<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
--------------------------
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (date of earliest event report) July 15, 1996
-------------
The Money Store Inc. (as Representative under a
Pooling and Servicing Agreement dated as of
May 31, 1996 providing for the issuance of
TMS Asset Backed Certificates, Series 1996-B) and
each of the Originators listed on Schedule A
attached hereto.
The Money Store, Inc.
---------------------------------------
(Exact name of regristrant as specified in its charter)
New Jersey 33-98734 22-2293022
---------- -------- ----------
State or other (Commission (IRS Employer
jurisdiction of File Number) ID Number)
incorporation)
2840 Morris Avenue, Union, New Jersey 07083
-------------------------------------------------------
(Address of principal executive officer)
Registrant's Telephone Number,
including area code: (908) 686-2000
--------------
n/a
-------------------------------------------------------
(Former name or former address, if changed since last report)
<PAGE>
Item 7 Financial Statements and Exhibits
---------------------------------
Attached herein as Annex A is a copy of the Monthly Statement
sent to Class A Certificate holders with respect to the Remittance of
July 15, 1996
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
THE MONEY STORE INC. AND THE
ORIGINATORS LISTED ON SCHEDULE A
By: /s/ Harry Puglisi
-----------------------------
Harry Puglisi
Treasurer
Dated: July 15, 1996
<PAGE>
SCHEDULE A
LIST OF ORIGINATORS
The Money Store/Minnesota Inc.
The Money Store/D.C. Inc.
The Money Store/Kentucky Inc.
The Money Store/Home Equity Corp.
TMS Mortgage Inc.
<PAGE>
ANNEX A
SERVICER'S CERTIFICATE
IN ACCORDANCE WITH SECTION 6.10 OF THE POOLING AND SERVICING
AGREEMENT DATED AS OF MAY 31, 1996, THE MONEY STORE INC.
REPORTS THE FOLLOWING INFORMATION PERTAINING TO SERIES 1996-B
FOR THE JULY 10, 1996 DETERMINATION DATE.
<TABLE>
<CAPTION>
POOL I POOL II POOL III POOL IV
<S> <C> <C> <C> <C>
1. AGGREGATE AMOUNT RECEIVED (5.03 b) $14,236,170.91 $1,933,840.97 $2,239,202.20 $141,318.80
ADJ : RECALCULATION 0.00 0.00 0.00 0.00
-------------------------------------------------------
14,236,170.91 1,933,840.97 2,239,202.20 141,318.80
LESS: SERVICE FEE (7.03 & 5.04) 126,427.32 23,681.93 16,603.21 3,041.66
CONTINGENCY FEE (7.03 & 5.04) 126,427.32 23,681.93 16,603.21 3,041.66
OTHER SERVICER FEES (Late Charges / Escrow) (7.03 & 5.04) 34,714.34 12,899.10 4,894.18 70.00
UNREIMBURSED MONTHLY ADVANCES (5.04 b) 0.00 0.00 0.00 0.00
-------------------------------------------------------
287,568.98 60,262.96 38,100.60 6,153.32
PLUS: MONTHLY ADVANCE (6.11) - INCLUDING
COMPENSATING INTEREST (6.12) 624,972.47 262,203.39 0.00 0.00
PRE-FUNDING ACCOUNT TRANSFER (6.02) 128,598.35 25,735.05 2,664.43 542.58
CAPITALIZED INTEREST ACCOUNT TRANSFER (6.02) 1,279,300.34 198,244.03 122,628.17 30,292.78
-------------------------------------------------------
2,032,871.17 486,182.47 125,292.60 30,835.36
LESS: EXCESS SPREAD (I-19) 1,798,106.33 501,288.76 315,373.99 4,608.59
SUBORDINATION REDUCTION AMOUNT (I-56) 0.00 0.00 0.00 0.00
-------------------------------------------------------
1,798,106.33 501,288.76 315,373.99 4,608.59
-------------------------------------------------------
AVAILABLE REMITTANCE AMOUNT 14,183,366.77 1,858,471.73 2,011,020.21 161,392.26
=======================================================
2. (A) ORIGINAL CLASS A-1 PRINCIPAL BALANCE
168,932,000.00
(B) ORIGINAL CLASS A-2 PRINCIPAL BALANCE
84,260,000.00
(C) ORIGINAL CLASS A-3 PRINCIPAL BALANCE
84,673,000.00
(D) ORIGINAL CLASS A-4 PRINCIPAL BALANCE
95,170,000.00
(E) ORIGINAL CLASS A-5 PRINCIPAL BALANCE
157,038,000.00
(F) ORIGINAL CLASS A-6 PRINCIPAL BALANCE
65,967,000.00
(G) ORIGINAL CLASS A-7 PRINCIPAL BALANCE
98,867,000.00
(H) ORIGINAL CLASS A-8 PRINCIPAL BALANCE
107,254,000.00
(I) ORIGINAL CLASS A-9 PRINCIPAL BALANCE
67,839,000.00
(J) ORIGINAL CLASS A-10 PRINCIPAL BALANCE
125,000,000.00
(F) ORIGINAL CLASS A-11 PRINCIPAL BALANCE
75,000,000.00
</TABLE>
<PAGE>
(G) ORIGINAL CLASS A-12 PRINCIPAL BALANCE
18,958,000.00
(H) ORIGINAL CLASS A-13 PRINCIPAL BALANCE
46,341,000.00
(I) ORIGINAL CLASS A-14 PRINCIPAL BALANCE
14,337,000.00
(J) ORIGINAL CLASS A-15 PRINCIPAL BALANCE
20,364,000.00
(K) ORIGINAL CLASS A-16 PRINCIPAL BALANCE
20,000,000.00
3. PRINCIPAL DISTRIBUTION AMOUNTS :
CLASS A-1 5,183,460.98
CLASS A-2 5,183,430.29
CLASS A-3 0.00
CLASS A-4 0.00
CLASS A-5 0.00
CLASS A-6 0.00
CLASS A-7 0.00
CLASS A-8 0.00
CLASS A-9 0.00
TOTAL POOL I PRINCIPAL DISTRIBUTION AMOUNT 10,366,891.27
CLASS A-10 954,921.92
CLASS A-11 550,000.00
TOTAL POOL II PRINCIPAL DISTRIBUTION AMOUN 1,504,921.92
CLASS A-12 1,720,903.09
CLASS A-13 0.00
CLASS A-14 0.00
CLASS A-15 0.00
TOTAL POOL III PRINCIPAL DISTRIBUTION AMOUN 1,720,903.09
CLASS A-16 31,667.51
TOTAL POOL IV PRINCIPAL DISTRIBUTION AMOUN 31,667.51
4.TOTAL AMOUNT OF POOL I, II , III & IV
INSURED PAYMENTS 0.00
5. (A) SUBORDINATED AMOUNT
POOL I 7,173,396.73
POOL II 0.00
POOL III 6,003,480.21
POOL IV 1,200,000.00
(B) SPECIFIED SUBORDINATED AMOUNT
POOL I 30,690,000.00
POOL II 5,600,000.00
POOL III 9,500,000.00
POOL IV 5,000,000.00
6. PRINCIPAL PREPAYMENT RECEIVED DURING
THE DU # ACCOUNTS DOLLARS
465 6,993,180.91
29 921,236.13
283 950,816.01
0 0.00
<PAGE>
7. AMOUNT OF CURTAILMENTS RECEIVED DURING
THE DUE PERIOD
POOL I 592,775.17
POOL II 81,094.74
POOL III 235,786.42
POOL IV 0.00
8. AMOUNT OF EXCESS AND MONTHLY PAYMENTS
IN RESPECT OF PRINCIPAL RECEIVED DURING
THE DUE PERIOD
POOL I 1,235,683.50
POOL II 71,619.30
POOL III 212,206.71
POOL IV 5,204.62
9. AMOUNT OF INTEREST RECEIVED
POOL I 5,379,816.99
POOL II 846,991.70
POOL III 827,798.19
POOL IV 136,044.18
10. (A) AMOUNT OF MONTHLY ADVANCES INCLUDING COMPENSATING
INTEREST TO BE MADE ON THE DETERMINATION DATE
TO BE DEPOSITED IN THE CERTIFICATE
ACCOUNT PURSUANT TO SECTION 6.01 (a) (ii)
POOL I 624,972.47
POOL II 262,203.39
POOL III 0.00
POOL IV 0.00
(B) AMOUNT OF COMPENSATING INTEREST
POOL I 2,274.33
POOL II 1,687.24
POOL III 37.81
POOL IV 0.00
11. DELINQUENT AND FORECLOSURE INFORMATION (EXHIBIT O)
12. THE AMOUNT OF REALIZED LOSSES DURING
DUE PERIOD
POOL I 0.00
POOL II 0.00
POOL III 0.00
POOL IV 0.00
13. CLASS A-1 REMITTANCE AMOUNT:
(A) C 946,019.20
(B) P 5,183,460.98
(C) C 0.00
(D) M 0.00
TOTAL CLASS A-1 REMITTANCE AMOUNT 6,129,480.18
CLASS A-2 REMITTANCE AMOUNT:
(A) C 464,132.17
(B) P 5,183,430.29
(C) C 0.00
(D) M 0.00
TOTAL CLASS A-2 REMITTANCE AMOUNT 5,647,562.46
CLASS A-3 REMITTANCE AMOUNT:
(A) C 481,224.88
(B) P 0.00
(C) C 0.00
(D) M 0.00
TOTAL CLASS A-3 REMITTANCE AMOUNT 481,224.88
<PAGE>
CLASS A-4 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 552,779.08
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-4 REMITTANCE AMOUNT 552,779.08
CLASS A-5 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 939,610.70
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-5 REMITTANCE AMOUNT 939,610.70
CLASS A-6 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 405,697.05
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-6 REMITTANCE AMOUNT 405,697.05
CLASS A-7 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 622,038.21
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-7 REMITTANCE AMOUNT 622,038.21
CLASS A-8 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 706,982.62
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-8 REMITTANCE AMOUNT 706,982.62
CLASS A-9 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 460,174.55
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-9 REMITTANCE AMOUNT
460,174.55
POOL I REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 5,578,658.46
(B) PRINCIPAL DISTRIBUTION AMOUNT 10,366,891.27
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL I REMITTANCE AMOUNT 15,945,549.73
CLASS A-10 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 602,083.33
(B) PRINCIPAL DISTRIBUTION AMOUNT 954,921.92
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-10 REMITTANCE AMOUNT 1,557,005.25
<PAGE>
CLASS A-11 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 204,750.00
(B) PRINCIPAL DISTRIBUTION AMOUNT 550,000.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-11 REMITTANCE AMOUNT 754,750.00
POOL II REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 806,833.33
(B) PRINCIPAL DISTRIBUTION AMOUNT 1,504,921.92
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL II REMITTANCE AMOUNT 2,311,755.25
CLASS A-12 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 103,321.10
(B) PRINCIPAL DISTRIBUTION AMOUNT 1,720,903.09
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-12 REMITTANCE AMOUNT 1,824,224.19
CLASS A-13 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 266,460.75
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-13 REMITTANCE AMOUNT 266,460.75
CLASS A-14 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 87,814.12
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-14 REMITTANCE AMOUNT 87,814.12
CLASS A-15 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 134,063.00
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-15 REMITTANCE AMOUNT 134,063.00
POOL III REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 591,658.98
(B) PRINCIPAL DISTRIBUTION AMOUNT 1,720,903.09
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL III REMITTANCE AMOUNT 2,312,562.07
CLASS A-16 (POOL IV) REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 133,500.00
(B) PRINCIPAL DISTRIBUTION AMOUNT 31,667.51
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL IV REMITTANCE AMOUNT 165,167.51
<PAGE>
14.(A) REIMBURSABLE AMOUNTS 0.00
(B) CLASS R REMITTANCE AMOUNT PAYABLE PURSUANT
TO SECTION 6.08(d) (iii) AND ( iv)
POOL I (0.00)
POOL II (0.00)
POOL III 0.00
POOL IV 0.00
15.(A) CLASS A-1 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 163,748,539.02
(B) CLASS A-2 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 79,076,569.71
(C) CLASS A-3 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 84,673,000.00
(D) CLASS A-4 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 95,170,000.00
(E) CLASS A-5 PRINCIPAL BALANCE AFTER
DISTRIBUTIONS TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 157,038,000.00
(F) CLASS A-6 PRINCIPAL BALANCE AFTER
DISTRIBUTIONS TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 65,967,000.00
(G) CLASS A-7 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 98,867,000.00
(H) CLASS A-8 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 107,254,000.00
(I) CLASS A-9 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 67,839,000.00
(J) CLASS A-10 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 124,045,078.08
(K) CLASS A-11 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 74,450,000.00
(L) CLASS A-12 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 17,237,096.91
<PAGE>
(M) CLASS A-13 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 46,341,000.00
(N) CLASS A-14 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 14,337,000.00
(O) CLASS A-15 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 20,364,000.00
(P) CLASS A-16 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 19,968,332.49
(Q) TOTAL POOL I PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 919,633,108.73
(R) TOTAL POOL II PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 198,495,078.08
(S) TOTAL POOL III PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 98,279,096.91
(T) TOTAL POOL IV PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 19,968,332.49
16. (A) MONTHLY EXCESS SPREAD PERCENTAGE (FOR POOL I, II, III AND 100.00%
(B) EXCESS SPREAD (POOL I) 1,798,106.33
EXCESS SPREAD (POOL II) 501,288.76
EXCESS SPREAD (POOL III) 315,373.99
EXCESS SPREAD (POOL IV) 4,608.59
TOTAL EXCESS SPREAD (POOL I, II, III and IV) 2,619,377.66
(C) REMAINDER EXCESS SPREAD AMOUNT POOL I 0.00
REMAINDER EXCESS SPREAD AMOUNT POOL II 0.00
REMAINDER EXCESS SPREAD AMOUNT POOL III 0.00
REMAINDER EXCESS SPREAD AMOUNT POOL IV 0.00
TOTAL REMAINDER EXCESS SPREAD AMOUNT POOL I, II, III and IV 0.00
17. CUMULATIVE REALIZED LOSSES
POOL I 0.00
POOL II 0.00
POOL III 0.00
POOL IV 0.00
18. (A) THE WEIGHTED AVERAGE MATURITY
POOL I 265.981
POOL II 356.305
POOL III 196.369
POOL IV 332.604
(B) THE WEIGHTED AVERAGE MORTGAGE
INTEREST RATE
POOL I 10.702%
POOL II 9.116%
POOL III 12.536%
POOL IV 11.273%
<PAGE>
19. (A) SERVICING FEE FOR THE RELATED DUE PERIOD
POOL I 126,427.32
POOL II 23,681.93
POOL III 16,603.21
POOL IV 3,041.66
(B) CONTINGENCY FEE FOR THE RELATED DUE PERIOD
POOL I 126,427.32
POOL II 23,681.93
POOL III 16,603.21
POOL IV 3,041.66
(C) AMOUNT TO BE DEPOSITED TO THE EXPENSE ACCOUNT - TRUSTEE
POOL I 35,923.38
POOL II 8,333.33
POOL III 4,166.67
POOL IV 833.33
(D) AMOUNT TO BE DEPOSITED TO THE INSURANCE ACCOUNT - MBIA
POOL I 0.00
POOL II 0.00
POOL III 0.00
POOL IV 0.00
(E) FHA PREMIUM ACCOUNT 9,665.47
(F) CLASS A-11 AUCTION AGENT FEE 16718.75
20. AMOUNT OF PAYMENTS AND REIMBURSEMENTS TO THE
SERVICERS PURS POOL I POOL II
(A) SECTION 5. 0.00 0.00
(B) SECTION 5. 0.00 0.00
(C) SECTION 5. 0.00 0.00
(D) SECTION 5. 0.00 0.00
(E) SECTION 5. 252,854.64 47,363.86
POOL III POOL IV
(A) SECTION 5. 0.00 0.00
(B) SECTION 5. 0.00 0.00
(C) SECTION 5. 0.00 0.00
(D) SECTION 5. 0.00 0.00
(E) SECTION 5. 33,206.42 6,083.32
<TABLE>
<CAPTION>
21. CLASS CUSIP #
<S> <C> <C> <C>
CURRENT CLASS A 163,748,539.02 0.96931629 935B AA7
ORIGINAL CLASS A 168,932,000.00
CLASS A-2 POOL FACTOR (I-5):
CURRENT CLASS A 79,076,569.71 0.93848291 935B AB5
ORIGINAL CLASS A 84,260,000.00
CLASS A-3 POOL FACTOR (I-5):
CURRENT CLASS A 84,673,000.00 1.00000000 935B AC3
ORIGINAL CLASS A 84,673,000.00
CLASS A-4 POOL FACTOR (I-5):
CURRENT CLASS A 95,170,000.00 1.00000000 935B AD1
ORIGINAL CLASS A 95,170,000.00
CLASS A-5 POOL FACTOR (I-5):
CURRENT CLASS A 157,038,000.00 1.00000000 935B AE9
ORIGINAL CLASS A 157,038,000.00
CLASS A-6 POOL FACTOR (I-5):
CURRENT CLASS A 65,967,000.00 1.00000000 935B AF6
ORIGINAL CLASS A 65,967,000.00
CLASS A-7 POOL FACTOR (I-5):
CURRENT CLASS A 98,867,000.00 1.00000000 935B AG4
ORIGINAL CLASS A 98,867,000.00
CLASS A-8 POOL FACTOR (I-5):
CURRENT CLASS A 107,254,000.00 1.00000000 935B AH2
ORIGINAL CLASS A 107,254,000.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C> <C>
CLASS A-9 POOL FACTOR (I-5): CUSIP #
CURRENT CLASS A-8 PRINCIPAL BALANCE 67,839,000.00 1.00000000 60935B AJ8
ORIGINAL CLASS A-8 PRINCIPAL BALANCE 67,839,000.00
POOL I FACTOR:
CURRENT POOL I PRINCIPAL BALANCE 919,633,108.73 0.98885281
ORIGINAL POOL I PRINCIPAL BALANCE 930,000,000.00
CLASS A-10 FACTOR:
CURRENT CLASS A-10 PRINCIPAL BALANCE 124,045,078.08 0.99236062 60935B AK5
ORIGINAL CLASS A-10 PRINCIPAL BALANCE 125,000,000.00
CLASS A-11 POOL FACTOR (I-5):
CURRENT CLASS A-11 PRINCIPAL BALANCE 74,450,000.00 0.99266667
ORIGINAL CLASS A-11 PRINCIPAL BALANCE 75,000,000.00
POOL II FACTOR:
CURRENT POOL I PRINCIPAL BALANCE 198,495,078.08 0.99247539
ORIGINAL POOL I PRINCIPAL BALANCE 200,000,000.00
CLASS A-12 POOL FACTOR (I-5):
CURRENT CLASS A-10 PRINCIPAL BALANCE 17,237,096.91 0.90922549 60935B AM1
ORIGINAL CLASS A-10 PRINCIPAL BALANCE 18,958,000.00
CLASS A-13 POOL FACTOR (I-5):
CURRENT CLASS A-11 PRINCIPAL BALANCE 46,341,000.00 1.00000000 60935B AN9
ORIGINAL CLASS A-11 PRINCIPAL BALANCE 46,341,000.00
CLASS A-14 POOL FACTOR (I-5):
CURRENT CLASS A-12 PRINCIPAL BALANCE 14,337,000.00 1.00000000 60935B AP4
ORIGINAL CLASS A-12 PRINCIPAL BALANCE 14,337,000.00
CLASS A-15 POOL FACTOR (I-5):
CURRENT CLASS A-12 PRINCIPAL BALANCE 20,364,000.00 1.00000000 60935B AQ2
ORIGINAL CLASS A-12 PRINCIPAL BALANCE 20,364,000.00
POOL III FACTOR:
CURRENT POOLI III PRINCIPAL BALANCE 98,279,096.91 0.98279097
ORIGINAL POOL III PRINCIPAL BALANCE 100,000,000.00
CLASS A-16 (POOL IV) FACTOR (I-5):
CURRENT CLASS A-14 PRINCIPAL BALANCE 19,968,332.49 0.99841662 60935B AR0
ORIGINAL CLASS A-14 PRINCIPAL BALANCE 20,000,000.00
22. (A) WEIGHTED AVERAGE MORTGAGE INTEREST RATE
POOL I 10.702%
POOL II 9.116%
POOL III 12.536%
POOL IV 11.273%
(B) ADJUSTED MORTGAGE INTEREST RATE OF THE MORTGAGE LOANS
POOL I 10.152%
POOL II 8.299%
POOL III 10.986%
POOL IV 10.723%
(C) WEIGHTED AVERAGE CLASS A-1, CLASS A-2, CLASS A-3, CLASS A-4, CLASS A-5, CLASS A-6,
CLASS A-7, CLASS A-8 AND CLASS A-9 ADJUST MORTGAGE LOAN REMITTANCE RATE 6.650%
CLASS A-10 AND CLASS A-11 ADJUSTED MORTGAGE LOAN REMITTANCE RATE 5.810%
CLASS A-12, CLASS A-13, CLASS A-14 AND CLASS A-15
ADJUSTED MORTGAGE LOAN REMITTANCE RATE 7.160%
CLASS A-16 ADJUSTED MORTGAGE LOAN REMITTANCE RATE 8.010%
(D) WEIGHTED AVERAGE MORTGAGE INTEREST RATE FOR 05/31/96 06/30/96
---------------------
POOL I 10.800% 10.702%
POOL II 9.100% 9.116%
POOL III 12.500% 12.536%
POOL IV 11.250% 11.273%
</TABLE>
<PAGE>
23. CLASS A-10 REMITTANCE RATE 5.7800%
CLASS A-11 REMITTANCE RATE (BASED ON AUCTION RATE) 5.460%
IF REMITTANCE RATES BASED ON THE NET FUNDS CAP
LIBOR PLUS MARGIN FOR CLASS A-10 N/A
24. LIBOR RATE 5.5000%
25. POOL II NET FUNDS CAP (RATE) 8.677%
CLASS A-10 NET FUNDS CAP 0.00
CLASS A-11 NET FUNDS CAP 0.00
26. CLASS A-10 CERTIFICATEHOLDERS' LIBOR INTEREST CARRYOVER 0.00
CLASS A-11 CERTIFICATEHOLDERS' LIBOR INTEREST CARRYOVER 0
MAXIMUM POOL II RATE FOR THE DUE PERIOD 0.00
27. (A) AMOUNT OF DISTRIBUTION ALLOCABLE TO LIBOR
INTEREST CARRYOVER 0.00
(B) LIBOR INTEREST CARRYOVER BALANCE 0.00
28. (A) AMOUNT TO BE DEPOSITED INTO THE FHA PREMIUM ACCOUNT
FOR THE DUE PERIOD 9,665.47
(B) AMOUNT REIMBURURSABLE TO THE SERVICER AND/OR THE
CERTIFICATE INSURER FROM THE FHA ACCOUNT PUSUANT TO 6.06(b) 0.00
29. AMOUNT OF FHA PAYMENTS AND RELATED PAYMENTS
RECEIVED DURING THE MONTH 0.00
30. THE RESERVE AMOUNT FOR THE DUE PERIOD 10,000,000.00
31. CLAIMS FILED DURING THE DUE PERIOD 0.00
32. CLAIMS PAID DURING THE PERIOD 0.00
33. CLAIMS DENIED BY FHA DURING THE DUE PERIOD 0.00
34. CLAIMS PENDING PAYMENT BY FHA DURING THE DUE PERIOD 0.00
35. OTHER INFORMATION
SPREAD ACCOUNT BALANCES
POOL I 6,975,000.00
POOL II 0.00
POOL III 6,000,000.00
POOL IV 1,200,000.00
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT O ( POOL I )
REMIC DELINQUENCIES AS OF -JUNE 30, 1996
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
<S> <C> <C> <C> <C> <C> <C>
1996-B-I $687,985,925.66 12305 1 TO 29 DAYS 74,078,310.98 1255 10.77%
30 TO 59 DAYS 6,876,147.11 117 1.00%
60 TO 89 DAYS 172,283.93 5 0.03%
90 AND OVER 0.00 0 0.00%
FORECLOSURE 0.00 0 0.00%
REO PROPERTY 0.00 0 0.00%
TOTALS $81,126,742.02 1,377 11.79%
===============================
</TABLE>
<TABLE>
<CAPTION>
EXHIBIT O ( POOL II )
REMIC DELINQUENCIES AS OF -JUNE 30, 1996
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
<S> <C> <C> <C> <C> <C> <C>
1996-B-II $152,219,967.72 1835 1 TO 29 DAYS 12,060,575.53 137 7.92%
30 TO 59 DAYS 595,448.97 10 0.39%
60 TO 89 DAYS 24,739.33 1 0.02%
90 AND OVER 0.00 0 0.00%
FORECLOSURE 0.00 0 0.00%
REO PROPERTY 0.00 0 0.00%
TOTALS $12,680,763.83 148 8.33%
================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT O ( POOL III )
REMIC DELINQUENCIES AS OF -JUNE 30, 1996
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
<S> <C> <C> <C> <C> <C> <C>
1996-B-III $77,424,701.02 4923 1 TO 29 DAYS 11,463,354.63 742 14.81%
30 TO 59 DAYS 1,194,178.00 76 1.54%
60 TO 89 DAYS 23,236.00 3 0.03%
90 AND OVER 0.00 0 0.00%
CLAIMS PENDING 0.00 0 0.00%
FORECLOSURE 0.00 0 0.00%
REO PROPERTY 0.00 0 0.00%
TOTALS $12,680,768.63 821 16.38%
===============================
EXHIBIT O ( POOL IV )
REMIC DELINQUENCIES AS OF -JUNE 30, 1996
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
1996-B-IV 15,375,265.27 77 1 TO 29 DAYS 1,829,986.63 6 11.90%
30 TO 59 DAYS 0.00 0 0.00%
60 TO 89 DAYS 0.00 0 0.00%
90 AND OVER 0.00 0 0.00%
FORECLOSURE 0.00 0 0.00%
REO PROPERTY 0.00 0 0.00%
TOTALS $1,829,986.63 6 11.90%
================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
1996-B
The following additional information, presented in dollars, pursuant to
Secton 6.10 subclauses (ii), (vi), (vii), (viii), (xiii), (xv), (xxxvi)
is provided for each Class per $1,000 original dollar amount as of the
Cut-Off Date.
POOL I
SUBCLAUSE CLASS A-1 CLASS A-2 CLASS A-3 CLASS A-4 CLASS A-5
------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
(ii) 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
(vi) 20.70 41.50 0.00 0.00 0.00
(vii) 1.75 3.52 0.00 0.00 0.00
(viii) 7.31 7.33 0.00 0.00 0.00
(xiii) (a) 5.60 5.51 5.68 5.81 5.98
(b) 30.68 61.52 0.00 0.00 0.00
(c) 0.00 0.00 0.00 0.00 0.00
(d) 0.00 0.00 0.00 0.00 0.00
(xv) 969.32 938.48 1,000.00 1,000.00 1,000.00
(xxxvi) 0.00 0.00 0.00 0.00 0.00
POOL II
SUBCLAUSE CLASS A-6 CLASS A-7 CLASS A-8 CLASS A-9 CLASS A-10
------------------------------------------------------------------
(ii) 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
(vi) 0.00 0 0.00 0.00 0.00
(vii) 0.00 0 0.00 0.00 0.36
(viii) 0.00 0 0.00 0.00 0.00
(xiii) (a) 6.15 6.29 6.59 6.78 4.82
(b) 0.00 0 0.00 0.00 7.64
(c) 0.00 0 0.00 0.00 0.00
(d) 0.00 0 0.00 0.00 0.00
(xv) 1,000.00 1,000.00 1,000.00 1,000.00 992.36
(xxxvi) 0.00 0 0 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
POOL III POOL IV
SUBCLAUSE CLASS A-11 CLASS A-12 CLASS A-13CLASS A-14 CLASS A-15 CLASS A-16
----------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
(ii) 25,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
(vi) 0.00 50.15 0.00 0.00 0.00 0.00
(vii) 8.95 12.44 0.00 0.00 0.00 0.00
(viii) 0.00 23.63 0.00 0.00 0.00 0.26
(xiii) (a) 68.25 5.45 5.75 6.12 6.58 6.68
(b) 183.33 90.77 0.00 0.00 0.00 1.58
(c) 0.00 0.00 0.00 0.00 0.00 0.00
(d) 0.00 0.00 0.00 0.00 0.00 0.00
(xv) 15,447.00 909.23 1,000.00 1,000.00 1,000.00 998.42
(xxxvi) 0.00 0.00 0.00 0.00 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 168,932.00 A-2 84,260.00 A-3 84,673.00 A-4 95,170.00
A-5 157,038.00 A-6 65,967.00 A-7 98,867.00 A-8 107,254.00
A-9 67,839.00 A-10 125,000.00 A-11 3,000.00 A-12 18,958.00
A-13 46,341.00 A-14 14,337.00 A-15 20,364.00 A-16 20,000.00
</TABLE>
