Any one of the Notes substantially in the form
attached to the Indenture as Exhibit A.

                  "Note Account": The Note Account established in accordance
with Section 3.2(a) hereof and maintained by the Indenture Trustee; provided
that the funds in such account shall not be commingled with any other funds held
by the Indenture Trustee.

                  "Note Insurance Policy": The certificate guaranty insurance
policy (number _____) dated _________ __, 199_ issued by the Note Insurer to the
Indenture Trustee for the benefit of the Owners of the Notes.

                  "Note Insurer": ___________________ or any successor thereto,
as issuer of the Note Insurance Policy.

                  "Note Insurer Default": The existence and continuance of any
of the following:

                  (a) the Note Insurer fails to make a payment required under
the Note Insurance Policy in accordance with its terms; or

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

                  (ii) the commencement by the Note Insurer of a voluntary case
or proceeding under any applicable United States federal or state bankruptcy,
insolvency, reorganization or other similar law or of any other case or
proceeding to be adjudicated as bankrupt or insolvent, or the consent of the
Note Insurer to the entry of a decree or order for relief in respect of the Note
Insurer in an involuntary case or proceeding under any applicable United States
federal or state bankruptcy, insolvency case or proceeding against the Note
Insurer, or the filing by the Note Insurer to the filing of such petition or to
the appointment of or the taking possession by a custodian, receiver,
liquidator, assignee, trustee, sequestrator or similar official of the

                                        8






Note Insurer of any substantial part of its property, or the failure of the Note
Insurer to pay debts generally as they become due, or the admission by the Note
Insurer in writing of its inability to pay its debts generally as they become
due.

                  "Note Principal Balance": As of any time of determination, the
Original Note Principal Balance of the Notes less any amounts actually
distributed on account of the Principal Distribution Amount pursuant to Section
3.5(b)(iv)(C) hereof with respect to principal thereon on all prior Payment
Dates.

                  "Note Rate": For the initial Payment Date, _______%. As of any
Payment Date thereafter, the lesser of (x) LIBOR plus, in the case of any
Payment Date on or prior to the Redemption Date, ____% per annum, or in the case
of any Payment Date thereafter, ____% per annum and (y) the Available Funds Cap
for such Payment Date.

                  "Officer's Certificate": A certificate signed by any
Authorized Officer of any Person delivering such certificate and delivered to
the Indenture Trustee.

                  "Operative Documents": Collectively, this Agreement, the Note
Insurance Policy, the Notes, the Insurance Agreement, the Underwriting
Agreement, the Trust Agreement, the Indenture, any Sub- Servicing Agreement, the
Registration Statement and the Indemnification Agreement.

                  "Original Aggregate Loan Balance": The aggregate Loan Balances
of all Mortgage Loans as of the Cut-Off Date, i.e., $_____________.

                  "Original Note Principal Balance":  $_____________.

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

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

                  "Owner": The Person in whose name a Note is registered in the
Register, to the extent described in the Indenture.

                  "Paid-in-Full Mortgage Loan": With respect to any Payment
Date, a Mortgage Loan on which the entire obligation of the related Mortgagor
has been satisfied and the lien on the property may be removed during the
related Remittance Period.

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

                  "Percentage Interest": As to the Notes, that percentage,
expressed as a fraction, the numerator of which is the Note Principal Balance
set forth on such Note as of the Cut-Off Date and the denominator of which is
the Original Note Principal Balance of all Notes as of the Cut-Off Date. With
respect to the Certificates, the portion evidenced thereby, expressed as a
percentage, as stated on the face of such Certificate, all of which shall total
100% with respect to the Certificates.

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


                                        9






                  "Pool Cumulative Expected Losses": With respect to any period,
the sum of (i) all Realized Losses with respect to the Mortgage Loans
experienced during such period and (ii) the product of (A) _____ and (B) with
respect to any date of determination, the sum of (x) [25%] of the Loan Balances
of all Mortgage Loans which are greater than 30 days Delinquent and less than 60
days Delinquent, (y) [50%] of the Loan Balances of all Mortgage Loans which are
greater than 60 days Delinquent and less than 90 days Delinquent, and (z) [100%]
of the Loan Balances of all Mortgage Loans which are greater than 90 days
Delinquent (including REO Properties).

                  "Pool Cumulative Realized Losses": With respect to any period,
the sum of all Realized Losses experienced since the Closing Date with respect
to the Mortgage Loans.

                  "Pool Delinquency Rate": With respect to any Remittance
Period, the fraction, expressed as a percentage, equal to (x) the aggregate
principal balances of all Mortgage Loans 90 or more days Delinquent (including
foreclosures and REO Properties) as of the close of business on the last day of
such Remittance Period over (y) the Pool Principal Balance as of the close of
business on the last day of such Remittance Period.

                  "Pool Principal Balance": The principal balances of the
Mortgage Loans.

                  "Pool Rolling Three Month Delinquency Rate": As of any Payment
Date, the fraction, expressed as a percentage, equal to the average of the Pool
Delinquency Rates for each of the three (or one and two, in the case of the
first and second Payment Dates) immediately preceding Remittance Periods.

                  "Preference Amount":  As defined in the Note Insurance Policy.

                  "Premium Amount": As to any Payment Date beginning with the
[third] Payment Date, the product of one-twelfth of (x) the Premium Percentage
and (y) the Note Principal Balance on such Payment Date (before taking into
account any distributions of principal to be made to the Owners of the Notes on
such Payment Date).

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

                  "Prepaid Installment": With respect to any Mortgage Loan, any
installment of principal thereof and interest thereon received by the Servicer
prior to the scheduled due date for such installment, intended by the Mortgagor
as an early payment thereof and not as a Prepayment with respect to such
Mortgage Loan.

                  "Prepayment":  A Curtailment or a Paid-in-Full Mortgage Loan.

                  "Preservation Expenses": Expenditures made by the Servicer in
connection with a foreclosed Mortgage Loan prior to the liquidation thereof,
including, without limitation, expenditures for real estate property taxes,
hazard insurance premiums, property restoration or preservation.

                  "Principal and Interest Account": Collectively, each principal
and interest account created by the Servicer pursuant to Section 4.8(a) hereof,
or pursuant to any Sub-Servicing Agreement.

                  "Principal Distribution Amount": With respect to the Notes on
the first Payment Date, the Initial Specified Subordinated Amount, if any and
for the first Payment Date and for any Payment Date thereafter, the lesser of:


                                       10






         (x)      the Total Available Funds plus any Insured Payment minus the 
                  Current Interest for such Payment Date; and

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

                           (a)      the Carry-Forward Amount,

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

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

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

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

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

                           (g)      the proceeds received by the Indenture 
                                    Trustee of any termination as set forth in
                                    Article V hereof (to the extent such 
                                    proceeds related to principal), and

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

                  (ii)     the amount of any Subordination Reduction Amount for 
such Payment Date.

                  "Principal Remittance Amount": As of any Remittance Date, the
sum, without duplication, of (i) the scheduled principal actually collected by
the Servicer with respect to Mortgage Loans during the related Due Period, (ii)
Prepayments collected in the related Remittance Period, (iii) the Loan Balance
of each such Mortgage Loan that either was repurchased by an Originator or by
the Seller or purchased by the Servicer on such Remittance Date, to the extent
such Loan Balance was actually deposited in the Principal and Interest Account,
(iv) any Substitution Amounts delivered by the Seller in connection with a
substitution

                                       11






of a Mortgage Loan, to the extent such Substitution Amounts were actually
deposited in the Principal and Interest Account on such Remittance Date, (v) all
Net Liquidation Proceeds actually collected by the Servicer with respect to such
Mortgage Loans during the related Due Period (to the extent such Liquidation
Proceeds related to principal), (vi) all Delinquency Advances relating to
principal made by the Servicer on such Remittance Date and (vii) the amount of
any investment losses required to be deposited by the Seller or the Servicer
pursuant to Sections 3.6(e) or 4.8(b).

                  "Projected Net Monthly Excess Cashflow": As of any date of
calculation, Net Monthly Excess Cashflow (other than any Subordination Reduction
Amount included therein), as calculated pursuant to Section 3.5(b)(iii) hereof
on the Payment Date immediately preceding such date of calculation.

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

                  "Prospectus": The Seller's Prospectus dated _________ __,
199_.

                  "Prospectus Supplement":  The First Alliance Mortgage Loan 
Trust Owner 199_-_ Prospectus Supplement dated _________ _, 199_ to the 
Prospectus.

                  "Qualified Replacement Mortgage": A Mortgage Loan substituted
for another pursuant to Section 2.4 or 2.6 hereof, which (i) bears a [fixed]
[variable] rate of interest, (ii) has a Coupon Rate at least equal to the Coupon
Rate of the Mortgage Loan being replaced (which shall mean a Mortgage Loan
having the same interest rate index, a margin over such index and a maximum
interest rate at least equal to those applicable to the Mortgage Loan being
replaced), (iii) is of the same or better property type and the same or better
occupancy status as the replaced Mortgage Loan, (iv) shall be of the same or
better credit quality classification (determined in accordance with the
Originators' credit underwriting guidelines) as the Mortgage Loan being
replaced, (v) shall mature no later than ______ __, 20__, (vi) has a Combined
Loan-to- Value Ratio as of the Cut-Off Date, no higher than the Combined
Loan-to-Value Ratio of the replaced Mortgage Loan at such time, (vii) has a Loan
Balance as of the related Replacement Cut-Off Date equal to or less than the
Loan Balance of the replaced Mortgage Loan as of such Replacement Cut-Off Date,
(viii) is of the same lien status or better lien status (ix) is not Delinquent,
(x) meets the representations and warranties set out in Section 2.3 hereof and
(xi) is a valid [fixed] [variable] rate Mortgage Loan. In the event that one or
more mortgage loans are proposed to be substituted for one or more mortgage
loans, the Note Insurer may allow the foregoing tests to be met on a weighted
average basis or other aggregate basis acceptable to the Note Insurer, as
evidenced by a written approval delivered to the Indenture Trustee by the Note
Insurer, except that the requirement of clause (vi) hereof must be satisfied as
to each Qualified Replacement Mortgage.

                  "Rating Agencies": Moody's and Standard & Poor's or any
successors thereto.

                  "Realized Loss": As to any Liquidated Loan, the amount, if
any, by which the Loan Balance thereof as of the date of liquidation is in
excess of Net Liquidation Proceeds realized thereon.

                  "Redemption Date": The date on which the outstanding aggregate
Loan Balance of the Mortgage Loans has declined to 10% or less of the Original
Aggregate Loan Balance.

                  "Reference Banks": _____________________, __________________,
_________________ and _____________________________; provided that if any of the
foregoing banks are not suitable to serve as a Reference Bank, then any leading
banks selected by the Indenture Trustee which are engaged in transactions in
Eurodollar deposits in the international Eurocurrency market (i) with an
established place of business in London, (ii) not controlling, under the control
of or under common control with the Seller or any

                                       12






affiliate thereof, (iii) whose quotations appear on the Telerate Page 3750 on
the relevant Interest Determination Date and (iv) which have been designated as
such by the Indenture Trustee.

                  "Register": The register maintained by the Indenture Trustee
in accordance with Section 2.3 of the Indenture, in which the names of the
Owners are set forth.

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

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

                  "Reimbursement Amount": As of any Payment Date, the sum of
(x)(i) all Insured Payments previously received by the Indenture Trustee and not
previously repaid to the Note Insurer pursuant to Section 3.5(b)(ii)(B) or
Section 3.5(b)(ii)(C) hereof plus (ii) interest accrued on each such Insured
Payment not previously repaid calculated at the Late Payment Rate from the date
the Indenture Trustee received the related Insured Payment to, but not
including, such Payment Date and (y)(i) any amounts then due and owing to the
Note Insurer under the Insurance Agreement plus (ii) interest on such amounts at
the Late Payment Rate. The Note Insurer shall notify the Indenture Trustee and
the Seller of the amount of any Reimbursement Amount.

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

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

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

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

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

                  "Reserve Interest Rate": With respect to any Interest
Determination Date, the rate per annum that the Indenture Trustee determines to
be either (i) the arithmetic mean (rounded upwards if necessary to the nearest
whole multiple of 0.0625%) of the one-month U.S. dollar lending rates which New
York City banks selected by the Indenture Trustee are quoting on the relevant
Interest Determination Date to the principal London offices of leading banks in
the London interbank market or (ii) in the event that the Indenture Trustee can
determine no such arithmetic mean, the lowest one-month U.S. dollar lending rate
which New York City banks selected by the Indenture Trustee are quoting on such
Interest Determination Date to leading European banks.

                  "Residual Net Monthly Excess Cashflow": With respect to any
Payment Date, the aggregate Net Monthly Excess Cashflow, if any, remaining after
the making of all applications described in Sections 3.5(b)(i), (ii), (iii) (iv)
hereof.
                                       13







                  "Schedule of Mortgage Loans": The Schedule of Mortgage Loans
with respect to the Mortgage Loans listing each Mortgage Loan to be conveyed on
the Closing Date. Such Schedule of Mortgage Loans shall identify each Mortgage
Loan by the Servicer's loan number and address (including the state) of the
Property and shall set forth as to each Mortgage Loan the lien status, the
Combined Loan-to-Value Ratio, the Loan Balance as of the Cut-Off Date, the
Coupon Rate thereof (or, the index and the margin) the current scheduled monthly
payment of principal and interest and the maturity of the related Mortgage Note,
the property type, occupancy status, Appraised Value and the Originator of the
Mortgage Loan, all as delivered to the Indenture Trustee in physical and
computer readable form and delivered to the Note Insurer in physical form.

                  "Second Mortgage Loan": A Mortgage Loan which constitutes a
second priority mortgage lien with respect to the related Property.

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

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

                  "Senior Lien": With respect to any Second Mortgage Loan, the
mortgage loan relating to the corresponding Property having a first priority
lien.

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

                  "Servicer Affiliate": A Person (i) controlling, controlled by
or under common control with the Servicer and (ii) which is qualified to service
residential mortgage loans.

                  "Servicing Advance": As defined in Section 4.9(c) and Section
4.13 hereof.

                  "Servicing Certificate": A certificate completed by and
executed by an Authorized Officer of the Indenture Trustee as attached hereto in
the form of Exhibit E.

                  "Servicing Fee": As to any Payment Date, the product of (x)
one-twelfth of _______% and (y) the aggregate Loan Balances of the Mortgage
Loans as of the opening of business on the first day of the related Remittance
Period. Such Servicing Fee is retained by the Servicer pursuant to Sections
4.8(c)(i) and 4.15 hereof.

                  "Six Month LIBOR Loans": Mortgage Loans whose interest rates
adjust semi-annually based on the London interbank offered rate for six-month
United States Dollar deposits in the London Market and as published in The Wall
Street Journal.

                  "Specified Subordinated Amount": Means (a) for any Payment
Date occurring during the period commencing on the Closing Date and ending on
the later of (i) the date upon which principal equal to one-half of the Original
Aggregate Loan Balance has been received and (ii) the 30th Payment Date
following the Closing Date, the greater of (A) the Amortized Subordinated Amount
Requirement and (B) two (2) times the excess of (x) one-half of the aggregate
Loan Balances of all Mortgage Loans which are 90 or more days Delinquent
(including REO Properties) over (y) five times the Projected Net Monthly Excess
Cashflow as of such Payment Date; and (b) for any Payment Date occurring after
the end of the period in clause (a) above, the greatest of (i) the lesser of (A)
the Amortized Subordinated Amount Requirement and

                                       14






(B) two (2) times the Amortized Subordinated Amount Requirement stated as a
percentage of the Original Note Principal Balance times the current Note
Certificate Principal Balance, (ii) two (2) times the excess of (A) one-half of
the aggregate Loan Balances of all Mortgage Loans which are 90 or more days
Delinquent (including REO Properties) over (B) three times the Projected Net
Monthly Excess Cashflow as of such Payment Date and (iii) an amount equal to
_______% of the Original Aggregate Loan Balance; provided, however,
notwithstanding the above, in the event that any Insured Payment is made by the
Note Insurer, the amount described in this clause (b) shall remain equal to the
Amortized Subordinated Amount Requirement. The Specified Subordinated Amount may
be reduced or eliminated by the Note Insurer in its sole discretion. Prior to
any such reduction or elimination, the Servicer and the Note Insurer shall give
written notice to the Rating Agencies.

                  "Standard & Poor's": Standard & Poor's Rating Services, a
Division of The McGraw-Hill Companies.

                  "Subordinated Amount": As of any Payment Date, the difference,
if any, between (x) the sum of (i) the aggregate Loan Balances of the Mortgage
Loans as of the close of business on the last day of the related Remittance
Period and (y) the Note Principal Balance as of such Payment Date (after taking
into account the payment of the Monthly Distribution Amount (except for any
portion thereof related to an Insured Payment) on such Payment Date).

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

                  "Subordination Deficiency Amount": With respect to any Payment
Date, the excess, if any, of (i) the Specified Subordinated Amount applicable to
such Payment Date over (ii) the Subordinated Amount applicable to such Payment
Date prior to taking into account the payment of any Subordination Increase
Amount on such Payment Date.

                  "Subordination Increase Amount": With respect to any Payment
Date, the lesser of (i) the Subordination Deficiency Amount as of such Payment
Date (after taking into account the payment of the Monthly Distribution Amount
on such Payment Date (except for any Subordination Increase Amount)) and (ii)
the aggregate amount of Net Monthly Excess Cashflow to be allocated pursuant to
Section 3.5(b)(iii)(A) on such Payment Date.

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

                  "Sub-Servicer": Any Person with whom the Servicer has entered
into a Sub-Servicing Agreement and who satisfies any requirements set forth in
Section 4.3 hereof in respect of the qualification of a Sub-Servicer.

                  "Sub-Servicing Agreement": The written contract between the
Servicer and any Sub-Servicer relating to servicing and/or administration of
certain Mortgage Loans as permitted by Section 4.3.

                                       15






                  "Substitution Amount": In connection with the delivery of any
Qualified Replacement Mortgage, if the outstanding principal amount of such
Qualified Replacement Mortgage as of the applicable Replacement Cut-Off Date is
less than the Loan Balance of the Mortgage Loan being replaced as of such
Replacement Cut-Off Date, an amount equal to such difference together with
accrued and unpaid interest on such amount calculated at the Coupon Rate net of
the Servicing Fee of the Mortgage Loan being replaced.

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

                  "Termination Price":  As defined in Section 5.2(a) hereof.

                  "Total Available Funds":  As defined in Section 3.3(a) hereof.

                  "Total Available Funds Shortfall": As defined in Section
3.3(b) hereof.

                  "Total Monthly Excess Cashflow": As defined in Section
3.5(b)(ii) hereof.

                  "Total Monthly Excess Spread": With respect to any Payment
Date, the difference between (i) the interest which is collected on the Mortgage
Loans during the related Remittance Period, less the Servicing Fee plus the
interest portion of any Delinquency Advances and Compensating Interest paid by
the Servicer for such Remittance Period and (ii) the sum of (x) the interest due
on the Notes on such Payment Date and (y) the Premium Amount and the Indenture
Trustee Fee, if any, for such Payment Date.

                  "Trust" or "Issuer": First Alliance Mortgage Loan Owner Trust
199_-_, a Delaware business trust.

                  "Trust Agreement": The Trust Agreement dated as of __________
__, 199_ between the Seller and the Owner Trustee.

                  "Trust Estate":  As defined in the Indenture.

                  "Underwriters":  ____________________________________________.

                  "Underwriting Agreement": The Underwriting Agreement dated as
of _________ _, 199_ between the Underwriters and the Seller.

                  Section 1.2. Use of Words and Phrases. "Herein", "hereby",
"hereunder", "hereof", "hereinbefore", "hereinafter" and other equivalent words
refer to this Agreement as a whole and not solely to the particular section of
this Agreement in which any such word is used. The definitions set forth in
Section 1.1 hereof include both the singular and the plural. Whenever used in
this Agreement, any pronoun shall be deemed to include both singular and plural
and to cover all genders.

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


                                       16






                                   ARTICLE II


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

                  Section 2.1. Representations and Warranties of the Seller. The
Seller hereby represents, warrants and covenants to the Indenture Trustee, the
Owner Trustee, the Issuer, the Note Insurer and to the Owners as of the Closing
Date that:

                  (a) The Seller is a corporation duly organized, validly
         existing and in good standing under the laws of the State of California
         and is in good standing as a foreign corporation in each jurisdiction
         in which the nature of its business, or the properties owned or leased
         by it, make such qualification necessary. The Seller has all requisite
         corporate power and authority to own and operate its properties, to
         carry out its business as presently conducted and as proposed to be
         conducted and to enter into and discharge its obligations under this
         Agreement and the other Operative Documents to which it is a party.

                  (b) The execution and delivery of this Agreement and the other
         Operative Documents to which it is a party by the Seller and its
         performance and compliance with the terms of this Agreement and of the
         other Operative Documents to which it is a party have been duly
         authorized by all necessary corporate action on the part of the Seller
         and will not violate the Seller's Articles of Incorporation or Bylaws
         or constitute a default (or an event which, with notice or lapse of
         time, or both, would constitute a default) under, or result in the
         breach of, any material contract, agreement or other instrument to
         which the Seller is a party or by which the Seller is bound, or violate
         any statute or any order, rule or regulation of any court, governmental
         agency or body or other tribunal having jurisdiction over the Seller or
         any of its properties.

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

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

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

                                       17






         would materially and adversely affect the validity or enforceability of
         Mortgage Loans or the Seller's performance hereunder or under the other
         Operative Documents to which it is a party.

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

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

                  (h) All actions, approvals, consents, waivers, exemptions,
         variances, franchises, orders, permits, authorizations, rights and
         licenses required to be taken, given or obtained, as the case may be,
         by or from any federal, state or other governmental authority or agency
         (other than any such actions, approvals, etc. under any state
         securities laws, real estate syndication or "Blue Sky" statutes, as to
         which the Seller makes no such representation or warranty), that are
         necessary or advisable in connection with the purchase and sale of the
         Notes and the execution and delivery by the Seller of the Operative
         Documents to which it is a party, have been duly taken, given or
         obtained, as the case may be, are in full force and effect on the
         Closing Date, are not subject to any pending proceedings or appeals
         (administrative, judicial or otherwise) and either the time within
         which any appeal therefrom may be taken or review thereof may be
         obtained has expired or no review thereof may be obtained or appeal
         therefrom taken, and are adequate to authorize the consummation of the
         transactions contemplated by this Agreement and the other Operative
         Documents on the part of the Seller and the performance by the Seller
         of its obligations under this Agreement and such of the other Operative
         Documents to which it is a party.

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

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

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

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

                  (m) On the Closing Date, the Issuer will have good title to
         each Mortgage Loan and such other items comprising the corpus of the
         Trust Estate free and clear of any lien.

                  (n) There has been no material adverse change in any
         information submitted by the Seller in writing to the Note Insurer.

                                       18






                  (o) To the best knowledge of the Seller, no event has occurred
         which would allow any purchaser of the Notes not to be required to
         purchase the Notes on the Closing Date.

                  (p) To the best knowledge of the Seller, no document submitted
         by or on behalf of the Seller to the Note Insurer contains any untrue
         or misleading statement of a material fact or fails to state a material
         fact required to be stated therein or necessary in order to make the
         statements therein not misleading.

                  (q) To the best knowledge of the Seller, no material adverse
         change affecting any security for the Notes has occurred prior to
         delivery of and payment for the Notes.

                  (r) The Seller is not in default under any agreement involving
         financial obligations or on any outstanding obligation which would
         materially adversely impact the financial condition or operations of
         the Seller or legal documents associated with the transaction
         contemplated in this Agreement.

                  It is understood and agreed that the representations and
warranties set forth in this Section 2.1 shall survive delivery of the Mortgage
Loans to the Issuer.

                  Section 2.2. Representations and Warranties of the Servicer.
The Servicer hereby represents, warrants and covenants to the Issuer, the Owner
Trustee, the Indenture Trustee, the Note Insurer and to the Owners as of the
Closing Date that:

                           (a) The Servicer is a corporation duly organized,
         validly existing and in good standing under the laws of the State of
         California. The Servicer is in compliance with the laws of each state
         in which any Property is located to the extent necessary to enable it
         to perform its obligations hereunder and is in good standing as a
         foreign corporation in each jurisdiction in which the nature of its
         business, or the properties owned or leased by it, make such
         qualification necessary. The Servicer has all requisite corporate power
         and authority to own and operate its properties, to carry out its
         business as presently conducted and as proposed to be conducted and to
         enter into and discharge its obligations under this Agreement and the
         other Operative Documents to which it is a party. The Servicer has
         equity of at least $20,000,000, as determined in accordance with
         generally accepted accounting principles.

                           (b) The execution and delivery of this Agreement by
         the Servicer and its performance and compliance with the terms of this
         Agreement and the other Operative Documents to which it is a party have
         been duly authorized by all necessary corporate action on the part of
         the Servicer and will not violate the Servicer's Articles of
         Incorporation or Bylaws or constitute a default (or an event which,
         with notice or lapse of time, or both, would constitute a default)
         under, or result in the breach of, any material contract, agreement or
         other instrument to which the Servicer is a party or by which the
         Servicer is bound or violate any statute or any order, rule or
         regulation of any court, governmental agency or body or other tribunal
         having jurisdiction over the Servicer or any of its properties.

                           (c) This Agreement and the other Operative Documents
         to which the Servicer is a party, assuming due authorization, execution
         and delivery by the other parties hereto and thereto, each constitutes
         a valid, legal and binding obligation of the Servicer, enforceable
         against it in accordance with the terms hereof and thereof, except as
         the enforcement hereof and thereof may be limited by applicable
         bankruptcy, insolvency, reorganization, moratorium or other similar
         laws

                                       19





         affecting creditors' rights generally and by general principles of
         equity (whether considered in a proceeding or action in equity or at
         law).

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

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

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

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

                           (h) All actions, approvals, consents, waivers,
         exemptions, variances, franchises, orders, permits, authorizations,
         rights and licenses required to be taken, given or obtained, as the
         case may be, by or from any federal, state or other governmental
         authority or agency (other than any such actions, approvals, etc. under
         any state securities laws, real estate syndication or "Blue Sky"
         statutes, as to which the Servicer makes no such representation or
         warranty), that are necessary or advisable in connection with the
         execution and delivery by the Servicer of the Operative Documents to
         which it is a party, have been duly taken, given or obtained, as the
         case may be, are in full force and effect on the date hereof, are not
         subject to any pending proceedings or appeals (administrative, judicial
         or otherwise) and either the time within which any appeal therefrom may
         be taken or review thereof may be obtained has expired or no review
         thereof may be obtained or appeal therefrom taken, and are adequate to
         authorize the consummation of the transactions contemplated by this
         Agreement and the other Operative Documents on the part of the Servicer
         and the performance by the Servicer of its obligations under this
         Agreement and such of the other Operative Documents to which it is a
         party.

                                       20






                           (i) The collection practices used by the Servicer
         with respect to the Mortgage Loans directly serviced by it have been,
         and are in all material respects, legal, proper, prudent and customary
         in the mortgage loan servicing business.

                           (j) The transactions contemplated by this Agreement 
         are in the ordinary course of business of the Servicer.

                           (k) There are no Sub-Servicers as of the Closing 
         Date.

                           (l) The Servicer covenants that it will terminate any
         Sub-Servicer within ninety (90) days after being directed by the Note
         Insurer to do so.

                           (m) There has been no material adverse change in any
         information submitted by the Servicer in writing to the Note Insurer.

                           (n) To the best knowledge of the Servicer, no event
         has occurred which would allow any purchaser of the Notes not to be
         required to purchase the Notes on the Closing Date.

                           (o) To the best knowledge of the Servicer, no
         document submitted by or on behalf of the Servicer to the Note Insurer
         contains any untrue or misleading statement of a material fact or fails
         to state a material fact required to be stated therein or necessary in
         order to make the statements therein not misleading.

                           (p) To the best knowledge of the Servicer, no
         material adverse change affecting any security for the Notes has
         occurred prior to delivery of and payment for the Notes.

                           (q) The Servicer is not in default under any
         agreement involving financial obligations or on any outstanding
         obligation which would materially and adversely impact the financial
         condition or operations of the Servicer or legal documents associated
         with the transaction contemplated in this Agreement.

                  It is understood and agreed that the representations and
warranties set forth in this Section 2.2 shall survive delivery of the Mortgage
Loans to the Issuer.

                  Upon discovery by any of the Originators, the Servicer, the
Seller, the Issuer, any Sub-Servicer, the Note Insurer, the Owner Trustee or the
Indenture Trustee of a breach of any of the representations and warranties set
forth in this Section 2.2 or in Section 2.1 hereof which materially and
adversely affects the interests of the Owners or of the Note Insurer, without
regard to any limitation set forth in such representation or warranty concerning
the knowledge of the party making such representation or warranty as to the
facts stated therein, the party discovering such breach shall give prompt
written notice to the other parties hereto and the Note Insurer. Within 30 days
of its discovery or its receipt of notice of breach, the breaching party shall
cure such breach in all material respects and, if such breaching party is the
Servicer and upon the Servicer's continued failure to cure such breach, the
Servicer may be removed by the Indenture Trustee or the Note Insurer pursuant to
Section 4.20 hereof; provided, however, that if the Servicer can demonstrate to
the reasonable satisfaction of the Note Insurer that it is diligently pursuing
remedial action, then the cure period may be extended with the written approval
of the Note Insurer.


                                       21






                  Section 2.3. Representations and Warranties of the Seller with
Respect to the Mortgage Loans.

                  (a) The Seller makes the following representations and
warranties as to the Mortgage Loans on which the Note Insurer relies in issuing
the Note Insurance Policy. Such representations and warranties speak as of the
Closing Date but shall survive the sale, transfer, and assignment of the related
Mortgage Loans to the Issuer:

                         (i) The information with respect to each Mortgage Loan
         set forth in the Schedule of Mortgage Loans is true and correct as of
         the Cut-Off Date; the Original Aggregate Loan Balance in the Trust as
         of the Cut-Off Date is $_____________.

                         (ii) All of the original or certified documentation set
         forth in Section 2.5 (including all material documents related thereto)
         with respect to each Mortgage Loan has been or will be delivered to the
         Indenture Trustee on the Closing Date or as otherwise provided in
         Section 2.5;

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

                         (iv) The Mortgage Note related to each Mortgage Loan
         bears a [current] Coupon Rate of at least ______% per annum;

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

                         (vi) As of the Cut-Off Date, no more than ____% of the
         Original Aggregate Loan Balance of the Mortgage Loans is secured by
         Properties located within any single zip code area;

                         (vii) Each Mortgage Loan conforms, and all such
         Mortgage Loans in the aggregate conform, in all material respects, to
         the description thereof set forth in the Registration Statement;

                         (viii) As of the Cut-Off Date, no more than ____% of
         the Original Aggregate Loan Balance is secured by condominiums,
         townhouses, or planned unit developments;

                         (ix) As of the Cut-Off Date, no more than ____%
         Original Aggregate Loan Balance is secured by investor-owned
         Properties;

                         (x) The credit underwriting guidelines applicable to
         each Mortgage Loan conform in all material respects to the description
         thereof set forth in the Prospectus;

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

                         (xii)  All of the Mortgage Notes are actuarial loans;

                         (xiii) No more than ____% of the Original Aggregate 
         Loan Balance, is secured by Second Mortgage Loans;

                         [(xiv) As of the Cut-Off Date, ____% of the Mortgage 
         Loans had interest rates which were not fully indexed;]


                                       22






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

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

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

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

                         (xix) Each Mortgage Loan complies in all material
         respects with all applicable federal and state laws including without
         limitation the Truth-in-Lending Act, as amended;

                         (xx)  Each Mortgage Loan is secured by a Property 
         having an appraised value of less than $__________;

                         (xxi) The first Due Date of each Mortgage Loan is no 
         later than _________ _, 199_;  and

                         (xxii) On the Closing Date with respect to each
         Mortgage Loan, the Issuer will have good title to each Mortgage Loan
         transferred on such date.

         (b) Upon the discovery by the Issuer, the Seller, the Servicer, the
Note Insurer, the Owner Trustee or the Indenture Trustee of a breach of any of
the representations and warranties made herein in respect of any Mortgage Loan,
without regard to any limitation set forth in such representation or warranty
concerning the knowledge of the Seller or any related Originator as to the facts
stated therein, which materially and adversely affects the interests of the
Owners or of the Note Insurer in such Mortgage Loan the party discovering such
breach shall give prompt written notice to the other parties hereto and the Note
Insurer, as their interests may appear. The Servicer shall promptly notify the
related Originator of such breach and request that such Originator cure such
breach or take the actions described in Section 2.4(b) hereof within the time
periods required thereby, and if such Originator does not cure such breach in
all material respects, the Seller shall cure such breach or take such actions.
Except as set forth in Section 2.4, the obligations of the Seller or Servicer,
as the case may be, shall be limited to the remedies for cure set forth in
Section 2.4 with respect to any Mortgage Loan as to which such a breach has
occurred and is continuing; the remedies set forth in Section 2.4 shall
constitute the sole remedy with respect to such breach available to the Owners,
the Indenture Trustee and the Note Insurer.

                  The Seller acknowledges that a breach of any representation or
warranty (x) relating to marketability of title sufficient to transfer
unencumbered title to a Mortgage Loan and (y) relating to enforceability of the
Mortgage Loan against the related Mortgagor or Property is a priori the breach
of a representation or warranty which "materially and adversely affects the
interests of the Owners or of the Note Insurer" in such Mortgage Loan.


                                       23






                  Section 2.4. Covenants of the Seller to Take Certain Actions
with Respect to the Mortgage Loans In Certain Situations. (a) With the provisos
and limitations as to remedies set forth in this Section 2.4, upon the discovery
by any Originator, the Seller, the Issuer, the Servicer, the Note Insurer, any
Sub-Servicer, the Owner Trustee or the Indenture Trustee that the
representations and warranties set forth in Section 2.3 of this Agreement were
untrue in any material respect as of the Closing Date, and that such breach of
the representations and warranties materially and adversely affects the
interests of the Owners or of the Note Insurer, the party discovering such
breach shall give prompt written notice to the other parties hereto and to the
Note Insurer.

                  (b) Upon the earliest to occur of the Seller's discovery, its
receipt of notice of breach from any one of the other parties hereto or from the
Note Insurer or such time as a breach of any representation and warranty
materially and adversely affects the interests of the Owners or of the Note
Insurer as set forth above, the Seller hereby covenants and warrants that it
shall promptly cure such breach in all material respects or it shall (or shall
cause an affiliate of the Seller to or an Originator to), subject to the further
requirements of this paragraph, on the second Remittance Date next succeeding
such discovery, receipt of notice or such other time (i) substitute in lieu of
each Mortgage Loan which has given rise to the requirement for action by the
Seller a Qualified Replacement Mortgage and deliver the Substitution Amount
applicable thereto, together with the aggregate amount of all Delinquency
Advances and Servicing Advances theretofore made with respect to such Mortgage
Loan, to the Servicer for deposit in the Principal and Interest Account or (ii)
purchase such Mortgage Loan from the Trust at a purchase price equal to the Loan
Purchase Price thereof, which purchase price shall be delivered to the Servicer
for deposit in the Principal and Interest Account. It is understood and agreed
that the obligation of the Seller to cure the defect, or substitute for or
purchase any Mortgage Loan as to which a representation or warranty is untrue in
any material respect and has not been remedied shall constitute the sole remedy
available to the Owners, the Indenture Trustee and the Note Insurer.

                  (c) In the event that any Qualified Replacement Mortgage is
delivered by an Originator or by the Seller to the Trust pursuant to this
Section 2.4 or Section 2.6 hereof, the related Originator and the Seller shall
be obligated to take the actions described in Section 2.4(b) with respect to
such Qualified Replacement Mortgage upon the discovery by any of the Owners, the
Seller, the Issuer, the Servicer, the Note Insurer, any Sub-Servicer, the Owner
Trustee or the Indenture Trustee that any of the representations and warranties
set forth in Section 2.3 above are untrue in any material respect on the date
such Qualified Replacement Mortgage is conveyed to the Trust such that the
interests of the Owners or the Note Insurer in the related Qualified Replacement
Mortgage are materially and adversely affected; provided, however, that for the
purposes of this subsection (c) the representations and warranties in Section
2.3 above referring to items "as of the Cut-Off Date" or "as of the Closing
Date" shall be deemed to refer to such items as of the date such Qualified
Replacement Mortgage is conveyed to the Trust.

                  (d) It is understood and agreed that the covenants set forth
in this Section 2.4 shall survive delivery of the respective Mortgage Loans
(including Qualified Replacement Mortgages) to the Issuer.

                  (e) The Indenture Trustee shall have no duty to conduct any
affirmative investigation other than as specifically set forth in this Agreement
as to the occurrence of any condition requiring the repurchase or substitution
of any Mortgage Loan pursuant to this section or the eligibility of any Mortgage
Loan for purposes of this Agreement.

                  Section 2.5. Conveyance of the Mortgage Loans. (a) The Seller,
concurrently with the execution and delivery hereof, hereby transfers, assigns,
sets over and otherwise conveys without recourse, to the Issuer, all right,
title and interest of the Seller in and to each Mortgage Loan listed on the
Schedule of

                                       24






Mortgage Loans delivered by the Seller on the Closing Date, all right, title and
interest in and to principal and interest due on each such Mortgage Loan after
the Cut-Off Date (other than payments of principal due and interest accrued on
or before the Cut-Off Date) and all its right, title and interest in and to all
Insurance Policies; provided, however, that the Seller reserves and retains all
its right, title and interest in and to principal (including Prepayments)
collected and principal and interest due on each Mortgage Loan on or prior to
the Cut-Off Date. The transfer by the Seller of the Mortgage Loans set forth on
the Schedule of Mortgage Loans is absolute and is intended by the Owners and all
parties hereto to be treated as a sale by the Seller. Pursuant to the Indenture,
the Issuer will pledge the Trust Estate to the Indenture Trustee to be held on
behalf of the Owners of the Notes.

                  It is intended that the sale, transfer, assignment and
conveyance herein contemplated constitute a sale of the Mortgage Loans conveying
good title thereto free and clear of any liens and encumbrances from the Seller
to the Issuer and that the Mortgage Loans not be part of the Seller's estate in
the event of an insolvency. In the event that any such conveyance is deemed to
be a loan, the parties intend that the Seller shall be deemed to have granted to
the Issuer a security interest of first priority in all of the Seller's right,
title and interest in the Mortgage, Mortgage Note and the File, and that this
Agreement shall constitute a security agreement under applicable law.

                  In connection with the sale, transfer, assignment, and
conveyance, from the Seller to the Issuer, the Seller has filed, in the
appropriate office or offices in the States of California and New York, a UCC-1
financing statement executed by the Seller as debtor, naming the Issuer as
secured party and listing the Mortgage Loans and the other property described
above as collateral. The characterization of the Seller as a debtor and the
Issuer as the secured party in such financing statements is solely for
protective purposes and shall in no way be construed as being contrary to the
intent of the parties that this transaction be treated as a sale of the Seller's
entire right, title and interest in the Mortgage Loans and the related Files to
the Issuer. In connection with such filing, the Seller shall cause to be filed
all necessary continuation statements thereof and to take or cause to be taken
such actions and execute such documents as are necessary to perfect and protect
the Issuer's and the Owners' interests in the Mortgage Loans and the related
Files.

                  In connection with the pledge of the Trust Estate from the
Issuer to the Indenture Trustee, on behalf of the Owners of the Notes, the
Issuer has filed, in the appropriate office or offices in the State of Delaware,
a UCC-1 Financing Statement executed by the Issuer as debtor, naming the
Indenture Trustee, on behalf of the Owners of the Notes, as the secured party
and listing the Mortgage Loans and the other property described above as
collateral. In connection with such filing, the Issuer agrees that it shall
cause to be filed all necessary continuation statements thereof and to take or
cause to be taken such actions and execute such documents as are necessary to
perfect and protect the Indenture Trustee's interest in the Trust Estate on
behalf of the Owners of the Notes.

                  (b) In connection with the transfer and assignment of the
Mortgage Loans, the Seller agrees to:

                                    (i)  cause to be delivered, on or prior to 
         the Closing Date (except as otherwise stated below) without recourse to
         the Custodian, on behalf of Indenture Trustee, on the Closing Date with
         respect to each Mortgage Loan listed on the Schedule of Mortgage Loans:

                                            (a)  the original Mortgage Notes or 
                  certified copies thereof, endorsed without recourse by the 
                  related Originator, "Pay to the order of ___________________,
                  without recourse" or "Pay to the order of The Chase Manhattan 
                  Bank, as Indenture Trustee for the First Alliance [Adjustable]
                  [Fixed] Rate Mortgage Loan Asset Backed Notes, Series 199_-_, 
                  without recourse." In the event that the

                                       25






                  Mortgage Loan was acquired by the related Originator in a
                  merger, the endorsement must be by the "(related Originator),
                  successor by merger to (name of predecessor)"; and in the
                  event that the Mortgage Loan was acquired or originated by the
                  related Originator while doing business under another name,
                  the endorsement must be by the "(related Originator), formerly
                  known as (previous name)";

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

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

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

                                            (e) the original assignment of
                  Mortgage for each Mortgage Loan conveying the Mortgage to
                  "________________________, as Indenture Trustee of the First
                  Alliance [Adjustable] [Fixed] Rate Mortgage Loan Asset Backed
                  Notes, Series 199_- _," which assignment shall be in form and
                  substance acceptable for recording in the state or other
                  jurisdiction where the mortgaged property is located and,
                  within 75 Business Days following the Closing Date, a recorded
                  assignment of each such Mortgage; provided that in the event
                  that the Mortgage Loan was acquired by the related Originator
                  in a merger, the assignment of Mortgage must be by the
                  "(related Originator), successor by merger to (name of
                  predecessor)"; and in the event that the Mortgage Loan was
                  acquired or originated by the related Originator while doing
                  business under another name, the assignment of Mortgage must
                  be by the "(related Originator), formerly known as (previous
                  name)" (subject to the foregoing, and where permitted under
                  the applicable laws of the jurisdiction where the mortgaged
                  property is located, the assignments of Mortgage may be made
                  by blanket assignments for Mortgage Loans covering mortgaged
                  properties situated within the same county or other permitted
                  governmental subdivision); and

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

                                    (ii) except with respect to Mortgage Loans
         covered by opinions of counsel delivered in the manner set forth below
         ("Assignment Opinions"), cause, as soon as possible but no more than 75
         Business Days following the Closing Date, the Originators to deliver to
         the Custodian, on behalf of the Indenture Trustee, copies of all
         Mortgage assignments submitted for recording, together with a list of
         (x) all Mortgages for which no Mortgage assignment has yet been
         submitted for recording by the related Originator (y) reasons why the
         related Originator has not yet

                                       26






         submitted such Mortgage assignments for recording; provided, however,
         an Originator shall not be required to record an assignment of a
         Mortgage if the Seller furnishes to the Indenture Trustee and the Note
         Insurer, on or before the Closing Date, at the Seller's expense, the
         Assignment Opinions for the relevant jurisdictions which opine that
         recording is not necessary to perfect the rights of the Indenture
         Trustee in the related Mortgage (in form satisfactory to the Note
         Insurer, Moody's and Standard & Poor's); provided further, however,
         notwithstanding the delivery of any legal opinions, each assignment of
         mortgage shall be recorded upon the earliest to occur of: (i) the
         instructions by the Note Insurer to so record such assignments (such
         instructions shall be given by the Note Insurer using reasonable
         discretion) or (ii) the occurrence of an Event of Servicing
         Termination. With respect to any Mortgage assignment set forth on the
         aforementioned list which has not been submitted for recording for a
         reason other than a lack of original recording information or with
         respect to Mortgages not covered by the Assignment Opinions, the
         Custodian, on behalf of the Indenture Trustee shall make an immediate
         demand on the Seller to cause such Mortgage assignments to be prepared
         and shall inform the Note Insurer of the Seller's failure to cause such
         Mortgage assignments to be prepared. Thereafter, the Custodian and the
         Indenture Trustee shall cooperate in executing any documents prepared
         by the Note Insurer and submitted to the Custodian and the Indenture
         Trustee in connection with this provision. Following the expiration of
         the 75- Business Day period following the Closing Date and except with
         respect to Mortgages covered by the Assignment Opinions, the Seller
         shall cause to be prepared a Mortgage assignment for any Mortgage for
         which original recording information is subsequently received by the
         related Originator and shall promptly deliver a copy of such Mortgage
         assignment to the Custodian, on behalf of the Indenture Trustee.

                  All recording required pursuant to this Section 2.5 shall be
accomplished at the expense of the Originators or of the Seller. Notwithstanding
anything to the contrary contained in this Section 2.5, in those instances where
the public recording office retains the original Mortgage, the assignment of a
Mortgage or the intervening assignments of the Mortgage after it has been
recorded, the Seller shall be deemed to have satisfied its obligations hereunder
upon delivery to the Custodian, on behalf of the Indenture Trustee, of a copy of
such Mortgage, such assignment or assignments of Mortgage certified by the
public recording office to be a true copy of the recorded original thereof.

                  Copies of all Mortgage assignments received by the Custodian,
on behalf of the Indenture Trustee shall be kept in the related File.

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

                  (d) The Seller shall transfer, assign, set over and otherwise
convey without recourse, to the Issuer all right, title and interest of the
Seller in and to any Qualified Replacement Mortgage delivered to the Custodian,
on behalf of the Indenture Trustee, on behalf of the Issuer by the Seller
pursuant to Section 2.4 or Section 2.6 hereof and all its right, title and
interest to principal and interest due on such Qualified Replacement Mortgage
after the applicable Replacement Cut-Off Date; provided, however, that the
Seller shall reserve and retain all right, title and interest in and to payments
of principal and interest due on such Qualified Replacement Mortgage on and
prior to the applicable Replacement Cut-Off Date.

                  (e) As to each Mortgage Loan released from the lien of the
Indenture in connection with the conveyance of a Qualified Replacement Mortgage
therefor, the Custodian, on behalf of the Indenture Trustee, will transfer,
assign, set over and otherwise convey without recourse, on the Seller's order,
all of its

                                       27






right, title and interest in and to such released Mortgage Loan and all the
Issuer's right, title and interest to principal and interest due on such
released Mortgage Loan after the applicable Replacement Cut-Off Date; provided,
however, that the Issuer shall reserve and retain all right, title and interest
in and to payments of principal and interest due on such released Mortgage Loan
on and prior to the applicable Replacement Cut-Off Date.

                  (f) In connection with any transfer and assignment of a
Qualified Replacement Mortgage to the Issuer, the Seller agrees to cause to be
delivered to the Custodian, on behalf of the Indenture Trustee, the items
described in Section 2.5(b) on the date of such transfer and assignment or if a
later delivery time is permitted by Section 2.5(b) then no later than such later
delivery time.

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

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

                  Section 2.6. Acceptance by Indenture Trustee; Certain
Substitutions of Mortgage Loans; Certification by Indenture Trustee.

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

                  (b) If in the process of reviewing the Files and preparing the
certifications referred to above the Custodian, on behalf of the Indenture
Trustee, finds any document or documents constituting a part of a File which is
not properly executed, has not been received within the specified period or is
unrelated to the Mortgage Loans identified in the Schedule of Mortgage Loans, or
that any Mortgage Loan does not conform as to loan number and address as set
forth in the Schedule of Mortgage Loans, the Custodian, on behalf of the
Indenture Trustee, shall promptly notify the Seller and the Note Insurer. The
Seller shall use reasonable efforts to cure any such defect within 60 days from
the date on which the Seller was notified of such defect, and if the Seller does
not cure such defect in all material respects during such period, the Seller

                                       28





will (or will cause the related Originator or an affiliate of the Seller to) on
the next succeeding Remittance Date (i) substitute in lieu of such Mortgage Loan
a Qualified Replacement Mortgage and deliver the Substitution Amount applicable
thereto to the Servicer for deposit in the Principal and Interest Account or
(ii) purchase such Mortgage Loan at a purchase price equal to the Loan Purchase
Price thereof, which purchase price shall be delivered to the Servicer for
deposit in the Principal and Interest Account.

                  Section 2.7. Cooperation Procedures. (a) The Seller shall, in
connection with the delivery of each Qualified Replacement Mortgage to the
Custodian, on behalf of the Indenture Trustee, provide the Indenture Trustee
with the information set forth in the Schedule of Mortgage Loans with respect to
such Qualified Replacement Mortgage.

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

                  (c) The Servicer shall maintain such accurate and complete
accounts, records and computer systems pertaining to each File as shall enable
it and the Indenture Trustee to comply with this Agreement. In performing its
recordkeeping duties the Servicer shall act in accordance with the servicing
standards set forth in this Agreement. The Servicer shall conduct, or cause to
be conducted, periodic audits of its accounts, records and computer systems as
set forth in Sections 4.16 and 4.17 hereof. The Servicer shall promptly report
to the Indenture Trustee any failure on its part to maintain its accounts,
records and computer systems as herein provided and promptly take appropriate
action to remedy any such failure.

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

                  Section 2.8. Books and Records.

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



                                   ARTICLE III

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

                  Section 3.1. Reserved.

                  Section 3.2. Establishment of Accounts. The Seller shall cause
to be established, and the Indenture Trustee shall maintain, at the Corporate
Trust Office, a Note Account and an Available Funds Cap Carry-Forward Account
each to be held by the Indenture Trustee so long as the Indenture Trustee
qualifies as a Designated Depository Institution and if the Indenture Trustee
does not so qualify, then by any Designated Depository Institution in the name
of the Indenture Trustee for the benefit of the Owners of the

                                       29






First Alliance [Adjustable] [Fixed] Rate Mortgage Loan Asset Backed Notes,
Series 199_-_and the Note Insurer, as their interests may appear.

                  Section 3.3. The Note Insurance Policy. (a) On the Business
Day prior to each Payment Date the Indenture Trustee shall determine with
respect to the immediately following Payment Date, the amount on deposit in the
Note Account on such Payment Date and available to be distributed to the Owners
on such Payment Date (disregarding the sum of (x) the amount of any Insured
Payments and (y) the amount of any expected investment earnings) and equal to
the sum of (A) such amount excluding the amount of any Total Monthly Excess
Cashflow included in such amount plus (B) any amount of Total Monthly Excess
Cashflow to be applied on such Payment Date. The amount described in clause (A)
of the preceding sentence with respect to each Payment Date is the "Available
Funds"; the sum of the amounts described in clauses (A) and (B) of the preceding
sentence with respect to each Payment Date is the "Total Available Funds."

                  (b) If (i) the Current Interest for any Payment Date exceeds
the Total Available Funds for such Payment Date after deducting amounts payable
therefrom, if any, for the Premium Amount and the Indenture Trustee Fee due on
such Payment Date and/or (ii) a Subordination Deficit exists for such Payment
Date (any such event being a "Total Available Funds Shortfall"), the Indenture
Trustee shall complete a Notice in the form of Exhibit A to the Note Insurance
Policy and submit such notice to the Note Insurer no later than 12:00 noon New
York City time on the Business Day preceding such Payment Date as a claim for an
Insured Payment in an amount equal to such Total Available Funds Shortfall.

                  (c) The Note Insurer shall forward to the Indenture Trustee
Insured Payments at such time and in the manner specified in the Note Insurance
Policy. Upon receipt of Insured Payments from the Note Insurer on behalf of
Owners, the Indenture Trustee shall deposit such Insured Payments in the Note
Account and shall distribute such Insured Payments, or the proceeds thereof, in
accordance with Section 3.5(b)(iv) to the Owners of the Notes.

                  (d) The Indenture Trustee shall (i) receive Insured Payments
as attorney-in-fact of each Owner of the Notes receiving any Insured Payment
from the Note Insurer and (ii) disburse such Insured Payment to the Owners of
Notes as set forth in Section 3.5(b)(iv). Insured Payments disbursed by the
Indenture Trustee from proceeds of the Note Insurance Policy shall not be
considered payment by the Trust nor shall such payments discharge the obligation
of the Trust with respect to the Notes, and the Note Insurer shall be entitled
to receive the related Reimbursement Amount pursuant to Sections 3.5(b)(ii)(C)
hereof. Each Owner of Notes by its acceptance thereof recognizes that to the
extent the Note Insurer makes Insured Payments, either directly or indirectly
(as by paying through the Indenture Trustee), to the Owners of such Notes the
Note Insurer will be entitled to receive the related Reimbursement Amount
pursuant to Section 3.5(b)(ii)(C) hereof.

                  Section 3.4. Reserved.

                  Section 3.5. Flow of Funds. (a) The Indenture Trustee shall
deposit to the Note Account, without duplication, (i) upon receipt, any Insured
Payments, the proceeds of any liquidation of the assets of the Trust, the
Monthly Remittance Amount remitted by the Servicer or any Sub-Servicer, together
with any Substitution Amounts and any Loan Purchase Price amounts received by
the Indenture Trustee.

                  (b) With respect to the Note Account, on each Payment Date,
the Indenture Trustee shall make the following allocations, disbursements and
transfers from amounts deposited therein pursuant to subsection (a), in the
following order of priority, and each such allocation, transfer and disbursement
shall be treated as having occurred only after all preceding allocations,
transfers and disbursements have occurred:

                                       30







(i)      first, on each Payment Date from amounts then on deposit in the Note
         Account (A) to the Indenture Trustee, the Indenture Trustee Fee and (B)
         commencing on the third Payment Date following the Closing Date and
         each Payment Date thereafter, to the Note Insurer, from amounts then on
         deposit in the Note Account, the Premium Amount for such Payment Date;

(ii)     second, on each Payment Date, the Indenture Trustee shall allocate an
         amount equal to the sum of (x) the Total Monthly Excess Spread with
         respect to such Payment Date plus (y) any Subordination Reduction
         Amount with respect to such Payment Date (such sum being the "Total
         Monthly Excess Cashflow" with respect to such Payment Date) in the
         following order of priority:

                  (A)      first, such Total Monthly Excess Cashflow shall be
                           allocated to the payment of the Monthly Distribution
                           Amount pursuant to clause (iv) below on such Payment
                           Date in an amount equal to the difference, if any,
                           between (x) the Monthly Distribution Amount
                           (calculated only with respect to clause (y) of
                           Principal Distribution Amount and without any
                           Subordination Increase Amount) for such Payment Date
                           and (y) the Available Funds for such Payment Date
                           (the amount of such difference being the "Available
                           Funds Shortfall"); and

                  (B)      second, any portion of the Total Monthly Excess
                           Cashflow remaining after the allocations described in
                           clause (A) above shall be allocated to the Note
                           Insurer in respect of amounts owed on account of any
                           Reimbursement Amount pursuant to clause
                           (b)(iv)(A)(I).

(iii)    third, the amount, if any, of the Total Monthly Excess Cashflow on a
         Payment Date remaining after the allocations described in clause (ii)
         above is the "Net Monthly Excess Cashflow" for such Payment Date; such
         Net Monthly Excess Cashflow is required to be allocated in the
         following order of priority:

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

                  (B)      second, an amount equal to the lesser of (i) any
                           portion of the Net Monthly Excess Cashflow remaining
                           after the applications described in clause (A) above
                           and (ii) the excess of (a) the Available Funds Cap
                           Carry-Forward Amount for such Payment Date over (b)
                           the amount then on deposit in the Available Funds Cap
                           Carry- Forward Amount Account shall be allocated to
                           the Available Funds Cap Carry- Forward Amount
                           Account; and

                  (C)      third, any Net Monthly Excess Cashflow remaining
                           after the applications described in clauses (A) and
                           (B) above shall be allocated to the Servicer pursuant
                           to the clause (iv)(A)(II) below to the extent of any
                           unreimbursed Delinquency Advances, unreimbursed
                           Servicing Advances and accrued and unpaid Servicing
                           Fees, in each case as certified to the Indenture
                           Trustee by the Servicer to be owing to it as of such
                           Payment Date;

(iv)     fourth, following the making by the Indenture Trustee of all
         allocations, transfers and disbursements described above under Section
         3.3 hereof and the prior clauses of this Section 3.5, from amounts

                                       31






         (including any related Insured Payment which shall be paid only to the
         Owners of the Notes) then on deposit in the Note Account, the Indenture
         Trustee shall:

                  (A)      distribute (I) to the Note Insurer the amounts
                           described in clause (ii)(B) above and (II) to the
                           Servicer the amounts described in clause (iii)(C)
                           above;

                  (B)      retain in the Note Account, the Current Interest
                           (including the proceeds of any Insured Payments
                           relating to interest made by the Note Insurer);

                  (C)      retain in the Note Account, the Principal
                           Distribution Amount (including the proceeds of any
                           Insured Payments relating to principal made by the
                           Note Insurer);

                  (D)      distribute to the Indenture Trustee, for the
                           reimbursement of expenses of the Indenture Trustee
                           not reimbursed pursuant to clause (b)(i) above which
                           expenses were incurred in connection with its duties
                           and obligations hereunder; and

(v)      fifth, following the making by the Indenture Trustee of all
         allocations, transfers and disbursements described above under Section
         3.3 hereof and the prior clauses of this Section 3.5, from amounts then
         on deposit in the Note Account, the Indenture Trustee shall distribute
         to the Certificate Distribution Account, the Residual Net Monthly
         Excess Cashflow, if any, for such Payment Date.

         (c) On each Payment Date the Indenture Trustee shall distribute to the
Owners the amount, if any, then on deposit in the Available Funds Cap
Carry-Forward Amount Account.

         (d) Notwithstanding clause (b)(iv) above, the aggregate amounts
distributed on all Payment Dates to the Owners of the Notes on account of
principal shall not exceed the Original Note Principal Balance.

                  Section 3.6. Investment of Accounts. (a) So long as no event
described in Sections 4.20(a) or (b) hereof shall have occurred and be
continuing, and consistent with any requirements of the Code, all or a portion
of the Accounts held by the Indenture Trustee shall be invested and reinvested
by the Indenture Trustee for the benefit of the Owners and the Note Insurer, as
their interests may appear, directed in writing by the Servicer on the Closing
Date and from time to time thereafter, in one or more Eligible Investments
bearing interest or sold at a discount. During the continuance of an event
described in Sections 4.20(a) or (b) hereof and following any removal of the
Servicer, the Note Insurer shall direct such investments. No investment in any
Account shall mature later than the second Business Day preceding the next
Payment Date.

                  (b) If any amounts are needed for disbursement from any
Account held by the Indenture Trustee and sufficient uninvested funds are not
available to make such disbursement, the Indenture Trustee shall cause to be
sold or otherwise converted to cash a sufficient amount of the investments in
such Account. No investments will be liquidated prior to maturity unless the
proceeds thereof are needed for disbursement.

                  (c) Subject to the terms of the Indenture, the Indenture
Trustee shall not in any way be held liable by reason of any insufficiency in
any Account held by the Indenture Trustee resulting from any loss on any
Eligible Investment included therein.

                  (d) The Indenture Trustee shall hold funds in the Accounts
held by the Indenture Trustee uninvested upon the occurrence of either of the
following events:


                                       32






                           (i) the Servicer or the Note Insurer, as the case may
         be, shall have failed to give investment directions to the Indenture
         Trustee within ten days after receipt of a written request for such
         directions from the Indenture Trustee; or

                           (ii) the Servicer or the Note Insurer, as the case
         may be, shall have failed to give investment directions to the
         Indenture Trustee with respect to any investment by the Indenture
         Trustee that shall mature during the ten-day period described in clause
         (i).

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

                  (f) Each institution at which the Note Account is maintained
shall invest the funds therein in Eligible Investments, which shall mature not
later than the Business Day next preceding the related Payment Date (except that
if such Eligible Investment is an obligation of the institution that maintains
such account, then such Eligible Investment shall mature not later than such
Payment Date) and, in each case, shall not be sold or disposed of prior to its
maturity. All such Eligible Investments shall be made in the name of the
Indenture Trustee, for the benefit of the Owners and the Note Insurer. All
income and gain (net of any losses) realized from any such investment of funds
on deposit in the Note Account shall be for the benefit of the Servicer as
servicing compensation and shall be remitted to it monthly as provided herein.
The amount of any realized losses in the Note Account incurred in any such
account in respect of any such investments shall promptly be deposited by the
Servicer in the Note Account or paid to the Indenture Trustee as applicable. The
Indenture Trustee in its fiduciary capacity shall not be liable for the amount
of any loss incurred in respect of any investment or lack of investment of funds
held in the Note Account and made in accordance with this Section 3.6(f).

                  (g) The Servicer shall give notice to the Indenture Trustee,
the Seller, the Issuer, each Rating Agency, and the Note Insurer of any proposed
change of the location of the Note Account not later than 30 days and not more
than 45 days prior to any change thereof.

                  Section 3.7. Eligible Investments. The following are Eligible
Investments:

                  (a) Direct general obligations of the United States or the
obligations of any agency or instrumentality of the United States fully and
unconditionally guaranteed, the timely payment or the guarantee of which
constitutes a full faith and credit obligation of the United States.

                  (b) Federal funds, Notes of deposit, time and demand deposits,
and bankers' acceptances (having original maturities of not more than 365 days)
of any domestic bank, the short-term debt obligations of which have been rated
A-1 or better by Standard & Poor's and P-1 by Moody's.

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

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

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

                                       33






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

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

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

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

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

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

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

                  Section 3.8. Reports by Indenture Trustee. (a) On each Payment
Date the Indenture Trustee shall provide to each Owner, the Owner Trustee, the
Servicer, the Note Insurer, each of the Underwriters, the Servicer, Standard &
Poor's and Moody's a written report (based solely upon the information contained
in the Monthly Servicing Report) in substantially the form set forth as Exhibit
E hereto, as such form may be revised by the Indenture Trustee, the Servicer,
Moody's and Standard & Poor's from time to time, but in every case setting forth
the information requested on Exhibit E hereto and the following information:

                           (i)  the amount of the distribution with respect 
         to the Notes;

                           (ii) the amount of such distributions allocable to
         principal, separately identifying the aggregate amount of any
         Prepayments or Prepaid Installments of principal included therein and
         any Subordination Increase Amounts;

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

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


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


                                       34






                           (vi) information to the extent and in the form
         furnished by the Seller pursuant to Section 6049(d)(7)(C) of the Code
         and the regulations promulgated thereunder to assist the Owners in
         computing their market discount;

                           (vii) the total of any Substitution Amounts and any
         Loan Purchase Price amounts included in such distribution;

                           (viii) the amount of any Subordination Reduction
         Amount;

                           (ix) the amounts, if any, of any Realized Losses for
         the related Remittance Period and the cumulative amount of Realized
         Losses since the Closing Date;

                           (x) for the related Remittance Period and
         cumulatively since the Closing Date, the number and aggregate Loan
         Balance of Mortgage Loans bought back by the Servicer or the Seller
         pursuant to Sections 2.4, 2.6 and 4.10 (identified separately for each
         such section); and

                           (xi) the amount of any Available Funds Cap
         Carry-Forward Amount.

                  Items (i) through (iii) above shall be presented on the basis
of a Note having a $1,000 denomination. In addition, by January 31 of each
calendar year following any year during which the Notes are outstanding, the
Indenture Trustee shall furnish a report to each Owner of record at any time
during each calendar year as to the aggregate of amounts reported pursuant to
(i), (ii) and (iii) with respect to the Notes for such calendar year.

                  (b) In addition, on each Payment Date the Indenture Trustee
will distribute to each Owner, the Owner Trustee, the Note Insurer, each of the
Underwriters, the Servicer, the Seller, Standard & Poor's and Moody's, together
with the information described in Subsection (a) preceding, the following
information as of the last day of the related Remittance Period, which is hereby
required to be prepared by the Servicer and furnished to the Indenture Trustee
for such purpose on or prior to the related Remittance Date:

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

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

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

                           (iv) the number, aggregate Loan Balances of all
         Mortgage Loans and percentage (based on the aggregate Loan Balances of
         the Mortgage Loans) relating to REO Properties (and whether any such
         Mortgage Loans are also included in any of the statistics described in
         the foregoing clause (i));


                                       35






                           (v) the aggregate Loan Balance of all Mortgage Loans,
         after giving effect to any payment of principal on such Payment Date;
         and

                           (vi) the book value of any REO Property.

                  Section 3.9. Additional Reports by Indenture Trustee. (a) The
Indenture Trustee shall report to the Owner Trustee, the Seller, the Servicer,
Standard & Poor's, Moody's and the Note Insurer with respect to the amount then
held in each Account (including investment earnings accrued or scheduled to
accrue) held by the Indenture Trustee and the identity of the investments
included therein, as the Seller, the Servicer or the Note Insurer may from time
to time request.

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


                                   ARTICLE IV

                 SERVICING AND ADMINISTRATION OF MORTGAGE LOANS

                  Section 4.1. Servicer and Sub-Servicers. (a) Acting directly
or through one or more Sub-Servicers as provided in Section 4.3, the Servicer,
as servicer, shall service and administer the Mortgage Loans in accordance with
this Agreement and with reasonable care, and using that degree of skill and
attention that the Servicer exercises with respect to comparable mortgage loans
that it services for itself or others, and shall have full power and authority,
acting alone, to do or cause to be done any and all things in connection with
such servicing and administration which it may deem necessary or desirable.

                  (b) The duties of the Servicer shall include collecting and
posting of all payments, responding to inquiries of Mortgagors or by federal,
state or local government authorities with respect to the Mortgage Loans,
investigating delinquencies, reporting tax information to Mortgagors in
accordance with its customary practices and accounting for collections,
furnishing monthly and annual statements to the Indenture Trustee with respect
to distributions, paying Compensating Interest and making Delinquency Advances
and Servicing Advances pursuant hereto. The Servicer shall follow its customary
standards, policies and procedures in performing its duties as Servicer. The
Servicer shall cooperate with the Indenture Trustee and furnish to the Indenture
Trustee with reasonable promptness information in its possession as may be
necessary or appropriate to enable the Indenture Trustee to perform its tax
reporting duties hereunder. The Indenture Trustee shall furnish the Servicer
with any powers of attorney and other documents necessary or appropriate to
enable the Servicer to carry out its servicing and administrative duties
hereunder.

                  (c) Without limiting the generality of the foregoing, the
Servicer (i) shall continue, and is hereby authorized and empowered by the
Indenture Trustee, to execute and deliver, on behalf of itself, the Owners, the
Issuer and the Indenture Trustee or any of them, any and all instruments of
satisfaction or cancellation, or of partial or full release or discharge and all
other comparable instruments, with respect to the Mortgage Loans and with
respect to the related Properties; (ii) may consent to any modification of the
terms of any Mortgage Note not expressly prohibited hereby if the effect of any
such modification will not be to affect materially and adversely the security
afforded by the related Property, the timing of receipt of any payments required
hereby or the interests of the Note Insurer.


                                       36






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

                  (e) Without limiting the generality of the foregoing, but
subject to Sections 4.13 and 4.14, the Servicer in its own name or in the name
of a Sub-Servicer may be authorized and empowered pursuant to a power of
attorney executed and delivered by the Indenture Trustee to execute and deliver,
on behalf of itself, the Owners, the Issuer and the Indenture Trustee or any of
them, (i) any and all instruments of satisfaction or cancellation or of partial
or full release or discharge and all other comparable instruments with respect
to the Mortgage Loans and with respect to the Properties, (ii) to institute
foreclosure proceedings or obtain a deed in lieu of foreclosure so as to effect
ownership of any Property on behalf of the Indenture Trustee and (iii) to hold
title to any Property upon such foreclosure or deed in lieu of foreclosure on
behalf of the Indenture Trustee; provided, however, that Section 4.14(a) shall
constitute a power of attorney from the Issuer and the Indenture Trustee to the
Servicer to execute an instrument of satisfaction (or assignment of mortgage
without recourse) with respect to any Mortgage Loan paid in full (or with
respect to which payment in full has been escrowed). Subject to Sections 4.13
and 4.14, the Indenture Trustee shall execute a power of attorney to the
Servicer and any Sub-Servicer and furnish them with any other documents as the
Servicer or such Sub-Servicer shall reasonably request to enable the Servicer
and such Sub-Servicer to carry out their respective servicing and administrative
duties hereunder.

                  (g) The Servicer shall give prompt notice to the Indenture
Trustee, the Issuer and the Note Insurer of any action, of which the Servicer
has actual knowledge, to (i) assert a claim against the Trust or (ii) assert
jurisdiction over the Trust.

                  (h) Servicing Advances incurred by the Servicer or any
Sub-Servicer in connection with the servicing of the Mortgage Loans (including
any penalties in connection with the payment of any taxes and assessments or
other charges) on any Property shall be recoverable by the Servicer or such
Sub-Servicer to the extent described in Section 4.9(c) and in Section
3.5(b)(iii)(C) hereof.

                  Section 4.2. Collection of Certain Mortgage Loan Payments. (a)
The Servicer shall, to the extent such procedures shall be consistent with this
Agreement and the terms and provisions of any applicable Insurance Policies
follow such collection procedures as it follows from time to time with respect
to mortgage loans in its servicing portfolio that are comparable to the Mortgage
Loans; provided that the Servicer shall always at least follow collection
procedures that are consistent with or better than standard industry practices.
Consistent with the foregoing, the Servicer may in its discretion (i) waive any
assumption fees, late payment charges, charges for checks returned for
insufficient funds, prepayment fees, if any, or other fees which may be
collected in the ordinary course of servicing the Mortgage Loans, (ii) if a
Mortgagor is in default or about to be in default because of a Mortgagor's
financial condition, arrange with the Mortgagor a schedule for the payment of
delinquent payments due on the related Mortgage Loan; provided, however, the
Servicer shall not reschedule the payment of delinquent payments more than one
time in any twelve (12) consecutive months with respect to any Mortgagor or
(iii) modify payments of monthly principal and interest on any Mortgage Loan
becoming subject to the terms of the Soldiers' and Sailors' Civil Relief Act of
1940, as amended, in accordance with the Servicer's general policies of the
comparable mortgage loans subject to such Act.

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

                                       37





                  Section 4.3. Sub-Servicing Agreements Between Servicer and
Sub-Servicers. The Servicer may enter into Sub-Servicing Agreements for any
servicing and administration of Mortgage Loans with any institution which is
acceptable to the Note Insurer and which is in compliance with the laws of each
state necessary to enable it to perform its obligations under such Sub-Servicing
Agreement and (x) has (i) been designated an approved seller-servicer by FHLMC
or Fannie Mae for Mortgage Loans and (ii) has equity of at least $5,000,000, as
determined in accordance with generally accepted accounting principles or (y) is
a Servicer Affiliate. The Servicer shall give notice to the Note Insurer and the
Indenture Trustee of the appointment of any Sub-Servicer and shall furnish to
the Note Insurer and the Indenture Trustee a copy of such Sub-Servicing
Agreement. For purposes of this Agreement, the Servicer shall be deemed to have
received payments on Mortgage Loans when any Sub-Servicer has received such
payments. Any such Sub-Servicing Agreement shall be consistent with and not
violate the provisions of this Agreement.

                  Section 4.4. Successor Sub-Servicers. The Servicer may
terminate any Sub-Servicing Agreement in accordance with the terms and
conditions of such Sub-Servicing Agreement and either itself directly service
the related Mortgage Loans or enter into a Sub-Servicing Agreement with a
successor Sub-Servicer that qualifies under Section 4.3.

                  Section 4.5. Liability of Servicer. The Servicer shall not be
relieved of its obligations under this Agreement notwithstanding any
Sub-Servicing Agreement or any of the provisions of this Agreement relating to
agreements or arrangements between the Servicer and a Sub-Servicer or otherwise,
and the Servicer shall be obligated to the same extent and under the same terms
and conditions as if it alone were servicing and administering the Mortgage
Loans. The Servicer shall be entitled to enter into any agreement with a
Sub-Servicer for indemnification of the Servicer by such Sub-Servicer and
nothing contained in such Sub-Servicing Agreement shall be deemed to limit or
modify this Agreement. The Trust shall not indemnify the Servicer for any losses
due to the Servicer's negligence.

                  Section 4.6. No Contractual Relationship Between Sub-Servicer
and Indenture Trustee or the Owners. Any Sub-Servicing Agreement and any other
transactions or services relating to the Mortgage Loans involving a Sub-Servicer
shall be deemed to be between the Sub-Servicer and the Servicer alone and the
Note Insurer, the Indenture Trustee and the Owners shall not be deemed parties
thereto and shall have no claims, rights, obligations, duties or liabilities
with respect to any Sub-Servicer except as set forth in Section 4.7.

                  Section 4.7. Assumption or Termination of Sub-Servicing
Agreement by Indenture Trustee. In connection with the assumption of the
responsibilities, duties and liabilities and of the authority, power and rights
of the Servicer hereunder by the Indenture Trustee pursuant to Section 4.20, it
is understood and agreed that the Servicer's rights and obligations under any
Sub-Servicing Agreement then in force between the Servicer and a Sub-Servicer
may be assumed or terminated by the Indenture Trustee at its option without the
payment of a fee notwithstanding any contrary provision in any Sub-Servicing
Agreement.

                  The Servicer shall, upon reasonable request of the Indenture
Trustee, but at the expense of the Servicer, deliver to the assuming party
documents and records relating to each Sub-Servicing Agreement and an accounting
of amounts collected and held by it and otherwise use its best reasonable
efforts to effect the orderly and efficient transfer of the Sub-Servicing
Agreements to the assuming party.

                  Section 4.8. Principal and Interest Account.

                  (a) The Servicer shall establish in the name of the Trust for
the benefit of the Owners of the Notes and the Note Insurer and maintain at one
or more Designated Depository Institutions the Principal and Interest Account.
The funds held in the Principal and Interest Account shall not be

                                       38



commingled with any other funds.

                  Subject to Subsection (c) below, the Servicer and any
Sub-Servicer shall deposit all receipts related to the Mortgage Loans into the
Principal and Interest Account on a daily basis (but no later than the first
Business Day after receipt).

                  Subject to Subsection (c) below, within one Business Day
following the Closing Date, the Seller and/or the Servicer shall deposit into
the Principal and Interest Account all receipts related to the related Mortgage
Loans received after the Cut-Off Date.

                  (b) Any investment of funds in the Principal and Interest
Account shall mature or be withdrawable at par on or prior to the immediately
succeeding Remittance Date. All funds in the Principal and Interest Account may
only be held (i) uninvested, up to the limits insured by the FDIC or (ii)
invested in Eligible Investments. The Principal and Interest Account shall be
held in trust in the name of the Trust and for the benefit of the Owners of the
Notes. Any investment earnings on funds held in the Principal and Interest
Account shall be for the account of the Servicer and may only be withdrawn from
the Principal and Interest Account by the Servicer on the second Business Day of
the month for the investment earnings for the previous calendar month. The
Servicer shall withdraw from the Principal and Interest Account, on the second
Business Day of the month, investment earnings for the previous calendar month.
The Servicer shall deposit into the Principal and Interest Account the amount of
all losses on investment of funds in the Principal and Interest Account upon
request from the Indenture Trustee. Any references herein to amounts on deposit
in the Principal and Interest Account shall refer to amounts net of investment
earnings.

                  (c) The Servicer shall deposit to the Principal and Interest
Account all principal and interest collections on the Mortgage Loans received
after the Cut-Off Date, including any Prepayments and Net Liquidation Proceeds,
all Loan Purchase Prices and Substitution Amounts received or paid by the
Servicer with respect to the Mortgage Loans, other recoveries or amounts related
to the Mortgage Loans received by the Servicer, Compensating Interest and
Delinquency Advances together with any amounts which are reimbursable from the
Principal and Interest Account but net of (i) the Servicing Fee with respect to
each Mortgage Loan and other servicing compensation to the Servicer as permitted
by Section 4.15 hereof, (ii) principal (including Prepayments) due on the
related Mortgage Loans on or prior to the Cut-Off Date, (iii) interest accruing
on the related Mortgage Loans on or prior to the Cut-Off Date and (iv) Net
Liquidation Proceeds to the extent such Net Liquidation Proceeds exceed the Loan
Balance of the related Mortgage Loan.

                  (d) (i) The Servicer may make withdrawals from the Principal
and Interest Account only for the following purposes:

                  (A)      to effect the timely remittance to the Indenture
                           Trustee of the Monthly Remittance Amount due on the
                           Remittance Date;

                  (B)      to reimburse itself pursuant to Section 4.9(a) hereof
                           for unrecovered Delinquency Advances and Servicing
                           Advances;

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

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

                                       39


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

                   (ii) On the Determination Date of each month, commencing in
_______199_ the Servicer shall send to the Indenture Trustee the Monthly
Exception Report detailing the payments on the Mortgage Loans during the prior
Remittance Period and certifying the amounts and purpose of withdrawals
permitted pursuant to (d) above from the Principal and Interest Account. Such
report shall contain the specified data, as described in Section 4.26 hereof,
and shall be in the form and have the specifications as may be agreed to between
the Servicer, the Note Insurer and the Indenture Trustee from time to time.

                  (iii) On each Remittance Date, commencing in _______ 1997 the
Servicer shall remit to the Indenture Trustee by wire transfer, or otherwise
make funds available in immediately available funds for deposit to the Note
Account, the Interest Remittance Amount and the Principal Remittance Amount.

                  Section 4.9. Delinquency Advances, Compensating Interest and
Servicing Advances. (a) The Servicer is required, not later than each Remittance
Date, to deposit into the Principal and Interest Account an amount equal to the
sum of (i) the interest due (net of the Servicing Fees due) but not collected
and (ii) scheduled principal due, but not collected, with respect to Delinquent
Mortgage Loans during the related Due Period but only if, in its good faith
business judgment, the Servicer reasonably believes that such amount will
ultimately be recovered from the related Mortgage Loan. Such amounts are
"Delinquency Advances".

                  The Servicer shall be permitted to fund its payment of
Delinquency Advances on any Remittance Date and to reimburse itself for any
Delinquency Advances paid from the Servicer's own funds, from collections on any
Mortgage Loan deposited to the Principal and Interest Account subsequent to the
related Due Period and shall deposit into the Principal and Interest Account
with respect thereto (i) collections from the Mortgagor whose Delinquency gave
rise to the shortfall which resulted in such Delinquency Advance and (ii) Net
Liquidation Proceeds recovered on account of the related Mortgage Loan to the
extent of the amount of aggregate Delinquency Advances related thereto. If not
thereto recovered from the related Mortgagor or the related Net Liquidation
Proceeds, Delinquency Advances shall be recoverable pursuant to Section
3.5(b)(iii)(C).

                  (b) On or prior to each Remittance Date, the Servicer shall
deposit in the Principal and Interest Account with respect to any Paid-in-Full
Mortgage Loan during the related Remittance Period out of its own funds without
any right of reimbursement therefor an amount equal to the difference between
(x) 30 days' interest at such Mortgage Loan's Coupon Rate (less the Servicing
Fee) on the Loan Balance of such Mortgage Loan as of the first day of the
related Remittance Period and (y) to the extent not previously advanced, the
interest (less the Servicing Fee) paid by the Mortgagor with respect to the
Mortgage Loan during such Remittance Period (any such amount paid by the
Servicer, "Compensating Interest"). The Servicer shall in no event be required
to pay Compensating Interest with respect to any Remittance Period in an amount
in excess of the aggregate Servicing Fee received by the Servicer with respect
to all Mortgage Loans for such Remittance Period. Further, the Servicer is not
obligated to cover shortfalls in collections in interest due to Curtailments.

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

                                       40


upon the liquidation of the related Mortgage Loan, and (y) as provided in
Section 3.5(b)(iii)(C) hereof. In no case may the Servicer recover Servicing
Advances from principal and interest payments on any Mortgage Loan or from any
amounts relating to any other Mortgage Loan except as provided pursuant to
Section 3.5(b)(iii)(C) hereof.

                  Section 4.10. Purchase of Mortgage Loans. The Servicer may,
but is not obligated to, purchase for its own account any Mortgage Loan which
becomes Delinquent, in whole or in part, as to four consecutive monthly
installments or any Mortgage Loan as to which enforcement proceedings have been
brought by the Servicer or by any Sub-Servicer pursuant to Section 4.13. Any
such Loan so purchased shall be purchased by the Servicer not later than the
related Remittance Date at a purchase price equal to the Loan Purchase Price
thereof, which purchase price shall be deposited in the Principal and Interest
Account.

                  Section 4.11. Maintenance of Insurance. (a) The Servicer shall
cause to be maintained with respect to each Mortgage Loan a hazard insurance
policy with a generally acceptable carrier that provides for fire and extended
coverage, and which provides for a recovery by the Servicer on behalf of the
Trust of insurance proceeds relating to such Mortgage Loan in an amount not less
than the least of (i) the outstanding principal balance of the Mortgage Loan,
(ii) the minimum amount required to compensate for damage or loss on a
replacement cost basis and (iii) the full insurable value of the premises.

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

                  (c) In the event that the Servicer shall obtain and maintain a
blanket policy insuring against fire, flood and hazards of extended coverage on
all of the Mortgage Loans, then, to the extent such policy names the Servicer as
loss payee and provides coverage in an amount equal to the aggregate unpaid
principal balance on the Mortgage Loans without co-insurance and otherwise
complies with the requirements of this Section 4.11, the Servicer shall be
deemed conclusively to have satisfied its obligations with respect to fire and
hazard insurance coverage under this Section 4.11, it being understood and
agreed that such blanket policy may contain a deductible clause, in which case
the Servicer shall, in the event that there shall not have been maintained on
the related Property a policy complying with the preceding paragraphs of this
Section 4.11, and there shall have been a loss which would have been covered by
such policy, deposit in the Principal and Interest Account from the Servicer's
own funds the difference, if any, between the amount that would have been
payable under a policy complying with the preceding paragraphs of this Section
4.11 and the amount paid under such blanket policy. Upon the request of the
Indenture Trustee or the Note Insurer, the Servicer shall cause to be delivered
to the Indenture Trustee or the Note Insurer a certified true copy of such
policy.

                  Section 4.12. Due-on-Sale Clauses; Assumption and Substitution
Agreements. When a Property has been or is about to be conveyed by the
Mortgagor, the Servicer shall, to the extent it has knowledge of such conveyance
or prospective conveyance, exercise its rights to accelerate the maturity of the
related Mortgage Loan under any "due-on-sale" clause contained in the related
Mortgage or Mortgage

                                       41


Note; provided, however, that the Servicer shall not exercise any such right if
(i) the "due-on-sale" clause, in the reasonable belief of the Servicer, is not
enforceable under applicable law or (ii) the Servicer reasonably believes that
to permit an assumption of the Mortgage Loan would not materially and adversely
affect the interest of the Owners or of the Note Insurer. In such event, the
Servicer shall enter into an assumption and modification agreement with the
person to whom such property has been or is about to be conveyed, pursuant to
which such Person becomes liable under the Mortgage Note and, unless prohibited
by applicable law or the related Mortgage Loan documents, the Mortgagor remains
liable thereon. If the foregoing is not permitted under applicable law, the
Servicer is authorized to enter into a substitution of liability agreement with
such person, pursuant to which the original Mortgagor is released from liability
and such person is substituted as Mortgagor and becomes liable under the
Mortgage Note; provided, however, that to the extent any such substitution of
liability agreement would be delivered by the Servicer outside of its usual
procedures for mortgage loans held in its own portfolio the Servicer shall,
prior to executing and delivering such agreement, obtain the prior written
consent of the Note Insurer. The Mortgage Loan, as assumed, shall conform in all
respects to the requirements, representations and warranties of this Agreement.
The Servicer shall notify the Indenture Trustee that any such assumption or
substitution agreement has been completed by forwarding to the Indenture Trustee
the original copy of such assumption or substitution agreement, which copy shall
be added by the Indenture Trustee to the related File and which shall, for all
purposes, be considered a part of such File to the same extent as all other
documents and instruments constituting a part thereof. The Servicer shall be
responsible for recording any such assumption or substitution agreements. In
connection with any such assumption or substitution agreement, the required
monthly payment on the related Mortgage Loan shall not be changed but shall
remain as in effect immediately prior to the assumption or substitution, the
stated maturity or outstanding principal amount of such Mortgage Loan shall not
be changed nor shall any required monthly payments of principal or interest be
deferred or forgiven. Any fee collected by the Servicer or the Sub-Servicer for
consenting to any such conveyance or entering into an assumption or substitution
agreement shall be retained by or paid to the Servicer as additional servicing
compensation.

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

                  Section 4.13. Realization Upon Defaulted Mortgage Loans. (a)
The Servicer shall foreclose upon or otherwise comparably effect the ownership
on behalf of the Trust of Properties relating to defaulted Mortgage Loans as to
which no satisfactory arrangements can be made for collection of Delinquent
payments and which the Servicer has not purchased pursuant to Section 4.10. In
connection with such foreclosure or other conversion, the Servicer shall
exercise such of the rights and powers vested in it hereunder, and use the same
degree of care and skill in its exercise or use as prudent mortgage lenders
would exercise or use under the circumstances in the conduct of their own
affairs, including, but not limited to, advancing funds for the payment of
taxes, amounts due with respect to Senior Liens and insurance premiums. Any
amounts so advanced shall constitute "Servicing Advances" within the meaning of
Section 4.9(c) hereof. The Servicer shall sell any REO Property within 23 months
of its acquisition by the Trust, unless the Servicer obtains for the Indenture
Trustee and the Note Insurer an opinion of counsel experienced in federal income
tax matters and reasonably acceptable to the Note Insurer, addressed to the
Indenture Trustee, the Note Insurer and the Servicer, to the effect that the
holding by the Trust of such REO Property for any greater period will not result
in the imposition of taxes on the Trust.

                  Pursuant to its efforts to sell such REO Property, the
Servicer shall either itself or through an agent selected by the Servicer
protect and conserve such REO Property in the same manner and to such extent as
is customary in the locality where such REO Property is located and may,
incident to its

                                       42


conservation and protection of the interests of the Owners, rent the same, or
any part thereof, as the Servicer deems to be in the best interest of the Owners
for the period prior to the sale of such REO Property. The Servicer shall take
into account the existence of any hazardous substances, hazardous wastes or
solid wastes, as such terms are defined in the Comprehensive Environmental
Response Compensation and Liability Act, the Resource Conservation and Recovery
Act of 1976, or other federal, state or local environmental legislation, on a
Property in determining whether to foreclose upon or otherwise comparably
convert the ownership of such Property.

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

                  Section 4.14. Indenture Trustee to Cooperate; Release of
Files. (a) Upon the payment in full of any Mortgage Loan (including the
repurchase of any Mortgage Loan or any liquidation of such Mortgage Loan through
foreclosure or otherwise) or the receipt by the Servicer of a notification that
payment in full will be escrowed in a manner customary for such purposes, the
Servicer shall deliver to the Indenture Trustee a Request for Release. Upon
receipt of such Request for Release, the Custodian, on behalf of the Indenture
Trustee, shall promptly release the related File, in trust to (i) the Servicer,
(ii) an escrow agent or (iii) any employee, agent or attorney of the Indenture
Trustee, in each case pending its release by the Servicer, such escrow agent or
such employee, agent or attorney of the Indenture Trustee, as the case may be.
Upon any such payment in full or the receipt of such notification that such
funds have been placed in escrow, the Servicer is authorized to give, as
attorney-in-fact for the Indenture Trustee and the mortgagee under the Mortgage
which secured the Mortgage Note, an instrument of satisfaction (or assignment of
Mortgage without recourse) regarding the Property relating to such Mortgage,
which instrument of satisfaction or assignment, as the case may be, shall be
delivered to the Person or Persons entitled thereto against receipt therefor of
payment in full, it being understood and agreed that no expense incurred in
connection with such instrument of satisfaction or assignment, as the case may
be, shall be chargeable to the Principal and Interest Account. In lieu of
executing any such satisfaction or assignment, as the case may be, the Servicer
may prepare and submit to the Indenture Trustee a satisfaction (or assignment
without recourse, if requested by the Person or Persons entitled thereto) in
form for execution by the Indenture Trustee with all requisite information
completed by the Servicer; in such event, the Indenture Trustee shall execute
and acknowledge such satisfaction or assignment, as the case may be, and deliver
the same with the related File, as aforesaid.

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

                                       43


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

                  (d) No costs associated with the procedures described in this
Section 4.14 shall be an expense of the Trust.

                  Section 4.15. Servicing Compensation. As compensation for its
activities hereunder, the Servicer shall be entitled to retain the amount of the
Servicing Fee with respect to each Mortgage Loan. Additional servicing
compensation in the form of prepayment charges, release fees, bad check charges,
assumption fees, late payment charges, prepayment penalties, any other
servicing-related fees, Net Liquidation Proceeds not required to be deposited in
the Principal and Interest Account pursuant to Section 4.8(c)(iv) and similar
items shall, to the extent collected from Mortgagors, be retained by the
Servicer.

                  Section 4.16. Annual Statement as to Compliance. (a) The
Servicer, at its own expense, will deliver to the Indenture Trustee, the Note
Insurer, Standard & Poor's and Moody's, on or before the last day of December of
each year, commencing in 199_, an Officer's Certificate stating, as to each
signer thereof, that (i) a review of the activities of the Servicer during such
preceding calendar year and of performance under this Agreement has been made
under such officers' supervision and (ii) to the best of such officers'
knowledge, based on such review, the Servicer has fulfilled all its obligations
under this Agreement for such year, or, if there has been a default in the
fulfillment of all such obligations, specifying each such default known to such
officers and the nature and status thereof including the steps being taken by
the Servicer to remedy such defaults.

                  (b) The Servicer shall deliver to the Issuer, the Indenture
Trustee, the Note Insurer, the Owners and the Rating Agencies, promptly after
having obtained knowledge thereof but in no event later than five Business Days
thereafter, written notice by means of an Officer's Certificate of any event
which with the giving of notice or lapse of time, or both, would become an Event
of Servicing Termination.

                  Section 4.17. Annual Independent Certified Public Accountants'
Reports. On or before the last day of March of each year, commencing in 199_,
the Servicer, at its own expense, shall cause to be delivered to the Indenture
Trustee, the Note Insurer, Standard & Poor's and Moody's a letter or letters of
a firm of independent, nationally- recognized certified public accountants
reasonably acceptable to the Note Insurer stating that such firm has, with
respect to the Servicer's overall servicing operations during the preceding
calendar year, examined such operations in accordance with the requirements of
the Uniform Single Audit Program for Mortgage Bankers, and in either case
stating such firm's conclusions relating thereto.

                                       44



                  Section 4.18. Access to Certain Documentation and Information
Regarding the Mortgage Loans. The Servicer shall provide to the Indenture
Trustee, the Note Insurer, the FDIC and the supervisory agents and examiners of
each of the foregoing access to the documentation regarding the Mortgage Loans
required by applicable state and federal regulations, such access being afforded
without charge but only upon reasonable request and during normal business hours
at the offices of the Servicer designated by it.

                  Upon any change in the format of the computer tape maintained
by the Servicer in respect of the Mortgage Loans, the Servicer shall deliver a
copy of such computer tape to the Indenture Trustee and in addition shall
provide a copy of such computer tape to the Indenture Trustee, and the Note
Insurer at such other times as the Indenture Trustee or the Note Insurer may
reasonably request.

                  Section 4.19. Assignment of Agreement. The Servicer may not
assign its obligations under this Agreement, in whole or in part, unless it
shall have first obtained the written consent of the Indenture Trustee and the
Note Insurer, which such consent shall not be unreasonably withheld; provided,
however, that any assignee must meet the eligibility requirements set forth in
Section 4.21(f) hereof for a successor servicer. Notice of any such assignment
shall be given by the Servicer to the Indenture Trustee, the Issuer, the Note
Insurer and the Rating Agencies.

                  Section 4.20. Events of Servicing Termination. (a) The
Indenture Trustee or the Note Insurer (or the Owners with the consent of the
Note Insurer) may remove the Servicer (including any successor entity serving as
the Servicer) upon the occurrence of any of the following events:

                           (i) The Servicer shall fail to deliver to the
         Indenture Trustee any proceeds or required payment, which failure
         continues unremedied for five Business Days following written notice to
         an Authorized Officer of the Servicer from the Indenture Trustee or
         from any Owner;

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

                           (iii) If without the application, approval or consent
         of the Servicer, a proceeding shall be instituted in any court of
         competent jurisdiction, under any law relating to bankruptcy,
         insolvency, reorganization or relief of debtors, seeking in respect of
         the Servicer an order for relief or an adjudication in bankruptcy,
         reorganization, dissolution, winding up, liquidation, a composition or
         arrangement with creditors, a readjustment of debts, the appointment of
         a Indenture Trustee, receiver, liquidator, custodian or similar entity
         with respect to the Servicer or of all or any substantial part of its
         assets, or other like relief in respect thereof under any bankruptcy or
         insolvency law, and, if such proceeding is being contested by the
         Servicer in good faith, the same shall (A) result in the entry of an
         order for relief or any such adjudication or appointment or (B)
         continue undismissed or pending and unstayed for any period of
         seventy-five (75) consecutive days;

                           (iv) The Servicer shall fail to perform any one or
         more of its obligations hereunder (other than the obligations set out
         in (i) above) and shall continue in default thereof for a period of
         sixty (60) days after the earlier of (x) notice by the Indenture
         Trustee or the Note Insurer


                                    45


         of said failure or (y) actual knowledge of an officer of the Servicer;
         provided, however, that if the Servicer can demonstrate to the
         reasonable satisfaction of the Note Insurer that it is diligently
         pursuing remedial action, then the cure period may be extended with the
         written approval of the Note Insurer; or

                           (v) The Servicer shall fail to cure any breach of any
         of its representations and warranties set forth in Section 2.2 which
         materially and adversely affects the interests of the Owners or Note
         Insurer for a period of sixty (60) days after the Servicer's discovery
         or receipt of notice thereof; provided, however, that if the Servicer
         can demonstrate to the reasonable satisfaction of the Note Insurer that
         it is diligently pursuing remedial action, then the cure period may be
         extended with the written approval of the Note Insurer.

                  (b) The Note Insurer may remove the Servicer upon the
occurrence of any of the following events:

                           (i) a Total Available Funds Shortfall; provided,
         however, that the Note Insurer shall have no right to remove the
         Servicer under this clause (i) if the Servicer can demonstrate to the
         reasonable satisfaction of the Note Insurer that such event was due to
         circumstances beyond the control of the Servicer;

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

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

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

                           (v) if on any Payment Date the Pool Rolling Three
         Month Delinquency Rate exceeds ___%;

                           (vi) if on any Payment Date occurring in _________ of
         any year, commencing in _________ 199_, the aggregate Pool Cumulative
         Realized Losses over the prior twelve month period exceed ___% of the
         average Pool Principal Balance as of the close of business on the last
         day of each of the twelve preceding Remittance Periods; or

                           (vii) (a) if on any of the first 60 Payment Dates
         from the Closing Date the aggregate Pool Cumulative Expected Losses for
         all prior Remittance Periods since the Closing Date exceed ___% of the
         Pool Principal Balance as of the Cut-Off Date and (b) if on any Payment
         Date thereafter the aggregate Pool Cumulative Expected Losses for all
         prior Remittance Periods from the Closing Date exceed ___% of the Pool
         Principal Balance as of the Cut-Off Date, provided, however, with
         respect to clauses (v), (vi) and (vii), if the Servicer can demonstrate
         to the reasonable satisfaction of the Note Insurer that any such event
         was due to circumstances beyond the control of the Servicer, such event
         shall not be considered an event of termination of the Servicer.

         Upon the Indenture Trustee's determination that a required Delinquency
Advance or payment of Compensating Interest has not been made by the Servicer,
the Indenture Trustee shall so notify in writing an Authorized Officer of the
Servicer and the Note Insurer as soon as is reasonably practical.

                                       46



                  (c) In the case of clauses (i), (ii), (iii), (iv) or (v) of
Subsection (b) the Owners of Notes evidencing not less than 33 1/3% of the
aggregate Note Principal Balance (with the consent of the Note Insurer) by
notice then given in writing to the Servicer (and a copy to the Indenture
Trustee) may terminate all of the rights and obligations of the Servicer under
this Agreement; provided, however, that the responsibilities and duties of the
initial Servicer with respect to the repurchase of Mortgage Loans pursuant to
Section 2.4 shall not terminate. The Indenture Trustee shall mail a copy of any
notice given by it hereunder to the Rating Agencies. On or after the receipt by
the Servicer of such written notice, all authority and power of the Servicer
under this Agreement, whether with respect to the Notes or the Mortgage Loans or
otherwise, shall without further action pass to and be vested in the Indenture
Trustee (for this purpose, the term includes an affiliate thereof) or such
successor Servicer as may be appointed hereunder, and, without limitation, the
Indenture Trustee is hereby authorized and empowered (which authority and power
are coupled with an interest and are irrevocable) to execute and deliver, on
behalf of the predecessor Servicer, as attorney-in-fact or otherwise, any and
all documents and other instruments and to do or accomplish all other acts or
things necessary or appropriate to effect the purposes of such notice or
termination, whether to complete the transfer and endorsement of the Mortgage
Loans and related documents or otherwise. The predecessor Servicer shall
cooperate with the successor Servicer or the Indenture Trustee in effecting the
termination of the responsibilities and rights of the predecessor Servicer under
this Agreement including the transfer to the successor Servicer or to the
Indenture Trustee for administration by it of all cash accounts that shall at
the time be held by the predecessor Servicer for deposit or shall thereafter be
received with respect to a Mortgage Loan. All reasonable costs and expenses
(including attorneys' fees) incurred in connection with transferring the Files
to the successor Servicer and amending this Agreement to reflect such succession
as Servicer pursuant to this Section 4.20 shall be paid by the predecessor
Servicer upon presentation of reasonable documentation of such costs and
expenses.

                  (d) If any event described in subsections (a) or (b) above
occurs and is continuing, during the 30 day period following receipt of notice,
the Indenture Trustee and the Note Insurer shall cooperate with each other to
determine if the occurrence of such event is more likely than not the result of
the acts or omissions of the Servicer or more likely than not the result of
events beyond the control of the Servicer. If the Indenture Trustee and the Note
Insurer conclude that the event is the result of the latter, the Servicer may
not be terminated, unless and until some other event set forth in subsection (a)
or (b) has occurred and is continuing. If the Indenture Trustee and the Note
Insurer conclude that the event is the result of the former, the Note Insurer
may terminate the Servicer in accordance with this Section, and the Indenture
Trustee shall act as successor Servicer.

                  If the Indenture Trustee and the Note Insurer cannot agree,
and the basis for such disagreement is not arbitrary or unreasonable, as to the
cause of the event, the decision of the Note Insurer shall control; provided,
however, that if the Note Insurer decides to terminate the Servicer, the
Indenture Trustee shall be relieved of its obligation to assume the servicing or
to appoint a successor, which shall be the exclusive obligation of the Note
Insurer.

                  The Note Insurer agrees to use its best efforts to inform the
Indenture Trustee of any materially adverse information regarding the Servicer's
servicing activities that comes to the attention of the Note Insurer from time
to time.

                  Section 4.21. Resignation of Servicer and Appointment of
Successor. (a) Upon the Servicer's receipt of notice of termination pursuant to
Section 4.20 or the Servicer's resignation in accordance with the terms of this
Section 4.21, the predecessor Servicer shall continue to perform its functions
as Servicer under this Agreement, in the case of termination, only until the
date specified in such termination notice or, if no such date is specified in a
notice of termination, until receipt of such notice and, in the case of
resignation, until the earlier of (x) the date 45 days from the delivery to the
Note Insurer and the Indenture

                                       47


Trustee of written notice of such resignation (or written confirmation of such
notice) in accordance with the terms of this Agreement and (y) the date upon
which the predecessor Servicer shall become unable to act as Servicer, as
specified in the notice of resignation and accompanying opinion of counsel. All
collections then being held by the predecessor Servicer prior to its removal and
any collections received by the Servicer after removal or resignation shall be
endorsed by it to the Indenture Trustee and remitted directly and immediately to
the Indenture Trustee or the successor Servicer. In the event of the Servicer's
resignation or termination hereunder, the Indenture Trustee shall appoint a
successor Servicer and the successor Servicer shall accept its appointment by a
written assumption in form acceptable to the Indenture Trustee and the Note
Insurer, with copies to the Note Insurer and the Rating Agencies. Pending such
appointment, the Indenture Trustee shall act as the Servicer hereunder.

                  (b) The Servicer shall not resign from the obligations and
duties hereby imposed on it, except (i) upon determination that its duties
hereunder are no longer permissible under applicable law or are in material
conflict by reason of applicable law with any other activities carried on by it,
the other activities of the Servicer so causing such a conflict being of a type
and nature carried on by the Servicer at the date of this Agreement or (ii) upon
written consent of the Note Insurer and the Indenture Trustee. Any such
determination permitting the resignation of the Servicer shall be evidenced by
an opinion of counsel to such effect which shall be delivered to the Indenture
Trustee and the Note Insurer.

                  (c) No removal or resignation of the Servicer shall become
effective until the Indenture Trustee or a successor Servicer shall have assumed
the Servicer's responsibilities and obligations in accordance with this Section.

                  (d) Upon removal or resignation of the Servicer, the Servicer
also shall promptly deliver or cause to be delivered to a successor Servicer or
the Indenture Trustee all the books and records (including, without limitation,
records kept in electronic form) that the Servicer has maintained for the
Mortgage Loans, including all tax bills, assessment notices, insurance premium
notices and all other documents as well as all original documents then in the
Servicer's possession.

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

                  (f) Upon removal or resignation of the Servicer, the Indenture
Trustee (x) shall solicit bids for a successor Servicer as described below and
(y) pending the appointment of a successor Servicer as a result of soliciting
such bids, shall serve as Servicer. The Indenture Trustee shall, if it is unable
to obtain a qualifying bid and is prevented by law from acting as Servicer, (I)
appoint, or petition a court of competent jurisdiction to appoint, any housing
and home finance institution, bank or mortgage servicing institution which has
been designated as an approved seller-servicer by Fannie Mae or FHLMC for second
mortgage loans and having equity of not less than $15,000,000 or such lower
level as may be acceptable to the Note Insurer as determined in accordance with
generally accepted accounting principles as the successor to the Servicer
hereunder in the assumption of all or any part of the responsibilities, duties
or liabilities of the Servicer hereunder and (II) give notice thereof to the
Note Insurer and Rating Agencies. The compensation of any successor Servicer
(including, without limitation, the Indenture Trustee) so appointed shall be the
Servicing Fee, together with the other servicing compensation in the form of
assumption fees, late payment charges or otherwise as provided in Sections 4.8
and 4.15; provided, however, that if the Indenture Trustee acts as successor
Servicer, then the former Servicer agrees to pay to the Indenture Trustee at
such time that the Indenture Trustee becomes such successor Servicer a set-up
fee of fifteen dollars ($15.00) for each Mortgage Loan then included in the
Trust Estate. The Indenture Trustee shall be obligated to serve as

                                       48


successor Servicer whether or not the fee described in the preceding sentence is
paid by the Seller, but shall in any event be entitled to receive, and to
enforce payment of, such fee from the former Servicer.

                  (g) In the event the Indenture Trustee solicits bids as
provided above, the Indenture Trustee shall solicit, by public announcement,
bids from housing and home finance institutions, banks and mortgage servicing
institutions meeting the qualifications set forth above. Such public
announcement shall specify that the successor Servicer shall be entitled to the
full amount of the aggregate Servicing Fees as servicing compensation, together
with the other servicing compensation in the form of assumption fees, late
payment charges or otherwise as provided in Sections 4.8 and 4.15. Within thirty
days after any such public announcement, the Indenture Trustee shall negotiate
and effect the sale, transfer and assignment of the servicing rights and
responsibilities hereunder to the qualified party submitting the highest
satisfactory bid as to the price they will pay to obtain such servicing. The
Indenture Trustee shall deduct from any sum received by the Indenture Trustee
from the successor to the Servicer in respect of such sale, transfer and
assignment all costs and expenses of any public announcement and of any sale,
transfer and assignment of the servicing rights and responsibilities hereunder.
After such deductions, the remainder of such sum shall be paid by the Indenture
Trustee to the Servicer at the time of such sale.

                  (h) The Indenture Trustee and such successor shall take such
action consistent with this Agreement as shall be necessary to effectuate any
such succession, including the notification to all Mortgagors of the transfer of
servicing if such notification is not done by the Servicer as required by
subsection (j) below. The Servicer agrees to cooperate with the Indenture
Trustee and any successor Servicer in effecting the termination of the
Servicer's servicing responsibilities and rights hereunder and shall promptly
provide the Indenture Trustee or such successor Servicer, as applicable, all
documents and records reasonably requested by it to enable it to assume the
Servicer's functions hereunder and shall promptly also transfer to the Indenture
Trustee or such successor Servicer, as applicable, all amounts which then have
been or should have been deposited in the Principal and Interest Account by the
Servicer or which are thereafter received with respect to the Mortgage Loans.
Neither the Indenture Trustee nor any other successor Servicer shall be held
liable by reason of any failure to make, or any delay in making, any
distribution hereunder or any portion thereof caused by (i) the failure of the
Servicer to deliver, or any delay in delivery, cash, documents or records to it
or (ii) restrictions imposed by any regulatory authority having jurisdiction
over the Servicer.

                  (i) The Indenture Trustee or any other successor Servicer,
upon assuming the duties of Servicer hereunder, shall immediately make all
Delinquency Advances and pay all Compensating Interest which the Servicer has
theretofore failed to remit with respect to the Mortgage Loans; provided,
however, that if the Indenture Trustee is acting as successor Servicer, the
Indenture Trustee shall only be required to make Delinquency Advances (including
the Delinquency Advances described in this clause (i)) if, in the Indenture
Trustee's reasonable good faith judgment, such Delinquency Advances will
ultimately be recoverable from the Mortgage Loans.

                  (j) The Servicer which is being removed or is resigning shall
give notice to the Mortgagors and to the Rating Agencies of the transfer of the
servicing to the successor Servicer.

                  (k) Upon appointment, the successor Servicer shall be the
successor in all respects to the predecessor Servicer and shall be subject to
all the responsibilities, duties and liabilities of the predecessor Servicer
including, but not limited to, the maintenance of the hazard insurance
policy(ies), the fidelity bond and an errors and omissions policy pursuant to
Section 4.23 and shall be entitled to the Monthly Servicing Fee and all of the
rights granted to the predecessor Servicer by the terms and provisions of this
Agreement. The appointment of a successor Servicer shall not affect any
liability of the predecessor Servicer which may have arisen under this Agreement
prior to its termination as Servicer (including, without

                                       49


limitation, any deductible under an insurance policy) nor shall any successor
Servicer be liable for any acts or omissions of the predecessor Servicer or for
any breach by such Servicer of any of its representations or warranties
contained herein or in any related document or agreement.

                  (l) The Indenture Trustee shall give notice to the Note
Insurer, Moody's and Standard & Poor's and the Owners of the occurrence of any
event specified in Section 4.20 of which the Indenture Trustee has actual
knowledge.

                  Section 4.22. Waiver of Past Events of Servicing Termination.
Subject to the rights of the Note Insurer pursuant to Section 4.20 to terminate
all of the rights and obligations of the Servicer under this Agreement, the
Owners of at least 51% of the Note Principal Balance may, on behalf of all
Owners of Notes, waive any default by the Servicer in the performance of its
obligations hereunder and its consequences, except a default in making any
required deposits to or payments from the Principal and Interest Account in
accordance with this Agreement. Upon any such waiver of a past default, such
default shall cease to exist, and any Event of Servicing Termination arising
therefrom shall be deemed to have been remedied for every purpose of this
Agreement. No such waiver shall extend to any subsequent or other default or
impair any right consequent thereon.

                  Section 4.23. Inspections by Note Insurer; Errors and
Omissions Insurance. (a) At any reasonable time and from time to time upon
reasonable notice, the Note Insurer, the Indenture Trustee, or any agents or
representatives thereof may inspect the Servicer's servicing operations and
discuss the servicing operations of the Servicer with any of its officers or
directors. The costs and expenses incurred by the Servicer or its agents or
representatives in connection with any such examinations or discussions shall be
paid by the Servicer.

                  (b) The Servicer agrees to maintain errors and omissions
coverage and a fidelity bond, each at least to the extent generally maintained
by prudent mortgage loan servicers having servicing portfolios of a similar
size.

                  Section 4.24. Merger, Conversion, Consolidation or Succession
to Business of Servicer. Any corporation into which the Servicer may be merged
or converted or with which it may be consolidated, or corporation resulting from
any merger, conversion or consolidation to which the Servicer shall be a party
or any corporation succeeding to all or substantially all of the business of the
Servicer shall be the successor of the Servicer hereunder, without the execution
or filing of any paper or any further act on the part of any of the parties
hereto provided that such corporation meets the qualifications set forth in
Section 4.21(f).

                  Section 4.25. Notices of Material Events. The Servicer shall
give prompt notice to the Note Insurer, the Indenture Trustee, the Issuer, the
Owner Trustee, Moody's and Standard & Poor's of the occurrence of any of the
following events:

                  (a) Any default or any fact or event which results, or which
with notice or the passage of time, or both, would result in the occurrence of a
default by the Seller, any Originator or the Servicer under any Operative
Document or would constitute a material breach of a representation, warranty or
covenant under any Operative Document;

                  (b) The submission of any claim or the initiation of any legal
process, litigation or administrative or judicial investigation against the
Seller or the Servicer in any federal, state or local court or before any
governmental body or agency or before any arbitration board or any such
proceedings threatened by any governmental agency, which, if adversely
determined, would have a material adverse effect upon any the Seller's or the
Servicer's ability to perform its obligations under any Operative Document;

                                       50


                  (c) The commencement of any proceedings by or against the
Seller or the Servicer under any applicable bankruptcy, reorganization,
liquidation, insolvency or other similar law now or hereafter in effect or of
any proceeding in which a receiver, liquidator, Indenture Trustee or other
similar official shall have been, or may be, appointed or requested for the
Seller or the Servicer; and

                  (d) The receipt of notice from any agency or governmental body
having authority over the conduct of any of the Seller's or the Servicer's
business that the Seller or the Servicer is to cease and desist, or to undertake
any practice, program, procedure or policy employed by the Seller or the
Servicer in the conduct of the business of any of them, and such cessation or
undertaking will materially and adversely affect the conduct of the Seller's or
the Servicer's business or its ability to perform under the Operative Documents
or materially and adversely affect the financial affairs of the Seller or the
Servicer.

                  Section 4.26. Monthly Servicing Report and Servicing
Certificate. (a) The Servicer shall, not later than the related Determination
Date, deliver to the Indenture Trustee and the Note Insurer a Monthly Servicing
Report relating to the Mortgage Loans stating the following:

                             (i) As to the related Due Period, the Interest
         Remittance Amount (in both cases specifying the (a) scheduled interest
         collected; (b) Delinquency Advances relating to interest; and (c)
         Compensating Interest paid) and the Principal Remittance Amount (in
         both cases specifying the (1) scheduled principal collected; (2)
         Delinquency Advance relating to Mortgage principal; (3) Prepayments;
         (4) Loan Balance of Loans repurchased; (5) Substitution Amounts; and
         (6) Net Liquidation Proceeds (related to principal));

                           (ii) With respect to the related Remittance Period,
         the Servicing Fee payable to the Servicer;

                           (iii) With respect to the related Remittance Period,
         the net scheduled principal and interest payments remitted by the
         Servicer to the Principal and Interest Account;

                            (iv) The scheduled principal and interest payments
         on the Mortgage Loans that were not made by the related Mortgagors as
         of the last day of the related Remittance Period;

                             (v) The number and aggregate Loan Balances
         (computed in accordance with the terms of the Mortgage Loans) and the
         percentage of the total number of Mortgage Loans and of the Loan
         Balance which they represent of Mortgage Loans Delinquent, if any, (i)
         30-59 days, (ii) 60-89 days and (iii) 90 days or more, respectively, as
         of the last day of the related Remittance Period;

                            (vi) The number and aggregate Loan Balances of
         Mortgage Loans, if any, in foreclosure and the book value (within the
         meaning of 12 Code of Federal Regulations Section 571.13 or any
         comparable provision) of any real estate acquired through foreclosure
         or deed in lieu of foreclosure, including REO Properties as of the last
         day of the related Remittance Period;

                           (vii) The Loan Balances (immediately prior to being
         classified as Liquidated Mortgage Loans) of Liquidated Mortgage Loans
         as of the last day of the related Remittance Period;

                           (viii) Liquidation Proceeds received during the
         related Remittance Period;

                                       51


                            (ix) The amount of any Liquidation Expenses being
         deducted from Liquidation Proceeds or otherwise being charged to the
         Principal and Interest Account with respect to such Determination Date;

                             (x) Liquidation Expenses incurred during the
         related Remittance Period which are not being deducted from Liquidation
         Proceeds or otherwise being charged to the Principal and Interest
         Account with respect to such Determination Date;

                             (xi) Net Liquidation Proceeds as of the last day of
         the related Remittance Period;

                             (xii) Insurance payments received from Insurance
         Policies during the related Remittance Period;

                             (xiii) The number of Mortgage Loans and the
         aggregate scheduled Loan Balances as of the last day of the Due Period
         relating to the Payment Date;

                             (xiv) The Total Available Funds for each Remittance
         Date;

                             (xv) The number and aggregate Loan Balances and
         Loan Purchase Prices of Mortgage Loans required to be repurchased by
         the Seller or purchased by the Servicer as of the Replacement Cut-Off
         Date occurring during the Remittance Period preceding such Date;

                             (xvi) The number and aggregate Loan Balances of
         Mortgage Loans (at the time they became Defaulted Mortgage Loans) which
         are being carried as REO Properties;

                             (xvii) The amount of any Delinquency Advances made
         by the Servicer during the related Remittance Period and any
         unreimbursed Delinquency Advances as of such Payment Date;

                             (xviii) The weighted average Coupon Rates of the
         Mortgage Loans;

                             (xix) The Monthly Exception Report;

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

                             (xxi) The number and aggregate Loan Balances of
         Mortgage Loans, if any, in bankruptcy proceedings as of the last day of
         related Remittance Period;

                             (xxii) The amount of unreimbursed Delinquency
         Advances made by the Servicer;

                             (xxiii) The amounts, if any, of the Realized Losses
         for the related Remittance Period and the cumulative amount of Realized
         Losses since the Closing Date.

                             (xxiv) The amount of unreimbursed Servicing
         Advances made by the Servicer;

                             (xxv) Unpaid Servicing Fees;

                             (xxvi) The amount of Compensating Interest to be
         paid by the Servicer during the related Remittance Period;

                             (xxvii) The weighted average net Coupon Rate of the
         Mortgage Loans;

                                       52


                        (xxviii) For the related Remittance Period and
         cumulatively since the Closing Date, the number and aggregate Loan
         Balance of Mortgage Loans bought back by the Servicer or the Seller
         pursuant to Section 2.4, 2.6 and 4.10 hereof (identified separately for
         each such section).

                        (xxix) Any other information reasonably requested by the
         Note Insurer or the Indenture Trustee; and

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

                  (b) On each Payment Date, the Indenture Trustee shall provide
to the Note Insurer, each of the Underwriters, the Seller, Standard & Poor's and
Moody's a written report in substantially the form set forth as Exhibit E hereto
(the "Servicing Certificate"), as such form may be revised by the Indenture
Trustee, the Servicer, Moody's and Standard & Poor's from time to time, but in
every case setting forth the information required under Section 3.8 hereof,
based solely on information contained in the Monthly Servicing Report.

                  Section 4.27. Indemnification by the Seller. The Seller agrees
to indemnify and hold the Indenture Trustee, the Note Insurer and each Owner
harmless against any and all claims, losses, penalties, fines, forfeitures,
legal fees and related costs, judgments, and any other costs, fees and expenses
that the Indenture Trustee, the Note Insurer and any Owner may sustain in any
way related to the failure of the Seller to perform its duties under this
Agreement. A party against whom a claim is brought shall immediately notify the
other parties and the Rating Agencies if a claim is made by a third party with
respect to this Agreement, and the Seller shall assume (with the consent of the
Note Insurer and the Indenture Trustee) the defense of any such claim and pay
all expenses in connection therewith, including reasonable counsel fees, and
promptly pay, discharge and satisfy any judgment or decree which may be entered
against the Note Insurer, the Servicer, the Seller, the Indenture Trustee and/or
Owner in respect of such claim.

                  Section 4.28. Indemnification by the Servicer. The Servicer
agrees to indemnify and hold the Indenture Trustee, the Note Insurer and each
Owner harmless against any and all claims, losses, penalties, fines,
forfeitures, legal fees and related costs, judgments, and any other costs, fees
and expenses that the Indenture Trustee, the Note Insurer and any Owner may
sustain in any way related to the failure of the Servicer to perform its duties
and service the Mortgage Loans in compliance with the terms of this Agreement. A
party against whom a claim is brought shall immediately notify the other parties
and the Rating Agencies if a claim is made by a third party with respect to this
Agreement, and the Servicer shall assume (with the consent of the Indenture
Trustee) the defense of any such claim and pay all expenses in connection
therewith, including reasonable counsel fees, and promptly pay, discharge and
satisfy any judgment or decree which may be entered against the Note Insurer,
the Servicer, the Indenture Trustee and/or Owner in respect of such claim.

                                    ARTICLE V

                                   TERMINATION

                  Section 5.1. Termination. This Agreement will terminate upon
notice to the Indenture Trustee of either: (a) the later of (i) the satisfaction
and discharge of the Indenture pursuant to Section 4.1 of the Indenture or (ii)
the disposition of all funds with respect to the last Mortgage Loan and the
remittance of all funds due hereunder and the payment of all amounts due and
payable to the Indenture Trustee, the Owner Trustee, the Issuer, the Custodian
and the Note Insurer; or (b) the mutual consent of the Servicer, the Seller, the
Note Insurer and all Owners in writing.

                                       53


                  Section 5.2. Termination Upon Option of Servicer. (a) On any
Remittance Date on or after the Redemption Date, the Servicer acting directly or
through one or more affiliates may effect early redemption or termination of the
Notes by providing notice thereof to the Indenture Trustee, Owner Trustee and
Note Insurer. Such holders may purchase the Trust Estate at a price equal to the
sum of (v) the greater of (i) 100% of the aggregate Loan Balances of the related
Mortgage Loans as of the Due Date which immediately follows the last day of the
related Remittance Period immediately preceding the day of purchase minus the
amount actually remitted by the Servicer representing collections of principal
on the Mortgage Loans during the related Remittance Period and Due Period and
(ii) the greater of (A) the fair market value of such Mortgage Loans
(disregarding accrued interest) and (B) the aggregate outstanding Note Principal
Balance, (w) one month's interest on the purchase price computed at the Note
Rate, (x) any Available Funds Cap Carry-Forward Amount at such time, (y) the
related Reimbursement Amount, if any, as of such Remittance Date and (z) the
aggregate amount of any Delinquency Advances and Servicing Advances remaining
unreimbursed, together with any accrued and unpaid Servicing Fees, as of such
Remittance Date (such amount, the "Termination Price"). In connection with such
purchase, the Servicer shall remit to the Indenture Trustee all amounts then on
deposit in the Principal and Interest Account for deposit to the Note Account,
which deposit shall be deemed to have occurred immediately preceding such
purchase.

                  (b) Promptly following any such purchase, the Indenture
Trustee will release the Files to the Servicer, or otherwise upon their order,
in a manner similar to that described in Section 4.14 hereof.

                  (c) If the Servicer does not exercise its option pursuant to
this Section 5.2 with respect to the Trust Estate, then the Note Insurer may do
so on the same terms.

                  Section 5.3. Disposition of Proceeds. The Indenture Trustee
shall, upon receipt thereof, deposit the proceeds of any liquidation of the
Trust Estate pursuant to this Article V to the Note Account; provided, however,
that any amounts representing Servicing Fees, unreimbursed Delinquency Advances
or unreimbursed Servicing Advances theretofore funded by the Servicer from the
Servicer's own funds shall be paid by the Indenture Trustee to the Servicer from
the proceeds of the Trust Estate.

                  Section 5.4. Netting of Amounts. If any Person paying the
Termination Price would receive a portion of the amount so paid, such Person may
net any such amount against the Termination Price otherwise payable.

                                   ARTICLE VI

                                  MISCELLANEOUS

                  Section 6.1 Acts of Owners. Except as otherwise specifically
provided herein, whenever Owner action, consent or approval is required under
this Agreement, such action, consent or approval shall be deemed to have been
taken or given on behalf of, and shall be binding upon, all Owners if the Owners
of the majority of the Percentage Interest of the Notes agree to take such
action or give such consent or approval.

                  Section 6.2 Recordation of Agreement. To the extent permitted
by applicable law, this Agreement, or a memorandum thereof if permitted under
applicable law, is subject to recordation in all appropriate public offices for
real property records in all of the counties or other comparable jurisdictions
in which any or all of the Properties are situated, and in any other appropriate
public recording office or elsewhere, such recordation to be effected by the
Servicer at the Owners' expense on direction of the Owners of the majority of
the Percentage Interest of the Notes or the Note Insurer, but only when
accompanied by

                                       54


an opinion of counsel to the effect that such recordation materially and
beneficially affects the interests of the Owners or is necessary for the
administration or servicing of the Mortgage Loans.

                  Section 6.3 Duration of Agreement. This Agreement shall
continue in existence and effect until terminated as herein provided.

                  Section 6.4 Successors and Assigns. All covenants and
agreements in this Agreement by any party hereto shall bind its successors and
assigns, whether so expressed or not.

                  Section 6.5 Severability. In case any provision in this
Agreement or in the Notes shall be invalid, illegal or unenforceable, the
validity, legality and enforceability of the remaining provisions shall not in
any way be affected or impaired thereby.

                  Section 6.6. Benefits of Agreement. Nothing in this Agreement
or in the Notes, expressed or implied, shall give to any Person, other than the
Owners, the Note Insurer and the parties hereto and their successors hereunder,
any benefit or any legal or equitable right, remedy or claim under this
Agreement.

                  Section 6.7. Legal Holidays. In any case where the date of any
Remittance Date, any Payment Date, any other date on which any distribution to
any Owner is proposed to be paid or any date on which a notice is required to be
sent to any Person pursuant to the terms of this Agreement shall not be a
Business Day, then (notwithstanding any other provision of the Notes or this
Agreement) payment or mailing need not be made on such date but may be made on
the next succeeding Business Day with the same force and effect as if made or
mailed on the nominal date of any such Remittance Date, such Payment Date or
such other date for the payment of any distribution to any Owner or the mailing
of such notice, as the case may be, and no interest shall accrue for the period
from and after any such nominal date, provided such payment is made in full on
such next succeeding Business Day.

                  Section 6.8. Governing Law. In view of the fact that Owners
are expected to reside in many states and outside the United States and the
desire to establish with certainty that this Agreement will be governed by and
construed and interpreted in accordance with the law of a state having a
well-developed body of commercial and financial law relevant to transactions of
the type contemplated herein, this Agreement and each Note shall be construed in
accordance with and governed by the laws of the State of New York applicable to
agreements made and to be performed therein.

                  Section 6.9. Counterparts. This instrument may be executed in
any number of counterparts, each of which so executed shall be deemed to be an
original, but all such counterparts shall together constitute but one and the
same instrument.

                  Section 6.10. Amendment. (a) The Indenture Trustee, the
Seller, the Issuer and the Servicer, may at any time and from time to time, with
the prior approval of the Note Insurer but without the giving of notice to or
the receipt of the consent of the Owners, amend this Agreement for the purposes
of (i) curing any ambiguity; (ii) correcting or supplementing any provisions of
this Agreement which are inconsistent with any other provisions of this
Agreement or adding provisions to this Agreement which are not inconsistent with
the provisions of this Agreement; (iii) adding any other provisions with respect
to matters or questions arising under this Agreement; or (iv) for any other
purpose, provided that in the case of clause (iv), (A) prior to the
effectiveness of such amendment, the Seller delivers an opinion of counsel
acceptable to the Indenture Trustee and the Note Insurer that such amendment
will not adversely affect in any material respect the interest of the Owners and
the Note Insurer and (B) delivers a letter from each Rating Agency stating that
such amendment will not result in a withdrawal or reduction of the rating of the

                                       55


Notes without regard to the Note Insurance Policy. Notwithstanding anything to
the contrary, no such amendment shall (a) change in any manner the amount of, or
delay the timing of, payments which are required to be distributed to any Owner
without the consent of the Owner of such Note, (b) change the percentages of
Percentage Interest which are required to consent to any such amendments,
without the consent of the Owners of all Notes affected then outstanding or (c)
which affects in any manner the terms or provisions of the Note Insurance
Policy.

                  (b) This Agreement may be amended from time to time by the
Servicer, the Seller, the Issuer and the Indenture Trustee with the consent of
the Note Insurer (which consent shall not be withheld if, in an opinion of
counsel addressed to the Indenture Trustee and the Note Insurer, failure to
amend would adversely affect the interests of the Owners) and the Owners of 66
2/3% of the Notes for the purpose of adding any provisions to or changing in any
manner or eliminating any of the provisions of this Agreement or of modifying in
any manner the rights of the Owners; provided, however, that no such amendment
shall be made that no such amendment shall reduce in any manner the amount of,
or delay the timing of, payments received on Mortgage Loans which are required
to be distributed on any Notes without the consent of the Owner of such Notes or
reduce the percentage for each Class the Owners of which are required to consent
to any such amendment without the consent of the Owners of 100% of the Notes.

                  (c) The Note Insurer, the Owners, Moody's and Standard &
Poor's shall be provided with copies of any amendments to this Agreement,
together with copies of any opinions or other documents or instruments executed
in connection therewith.

                  Section 6.11. Specification of Certain Tax Matters. Each Owner
shall provide the Indenture Trustee with a completed and executed From W-9 prior
to purchasing a Note. The Indenture Trustee shall comply with all requirements
of the Code, and applicable state and local law, with respect to the withholding
from any distributions made to any Owner of any applicable withholding taxes
imposed thereon and with respect to any applicable reporting requirements in
connection therewith.

                  Section 6.12. The Note Insurer. Any right conferred to the
Note Insurer shall be suspended during any period in which there exists a Note
Insurer Default. During any period of suspension the Note Insurer's rights
hereunder shall vest in the Owners of the Notes and shall be exercisable by the
Owners of at least a majority in Percentage Interest of the Notes then
Outstanding. At such time as the Notes are no longer outstanding hereunder and
the Note Insurer has been reimbursed for all Insured Payments to which it is
entitled hereunder, the Note Insurer's rights hereunder shall terminate.

                  Section 6.13. Third Party Rights. The Indenture Trustee, the
Seller, the Issuer, the Depositor, the Servicer, and the Owners agree that the
Note Insurer shall be deemed a third-party beneficiary of this Agreement as if
it were a party hereto.

                  Section 6.14. Usury. The amount of interest payable or paid on
any Note under the terms of this Agreement shall be limited to an amount which
shall not exceed the maximum nonusurious rate of interest allowed by the
applicable laws of the State of New York or any applicable law of the United
States permitting a higher maximum nonusurious rate that preempts such
applicable New York laws, which could lawfully be contracted for, charged or
received (the "Highest Lawful Rate"). In the event any payment of interest on
any Note exceeds the Highest Lawful Rate, the Trust stipulates that such excess
amount will be deemed to have been paid to the Owner of such Note as a result of
an error on the part of the Indenture Trustee acting on behalf of the Trust and
the Owner receiving such excess payment shall promptly, upon discovery of such
error or upon notice thereof from the Indenture Trustee on behalf of the Trust,
refund the amount of such excess or, at the option of such Owner, apply the
excess to the payment of principal of such Note, if any, remaining unpaid. In
addition, all sums paid or agreed to be paid to the Indenture Trustee for

                                       56


the benefit of Owners of Notes for the use, forbearance or detention of money
shall, to the extent permitted by applicable law, be amortized, prorated,
allocated and spread throughout the full term of such Notes.

                  Section 6.15. No Petition. The Indenture Trustee, by entering
into this Agreement, and each Owner, by accepting a Note, hereby covenant and
agree that they will not at any time institute against the Seller, the Servicer
or the Issuer, or join in any institution against the Seller, the Servicer or
the Issuer of, any bankruptcy, reorganization, arrangement, insolvency or
liquidation proceedings, or other proceedings under any United States federal or
state bankruptcy or similar law in connection with any obligations relating to
the Notes, this Agreement or any of the Operative Documents.

                  Section 6.16. Notices. All notices hereunder shall be given as
follows, until any superseding instructions are given to all other Persons
listed below:

         The Indenture Trustee:
                                    ---------------------------------------

                                    ---------------------------------------

                                    ---------------------------------------
                                    Attention:
                                              -----------------------------
                                    Tel:
                                        -----------------------------------
                                    Fax:
                                        -----------------------------------

         The Seller:                First Alliance Mortgage Company
                                    17305 Von Karman Avenue
                                    Irvine, California  92614-6203
                                    Attention:  Director, Secondary Marketing
                                    Tel:  (714) 224-8357
                                    Fax:  (714) 224-8366

         The Servicer:              First Alliance Mortgage Company
                                    17305 Von Karman Avenue
                                    Irvine, California  92614-6203
                                    Attention: Manager, Investor Reporting
                                    Tel:  (714) 224-8357
                                    Fax:  (714) 224-8366

         The Note Insurer:
                                    ---------------------------------------

                                    ---------------------------------------

                                    ---------------------------------------
                                    Attention:
                                              -----------------------------
                                    Tel:
                                        -----------------------------------
                                    Fax:
                                        -----------------------------------

         Moody's:                   Moody's Investors Service
                                    99 Church Street
                                    New York, New York  10007
                                    Attention: The Home Equity Monitoring 
                                      Department

                                       57


         Standard & Poor's:         Standard & Poor's, A Division of 
                                      The McGraw-Hill Companies
                                    25 Broadway
                                    New York, New York  10004
                                    Attention: Residential Mortgage
                                       Surveillance Dept.

         Underwriters:

                                    ------------------------------------

                                    ------------------------------------
                 
                                    ------------------------------------
                                    Attention:
                                              --------------------------
                                    Tel:
                                         -------------------------------
                                    Fax:
                                        --------------------------------

                                       58


                  IN WITNESS WHEREOF, the Seller, the Servicer and the Indenture
Trustee have caused this Agreement to be duly executed by their respective
officers thereunto duly authorized, all as of the day and year first above
written.

                               FIRST ALLIANCE MORTGAGE LOAN OWNER TRUST 199_-_



                               By:
                                  ------------------------------------------
                                  as Owner Trustee


                               By:
                                   ------------------------------------------
                               Name
                                     ----------------------------------------
                               Title:
                                      ---------------------------------------



                               FIRST ALLIANCE MORTGAGE COMPANY,
                                as Seller



                               By:
                                   ------------------------------------------
                               Name:
                                     ----------------------------------------
                               Title:
                                      ---------------------------------------


                               FIRST ALLIANCE MORTGAGE COMPANY,
                                as Servicer



                               By:
                                   ------------------------------------------
                               Name:
                                     ----------------------------------------
                               Title:
                                      ---------------------------------------


                               ----------------------------------------------
                               as Indenture Trustee



                               By:
                                   ------------------------------------------
                               Name:
                                     ----------------------------------------
                               Title:
                                      ---------------------------------------

                                       59


STATE OF _________________                  )
                                            :  ss.:
COUNTY OF _______________                   )


              On the day of ________, 199_, before me personally came
______________, to me known, who, being by me duly sworn did depose and say that
he/she resides at __________________ ___________________; that he/she is a
______________________________ of ________________________, [a Delaware banking
corporation] described in and that executed the above instrument as Owner
Trustee; and that he/she signed his/her name thereto by order of the Board of
Directors of said Delaware banking corporation.

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


                                                               [NOTARIAL SEAL]


 ------------------------------------------
         Notary Public





STATE OF _________________                  )
                                            :  ss.:
COUNTY OF _______________                   )




         On the ____ day of _________, 199_, before me, personally came
____________, to me known, who being by me duly sworn did depose and say that
his office is located at _____________________________; that he is a
_____________ of ________________________, the ________________ corporation
described herein and that he executed the above instrument as Indenture Trustee;
and that he signed his name thereto under the authority granted by the Board of
Directors of said ________________ corporation.


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


                                                               [NOTARIAL SEAL]

 ------------------------------------------
         Notary Public





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


         On the ____ day of _________, 199_, before me, a Notary Public,
personally appeared __________, personally known to me (or proved to me on the
basis of satisfactory evidence) to be the person whose name is subscribed to the
within instrument and acknowledged to me that he executed the same in his
authorized capacity, and that by his signature on the instrument the person, or
the entity upon behalf of which the person acted, executed the instrument.


         WITNESS my hand and official seal.


                                                               [NOTARIAL SEAL]


 ------------------------------------------
         Notary Public






                                    EXHIBIT B



                          CERTIFICATE RE: PREPAID LOANS


                  I, ______________, ______________ of First Alliance Mortgage
Company, a California corporation, (the "Seller"), hereby certify that between
the "Cut-Off Date" (as defined in the Sale and Servicing Agreement dated as of
________________ __, 199_ among the Seller the Seller in its capacity as
servicer (the "Servicer") and ________________________, a ________________
corporation, in its capacity as indenture trustee (the "Indenture Trustee")) and
the "Closing Date" the following schedule of "Mortgage Loans" have been prepaid
in full.


Dated:
       -----------------

                                           By:
                                               ---------------------------
                                           Name:
                                                --------------------------
                                           Title:
                                                 -------------------------

                                       B-1


                                    EXHIBIT C



                              INITIAL CERTIFICATION


                  WHEREAS, the undersigned is an Authorized Officer of the
________________, a ________________ corporation, acting in its capacity as
custodian (the "Custodian") on behalf of ________________________, a
________________ corporation, the indenture trustee (the "Indenture Trustee") of
a certain pool of mortgage loans (the "Pool") heretofore conveyed in trust to
the Custodian, on behalf of Indenture Trustee, pursuant to that certain Sale and
Servicing Agreement dated as of _________ _, 199_ (the "Sale and Servicing
Agreement") by and among First Alliance Mortgage Company, a California
corporation (the "Seller"), the Seller, in its capacity as servicer (the
"Servicer") and the Indenture Trustee;

                  WHEREAS, the Custodian, on behalf of the Indenture Trustee, is
required, pursuant to Section 2.6 of the Sale and Servicing Agreement, to review
the Files relating to the Pool on or before the Closing Date; and

                  WHEREAS, Section 2.6 of the Sale and Servicing Agreement
requires the Custodian, on behalf of the Indenture Trustee, to deliver this
Initial Certification upon the satisfaction of certain conditions set forth
therein.

                  NOW, THEREFORE, the Custodian, on behalf of the Indenture
Trustee, hereby certifies with respect to each Mortgage Loan listed in the
Schedule of Mortgage Loans (other than any Mortgage Loan paid in full), which is
attached hereto, that all documents required to be delivered to it pursuant to
the Sale and Servicing Agreement are in its possession, such documents have been
reviewed by it and appear regular on their face and relate to such Mortgage Loan
and based on its examination and only as to the foregoing documents, the
information set forth on the Schedule of Mortgage Loans as to loan number and
address accurately reflects information set forth in the File, except as
attached thereto.


                                                -------------------------------,
                                                as Custodian



                                                By:
                                                   ----------------------------



Dated:
      -----------------------

[Attached Exception List]


                                                        C-1


                                    EXHIBIT D



                               FINAL CERTIFICATION


                  WHEREAS, the undersigned is an Authorized Officer of the
________________________ a _______________banking corporation, acting in its
capacity as custodian (the "Custodian") on behalf of ________________________, a
_______________ _______________ corporation, the indenture trustee (the
"Indenture Trustee") of a certain pool of mortgage loans (the "Pool") heretofore
conveyed in trust to the Custodian, on behalf of the Indenture Trustee, pursuant
to that certain Sale and Servicing Agreement dated as of ________________ __,
199_ (the "Sale and Servicing Agreement") by and among First Alliance Mortgage
Company, a California corporation (the "Seller"), the Seller, in its capacity as
servicer (the "Servicer") and the Indenture Trustee;

                  WHEREAS, the Custodian, on behalf of the Indenture Trustee, is
required, pursuant to Section 2.6 of the Sale and Servicing Agreement, to review
the Files relating to the Pool within a specified period following the Closing
Date and to notify the Seller promptly of any defects with respect to the Pool,
and the Seller is required to remedy such defects or take certain other action,
all as set forth in Section 2.6 of the Sale and Servicing Agreement; and

                  WHEREAS, Section 2.6 of the Sale and Servicing Agreement
requires the Custodian, on behalf of the Indenture Trustee, to deliver this
Final Certification upon the satisfaction of certain conditions set forth
therein.

                  NOW, THEREFORE, the Custodian, on behalf of the Indenture
Trustee, hereby certifies that it has determined that all required documents (or
certified copies of documents listed in Section 2.5 of the Sale and Servicing
Agreement) have been executed or received, and that such documents relate to the
Mortgage Loans identified in the Schedule of Mortgage Loans pursuant to Section
2.5(a) of the Sale and Servicing Agreement or, in the event that such documents
have not been executed and received or do not so relate to such Mortgage Loans,
any remedial action by the Seller pursuant to Section 2.6 of the Sale and
Servicing Agreement has been completed. The Custodian makes no certification
hereby, however, with respect to any intervening assignments or assumption and
modification agreements.



                                                By:
                                                   ----------------------------
                                                Title:
                                                      -------------------------

Dated:

                                                        D-1


                                    EXHIBIT E



                                     FORM OF
                                 MONTHLY REPORT


                         FIRST ALLIANCE MORTGAGE COMPANY
                         MORTGAGE LOAN ASSET BACKED NOTE
                                  SERIES 199_-_


                                       E-1





                                    EXHIBIT F


                           FORM OF REQUEST FOR RELEASE


To:
   ---------------------

   ---------------------

   ---------------------

         Attn:  First Alliance Mortgage Loan Trust, Series 199_-_

                                       Date: _______________


                  In connection with the administration of the mortgage loans
held by you as Custodian under a certain Sale and Servicing Agreement dated as
of ________________ __, 199_ and by and among First Alliance Mortgage Company,
the Seller in its capacity as servicer (the "Servicer"), and _______________, in
its capacity as Indenture Trustee (the "Agreement"), the Servicer hereby
requests a release of the File held by you as Custodian, on behalf of the
Indenture Trustee, with respect to the following described Mortgage Loan for the
reason indicated below:

Mortgagor's Name:

Loan No.:
         --------------------------
Reason for requesting file:

_______ 1.     Mortgage Loan paid in full.

                       (The Servicer hereby certifies that all amounts received
                       in connection with the loan have been or will be credited
                       to the Note Account (whichever is applicable) pursuant to
                       the Agreement.)

_______ 2.     Mortgage Loan repurchased pursuant to Section 2.3, 2.4, 2.6(b)
               or 2.10(b) of the Agreement.

                       (The Servicer hereby certifies that the Loan Purchase
                       Price has been or will be paid to the Note Account
                       pursuant to the Agreement.)

_______ 3.     Mortgage Loan substituted.

                       (The Servicer hereby certifies that a Qualified
                       Replacement Mortgage has been or will be assigned and
                       delivered to you along with the related File pursuant to
                       the Agreement.)

_______ 4.     The Mortgage Loan is being foreclosed.


_______ 5.     Other.  (Describe).


                                       F-1



          The undersigned acknowledges that the above File will be held by the
undersigned in accordance with the provisions of the Agreement and will be
returned to you, except if the Mortgage Loan has been paid in full, or
repurchased or substituted for by a Qualified Replacement Mortgage (in which
case the File will be retained by us permanently) and except if the Mortgage
Loan is being foreclosed (in which case the File will be returned when no longer
required by us for such purpose).

          Capitalized terms used herein shall have the meanings ascribed to them
in the Agreement.

                                               FIRST ALLIANCE MORTGAGE COMPANY



                                               By:
                                                  -----------------------------
                                               Name:
                                                    ---------------------------
                                               Title:
                                                     --------------------------

                                       F-2