MONEY STORE AUTO TRUST 1996-2
10-K, 1997-03-31
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: AMERICA WEST HOLDINGS CORP, 10-K405, 1997-03-31
Next: MIDLAND REALTY ACCEPT CORP COM MORT PASS THR CERT SE 1996 C2, 15-15D, 1997-03-31



<PAGE>
 
                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC 20549
                                   FORM 10-K
     [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                     EXCHANGE ACT OF 1934  [NO FEE REQUIRED]
                  FOR THE FISCAL YEAR ENDED DECEMBER 31, 1996
   [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                    EXCHANGE ACT OF 1934  [NO FEE REQUIRED]
                  FOR THE TRANSITION PERIOD FROM          TO

                      COMMISSION FILE NUMBER 333-14075-01

      THE MONEY STORE INC. (AS REPRESENTATIVE UNDER A SALE AND SERVICING
AGREEMENT DATED AS OF NOVEMBER 30, 1996 PROVIDING FOR THE ISSUANCE OF TMS AUTO
           GRANTOR TRUST, SERIES 1996-2) AND TMS AUTO HOLDINGS, INC.

                           THE MONEY STORE INC. AND
                            TMS AUTO HOLDINGS INC.

            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

   NEW JERSEY                             Applied For
   ----------                             ---------------
(STATE OR OTHER JURISDICTION             (I.R.S. EMPLOYER
OF INCORPORATION OR                      IDENTIFICATION NO.)
ORGANIZATION)

2840 MORRIS AVENUE, UNION, NJ                    07083
- ---------------------------------------        ----------
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES       (ZIP CODE)

                                 908-686-2000
                       ---------------------------------
             (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

          SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                         NAME OF EACH EXCHANGE ON
          TITLE OF EACH CLASS                 WHICH REGISTERED
          -------------------           --------------------------
              NONE                                 NONE

          SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                                     NONE
                               ----------------
                               (TITLE OF CLASS)

     INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS
REQUIRED TO BE FILED BY SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 DURING THE PRECEDING TWELVE MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE
REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH
FILING REQUIREMENTS FOR THE PAST 90 DAYS.     YES  X    NO_____
                                                 -----         

INDICATE BY CHECK MARK IF DISCLOSURE OF DELINQUENT FILERS PURSUANT TO ITEM 405
OF REGULATION S-K IS NOT CONTAINED HEREIN AND WILL NOT BE CONTAINED TO THE BEST
OF REGISTRANT'S KNOWLEDGE, IN DEFINITIVE PROXY OR INFORMATION STATEMENTS
INCORPORATED BY REFERENCE IN PART III OF THIS FORM 10-K OR ANY AMENDMENT TO THIS
FORM 10-K.  NOT APPLICABLE

STATE THE AGGREGATE MARKET VALUE OF THE VOTING STOCK HELD BY NON-AFFILIATES OF
THE REGISTRANT.   NOT APPLICABLE
INDICATE THE NUMBER OF SHARES OUTSTANDING OF EACH OF THE REGISTRANT'S CLASSES OF
COMMON STOCK, AS OF DECEMBER 31, 1996.     NOT APPLICABLE

THIS ANNUAL REPORT ON FORM 10-K IS FILED PURSUANT TO A REQUEST FOR NO-ACTION
LETTER FORWARDED TO THE OFFICE OF CHIEF COUNSEL DIVISION OF CORPORATION
FINANCING, DATED SEPTEMBER 13, 1996.
<PAGE>
 
                                     PART I
                                     ------
Item 1.   BUSINESS
          --------

          Omitted pursuant to the "Request for no-action letter forwarded to
the Office of Chief Counsel Division of Corporation Finance" dated September 13,
1996.

Item 2.   PROPERTIES
          ----------

          Reference is made to the Annual Compliance Certificate attached on
Exhibit 20 hereto.

          Reference is made to the Annual Statement attached on Exhibit 13
hereto.

Item 3.   LEGAL PROCEEDINGS
          -----------------

          NONE

Item 4.   SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS
          -------------------------------------------------

          None
                                 PART II
                                 -------

Item 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
          ---------------------------------------------------------------------

          There is no established trading market for Registrant's securities
subject to this filing.

          Number of holders of record of the Securities as of January 31, 1997:
                                                                               
26
- ---

Item 6.   SELECTED FINANCIAL DATA
          -----------------------

          Omitted pursuant to the "Request for no-action letter forwarded to
the Office of Chief Counsel Division of Corporation Finance" dated September 13,
1996.
 
Item 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          ---------------------------------------------------------------
RESULTS OF OPERATIONS
- ---------------------

          Omitted pursuant to the "Request for no-action letter forwarded to
the Office of Chief Counsel Division of Corporation Finance" dated September 13,
1996.
 
Item 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
          -------------------------------------------

          Reference is made to the Annual Compliance Certificate attached on
Exhibit 20 hereto.

          Reference is made to the annual Independent Accountant's Report on the
Servicer's compliance with loan servicing standards as prepared by KPMG Peat
Marwick, the Servicer's and Registrant's Independent Certified Public
Accountants, accompanied by the Registrant's Management Assertion, and attached
as Exhibit 99 hereto.

Item 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          ---------------------------------------------------------------
FINANCIAL DISCLOSURE
- --------------------

          None.

                                 PART III
                                 --------

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
          --------------------------------------------------

          Omitted pursuant to the "Request for no-action letter forwarded to
the Office of Chief Counsel Division of Corporation Finance" dated September 13,
1996.

Item 11.  EXECUTIVE COMPENSATION
          ----------------------
<PAGE>
 
          Omitted pursuant to the "Request for no-action letter forwarded to
the Office of Chief Counsel Division of Corporation Finance" dated September 13,
1996.

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
          --------------------------------------------------------------

          The following information is furnished as of January 31, 1997 as to
each Securityholder of record of more than 5% of the Securities:
<TABLE>
<CAPTION>
Title of Class                                    Name and Address         Amount of     % of
                                                of Beneficial Owner       Security of   Class
                                                                           Beneficial
                                                                             Owner
 
<S>                                         <C>                           <C>           <C>
 
TMS Auto Trust, Series 1996-2, Class A-1    Chase Manhattan Bank            44,620,000      75
                                            Two Chase Manhattan
                                            4 New York Plaza, 4th Floor
                                            New York, NY 10004
 
 
 
                                            SSB -Custodian                  14,800,000      25
                                            Global Proxy Unit, A5NW
                                            P.O. Box 1631
                                            Boston, MA 02105-1631
 
TMS Auto Trust, Series 1996-2, Class A-2    Chase Manhattan Bank            21,000,000      31
                                            Two Chase Manhattan
                                            4 New York Plaza, 4th Floor
                                            New York, NY 10004
 
 
                                            Chase Manhattan/Chemical        28,000,000      42
                                            Auto Settle Department
                                            4 New York Plaza, 4th Floor
                                            New York, NY 10004
 
                                            NBD Bank                         6,000,000       9
                                            611 Woodward Avenue
                                            Detroit, MI 48226
 
                                            Smith, Barney, Harris,          10,000,000      15
                                            Upham
                                            & Co.,Inc.
                                            c/o ADP Proxy Services
                                            51 Mercedes Way
                                            Edgewood, NY 11717
 
TMS Auto Trust, Series 1996-2, Class A-3    Huntington National Bank           975,000      14
                                            41 South High Street
                                            Columbus, OH 43287
 
                                            Imperial Trust Co.                 365,000      14
                                            201 North Figueroa Street,
                                            Suite 610
                                            Los Angeles, CA 90012
</TABLE> 
<PAGE>
 
<TABLE> 
<CAPTION>  
  
Tile of Class                               Name and Address of           Amount of     % of
                                            Beneficial Owner              SEcurity of   Class
                                                                          Beneficial
                                                                          Owner
<S>                                         <C>                           <C>           <C>


                                            SSB-Custodian                    4,665,000      67
                                            Global Proxy Unit, A5NW
                                            P.O. Box 1631
                                            Boston, MA 02105-1631
$7,000,000  6.435% Asset Backed             Huntington National Bank           975,000      14
 Certificates                               41 South High Street, 10th
                                            Floor
                                            Columbus, OH  43287
                                            Imperial Trust Co.                 365,000       5
                                            201 North Figueroa St,
                                            Suite
                                            610
                                            Los Angeles, CA  90012
                                            SSB-Custodian                    4,665,000      67
                                            Global Proxy Unit, A5NW
                                            P.O. Box 1631
                                            Boston, MA 02105-1631
 
 
</TABLE>

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
          ----------------------------------------------

          (a)    None

          (b)-(d) Omitted pursuant to the "Request for no-action letter
forwarded to  the Office of Chief Counsel Division of Corporation Finance" dated
September 13, 1996.

                                 PART IV
                                 -------

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
          ----------------------------------------------------------------

          1.   The financial statement of Financial Security Assurance Inc. (the
surety provider) contained in the annual report on form 10-k of Financial
Security Assurance Holdings Ltd. for the period ended December 31, 1996 and
filed with the SEC on March 24, 1997 is hereby incorporated herein by reference.

          2.   Not Applicable

          3.  Exhibits
              --------

               13.  Annual Statement
 
               20.  Annual Compliance Certificate

          99.       Annual Independent Accountant's Report on the Servicer's
compliance with loan servicing standards as prepared by KPMG Peat Marwick, the
Servicer's and Registrant's Independent Certified Public Accountants,
accompanied by the Registrant's Management Assertion, and attached as Exhibit 99
hereto.
<PAGE>
 
          (b)-(d) Omitted pursuant to the "Request for no-action letter
forwarded to the Office of Chief Counsel Division of Corporation Finance" dated
September 13, 1996.
<PAGE>
 
                                 SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereto duly authorized on the    day of March, 1997.

TMS AUTO HOLDINGS INC., as Seller



BY: /s/   Marc Turtletaub
    -----------------------------
  MARC TURTLETAUB
  CHIEF EXECUTIVE OFFICER
 


BY: /s/   Morton Dear
   ----------------------------------
  MORTON DEAR
  EXECUTIVE VICE PRESIDENT
  CHIEF FINANCIAL OFFICER
  (PRINCIPAL FINANCIAL OFFICER)
 
 

BY: /s/   James K. Ransom
   ------------------------------
  JAMES K. RANSOM
  VICE PRESIDENT
  (PRINCIPAL ACCOUNTING OFFICER)



Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant and
in the capacities indicated on the      day of March , 1997.



BY: /s/   J. Tom Jones
   ------------------------------
  J. TOM JONES
  PRESIDENT
  DIRECTOR



BY: /s/   Morton Dear
   ------------------------------
  MORTON DEAR
  EXECUTIVE VICE PRESIDENT
  CHIEF FINANCIAL OFFICER
  DIRECTOR



BY: /s/   William Epstein
   ------------------------------
  WILLIAM EPSTEIN
  DIRECTOR

<PAGE>
 
                                  EXHIBIT 13

                             TMS AUTO RECEIVABLES TRUST 1996-2
         $59,600,000  Class A-1 5.6375% Money Store Asset Backed Notes
        $121,400,000     Class A-2 Floating Rate Asset Backed Notes
         $67,000,000       Class A-3 6.85% Asset Backed Notes
          $7,000,000          7.1% Asset Backed Certificates
 
                       THE SALE AND SERVICING AGREEMENT
      DATED AS  OF  NOVEMBER 30, 1996, THE MONEY STORE AUTO FINANCE INC.
                 REPORTS THE FOLLOWING INFORMATION PERTAINING
                 as of or for the year ended December 31, 1996
 
 
A.   Information Regarding Monthly Distribution:
 
     I.    NOTES
 
          (a)  The aggregate amount of the distribution to
                Noteholders' from the Collection Account with respect to:
                Class A-1 Notes                                   5,724,667.15
                Class A-2 Notes                                     542,387.61
                Class A-3 Notes                                     348,978.52
 
          (b)  The amount of the distribution set forth in  A. 1. (a)
          above in respect of interest from the Collection Account:
                Class A-1 Notes                                     228,156.25
                Class A-2 Notes                                     542,387.61
                Class A-3 Notes                                     348,978.52
 
          (c)  The amount of the distribution set forth in  A. 1. (a)
          above in respect of principal from the Collection Account:
                Class A-1 Notes                                   5,496,510.90
                Class A-2 Notes                                           0.00
                Class A-3 Notes                                           0.00
 
          (d)  The amount of such distribution payable out of amounts
 
               withdrawn from the Spread Account or pursuant to a claim
<PAGE>
 
          on the Policy (Deficiency Claim Amount) with respect to:
                Class A-1 Notes                                           0.00
                Class A-2 Notes                                           0.00
                Class A-3 Notes                                           0.00
          
          (e)  The amount of the distribution set forth in  A. 1. (a)
          above per $1,000 interest with respect to:
                Class A-1 Notes                                     96.0514622
                Class A-2 Notes                                      4.4677727
                Class A-3 Notes                                      5.2086346
          
          (f)   The amount of the distribution set forth in  A. 1. (b)
          above per $1,000 interest with respect to:
                Class A-1 Notes                                      3.8281250
                Class A-2 Notes                                      4.4677727
                Class A-3 Notes                                      5.2086346
          
          (g)  The amount of the distribution set forth in  A. 1. (c)
          above per $1,000 interest with respect to:
                Class A-1 Notes                                     92.2233372
                Class A-2 Notes                                      0.0000000
                Class A-3 Notes                                      0.0000000
          
          (h)  The amount of the distribution set forth in  A. 1. (d)
          above per $1,000 interest with respect to:
                Class A-1 Notes                                      0.0000000
                Class A-2 Notes                                      0.0000000
                Class A-3 Notes                                      0.0000000
          ( 1 )
          
A.        Information Regarding Monthly Distribution:
 
      II.    CERTIFICATES
 
          (a)  The aggregate amount of the distribution to
                   Certificateholders' from the Collection Account: 37,537.50
 
          (b)  The amount of the distribution set forth in  A. II. (a)
               above in respect of interest from the Collection Account:
 
               Certificates                                         37,537.50
 
<PAGE>
 
          (c)  The amount of the distribution set forth in  A. II. (a)
               above in respect of principal from the Collection Account:
               Certificates                                              0.00
          
          (d)  The amount of such distribution payable out of amounts
               withdrawn from the Spread Account or pursuant to a claim
               on the Policy (Deficiency Claim Amount) with respect to:
               Certificates                                              0.00
          
          (e)  The amount of the distribution set forth in  A. II. (a)
               above per $1,000 interest with respect to:
               Certificates                                         5.3625000
          
          (f)   The amount of the distribution set forth in  A. II. (b)
                above per $1,000 interest with respect to:
                Certificates                                        5.3625000
          
          (g)  The amount of the distribution set forth in  A. II. (c)
               above per $1,000 interest with respect to:
               Certificates                                         0.0000000
          
          (h)  The amount of the distribution set forth in  A. II. (d)
               above per $1,000 interest with respect to:
               Certificates                                         0.0000000
 
B.   Information Regarding the Performance of the Trust:

     1.    POOL, NOTE AND CERTIFICATE BALANCES
              on the last day of the preceding Monthly Period
                                                               196,418,552.57
 
            (b)  The Class Note Balances as of the close of business
 
<PAGE>
 
                  on the last day of the preceding Monthly Period, after
                  giving effect to payments allocated to principal set
                  forth in Paragraph  A. 1. (c)  above wtih respect to:
                  Class A-1 Notes              54,103,489.10
                  Class A-2 Notes             121,400,000.00
                  Class A-3 Notes              67,000,000.00
 
            (c)  The Class Note Factor as of the close of business on the
                    last day of the preceding Monthly Period with respect
                     to:
                  Class A-1 Notes               907.7766628
                  Class A-2 Notes             1,000.0000000
                  Class A-3 Notes             1,000.0000000
 
            (d)  The Certificate Balances as of the close of business
                    on the last day of the preceding Monthly Period, after
                    giving effect to payments allocated to principal set
                    forth in Paragraph  A. II (c)  above wtih respect to:
                  Certificates                 7,000,000.00
 
            (e)  The Certificate Factor as of the close of business on the
                    last day of the preceding Monthly Period with respect
                     to:
                  Certificates                 1,000.0000000
                        ( 2 )
 
      2.    SERVICING FEE
<TABLE> 
<S>                                                                             <C> 
          (a)  The aggregate amount of the Servicing Fee paid to the
                Servicer with respect to the preceding Monthly Period
                from the Collection Account                                     173,783.90
          (b)  The amount of such Servicing Fee per $ 1,000 
               interest                                                          0.6815055
          (c)  The amount of any unpaid Servicing Fee                                 0.00
          (d)  The change in the amount of any unpaid Servicing Fee
                from the previous Distribution Date                                   0.00
</TABLE> 

      3.    OTHER FEES
 
            (a) The aggregate amount of Trustee Fees paid to the Trustee
<PAGE>
 
                    from the Collection Account                  208.33
            (b) The aggregate amount of Insurance Premium paid to the
                   Security Insurer from the Collection Account 
                       52,359.76
            (c) The aggregate amount of Insurance Premium paid to the
                  Certificateholders' Insurer from the Collection
                   Account                                         0.00
 
      4.    PAYMENT SHORTFALLS
 
            (a)  The amount of the Noteholders' Interest Carryover
             Shortfall after
                    giving effect to the payments set forth in
                     Paragraph
                    A. 1. (b) above with respect to:
                  Class A-1 Notes                   0.00
                  Class A-2 Notes                   0.00
                  Class A-3 Notes                   0.00
 
            (b)  The amount of such Interest  Carryover  Shortfall
                    per $1,000  Interest
                  Class A-1 Notes                 0.0000000
                  Class A-2 Notes                 0.0000000
                  Class A-3 Notes                 0.0000000
 
            (c)  The change in the amount of the Interest Carryover
             Shortfall
                    from  the  previous  Distribution  Date 
                                                                    0.00
            (d)  The amount of the Principal Carryover Shortfall after
                    giving effect to the payments set forth in
                     Paragraph
                    A. 1. (c) above                     
                                                                    0.00
            (e)  The amount of such Principal  Carryover  Shortfall
                    per   $1,000  Interest                          0.0000000
            (f)  The change in the amount of the Principal Carryover
                 Shortfall
                    from  the  previous  Distribution  Date         0.00
 
            (g)  The amount of the Certificateholders' Interest
             Carryover Shortfall after
                    giving effect to the payments set forth in
                     Paragraph
                    A. II (b) above with respect to:
                  Certificates                                      0.00
 
             (h)  The amount of such Interest  Carryover  Shortfall
                    per $1,000  Interest
                  Certificates                                      0.0000000
 
<PAGE>
 
            (i)  The change in the amount of the Interest Carryover
             Shortfall
                    from  the  previous  Distribution  Date              0.00
            (j)  The amount of the Principal Carryover Shortfall after
                    giving effect to the payments set forth in
                     Paragraph
                    A. II (c) above                                      0.00
            (k)  The amount of such Principal  Carryover  Shortfall
                 per $1,000  Interest                                 0.0000000
            (l)  The change in the amount of the Principal Carryover
                 Shortfall
                    from  the  previous  Distribution  Date              0.00

                    ( 3 )
 
5.    REALIZED LOSSES
 
     (a)  Realized Losses for the Period funded by the Spread Account 0.00
  1.  Cram Down Losses                              0.00
  2.  Losses on Liquidated Receivables              0.00
 (b)  Aggregate Realized Losses, if any,
  1.  Preceding Monthly Period                      0.00
  2.  Second preceding Monthly Period               0.00
 
6.    PURCHASE AMOUNTS
 
 The aggregate Purchase Amounts for Receivables,
 if any, that were repurchased in such period       0.00

7.    PAYAHEAD ACCOUNT
 
     (a)  The aggregate Payahead Balance 0.00
     (b)  The change in the Payahead Balance from the
   previous Distribution Date                       0.00
 
     (1)  The aggregate Payaheads pursuant to Section 5.3
      for  the  Monthly Period which were transferred from
      the  Collection  Account to the Payahead Account.             0.00
     (2)  The portion of the Payaheads constituting Scheduled
      Payments on PreComputed Receivables or the portion
<PAGE>
 
      that  are applied to Prepay a PreComputed Receivable in
      full  pursuant to Section 5.3 which were transferred from
      the Payahead  Account to the Collection Account.              0.00
     (c)  The investment earnings on funds in the Payahead Account
    (transferred from the Payahead to the Collection Account) and
    remitted to the Seller as Supplemental Servicing Fee            0.00
 
8.    SPREAD ACCOUNT
 
 (a)  The Spread Account balance after giving effect to
   distributions made on such Distribution  Date                    0.00
 (b)  The change in the Spread Account balance on such
   Distribution  Date                                               0.00
 (c)   The Amount withdrawn from the Spread Account and
    payable to the Certificateholders (Deficiency Claim Amount)     0.00
 (d)   The Amount withdrawn from the Spread Account and
    payable to the Seller  (Remaining Funds).                       0.00
 (e)   The investment earnings on funds in the Spread Account
    (transferred from the Spread to the Collection Account) and
    remitted to the Seller as Supplemental Servicing Fee            0.00
 
9.    THE POLICY
 
 The amount distributable from the Policy and payable to the
 Noteholders, after giving effect to withdrawals from the
 Spread Account (Deficiency Claim Amount)                           0.00
 
 The amount distributable from the Policy and payable to the
 Certificateholders, after giving effect to withdrawals from the
 Spread Account (Deficiency Claim Amount)                           0.00

10.    THE NOTICES
<PAGE>
<TABLE> 
<S>                                                                             <C> 
     (a)   Pursuant to Section 5.4, there is a Deficiency Claim Amount of
            to be withdrawn from the Spread Account to fund the
            amount payable on the related Distribution Date for items (i) thru
            (vi) of Section 5.6 (b)                                                     $0.00  
 
     (b)   Pursuant to Section 5A.1, there is a Deficiency Claim Amount of
            to be withdrawn from the Policy to fund the amount
            payable on the related Distribution Date for items (i) thru (vi)
            of Section 5.6 (b)                                                          $0.00  
 
               ( 4 )
 
11.    TERMINATION OF TRUST
 
     The amount to be distributed to the Noteholders from the Collection
     Account pursuant to the Termination of the Trust (Section 9.1)                      0.00
 
     The amount to be distributed to the Certificateholders from the Collection
     Account pursuant to the Termination of the Trust ( Section 9.1)                     0.00
 
 
12.    PRE-FUND ACCOUNT
 
     (a)  The Pre-Fund Account balance after giving effect to
            distributions made on such Distribution Date                        49,913,352.52
     (b)  The Pre-Fund Account Balance per $ 1,000 interest   
          Class A-1 Notes                                       837.4723577
          Class A-2 Notes                                       411.1478791
          Class A-3 Notes                                       744.9754107
     (c)   The Amount withdrawn from the Pre-Fund Account and transferred
            to the Collection Account (payable to the Noteholders)                       0.00
     (d)  The amount of Pre-Fund Account distribution per $ 1,000
          interest                                                                  0.0000000
     (e)   The interest earnings on funds in the Pre-Fund Account
           (transferred from the Pre-Fund to the Collection Account) and
               remitted to the Seller as Supplemental Servicing Fee                      0.00

</TABLE> 
<PAGE>
<TABLE> 
<S>                                                                                     <C> 
     (f)  The Pre-Fund Account Balance per $ 1,000 interest
            Certificates                                                                0.0000000
     (g)   The Amount withdrawn from the Pre-Fund Account and 
           transferred to the Collection Account (payable to the
                Certificateholders)                                                          0.00
     (h)  The amount of Pre-Fund Account distribution per $ 1,000
                interest                                                                0.0000000
 
13.    CAPITALIZED INTEREST ACCOUNT
 
      (a)  The Capitalized Interest Account balance after giving effect to
              distributions made on such Distribution  Date                            206,950.26

      (b)   The Amount withdrawn from the Capitalized Interest Account
               and transferred to the Collection Account (payable to the
               Certificateholders and Noteholders)                                     206,648.57

      (c)   The Amount withdrawn from the Capitalized Interest Account
               and transferred to the Collection Account (payable to the
               Sellers)                                                                      0.00

      (d)   The interest earnings on funds in the Capitalized Interest Account
               (transferred from the Capitalized Interest to the Collection
               Account) and remitted to the Seller as Supplemental Servicing Fee             0.00
</TABLE> 

14.    OTHER INFORMATION  I

     Ratios / Rates
     (a)     Delinquency Ratio                     2.3273%
     (b)     Average Delinquency Ratio             2.3273%
     (c)     Cumulative Default Rate               0.0282%
     (d)     Net Liquidation Losses                2,333.44
     (e)     Cumulative Net Loss Rate              0.0140%
  
     Pursuant to Section 4.9 (b) (ii)
     Trigger Event occurred as of                  NO
 
Pursuant to Section 4.9 (b) (iii)
     Prior Trigger Event Deemed Cured as of    1/13/97    YES
 
     Pursuant to Section 4.9 (b) (iv)
     Insurance Agreement Event of Default                 NO
<PAGE>
 
     Weighted Average Coupon Rate                  19.240%
     Weighted Average Remaining Terms              51.270
 
**NOTE**  Pursuant to Section 5.2 (b)
     Amount deposited into the Collection Account due to
     mistaken deposits, postings or checks returned for
     insufficient funds to be reimbursed to the Servicer   0.00
 
                    ( 5 )
 
15.    OTHER INFORMATION - II
 
     i.     Amounts collected by the Servicer              6,673,274.20
 
     ii.    Aggregate amount received by the Trust
           from the Servicer. (exclusive of amounts in the
           Spread Account, amounts received from the
           Certificate Insurer and advances by the
           Servicer).                                      6,673,274.20
                                                        
     iii.   Reimbursements to the Certificate Insurer              0.00
                                                        
     iv.  Amount drawn on the Policy                               0.00
                                                        
     v.   Remaining outstanding balance available       
          to be drawn under the Policy:                            0.00
                                                        
     vi.   Delinquency information:                    
                                                        
          Receivables that are 30 Days Delinquent                3,047,752.61
          Receivables that are 60 Days Delinquent                  805,103.72
          Receivables that are 90 Days Delinquent                  803,920.28

<PAGE>
 
                                   Exhibit 20

                             OFFICER'S CERTIFICATE


     Harry Puglisi, Treasurer of The Money Store Auto Finance Inc. (the
"Servicer"), in accordance with Section 4.10 of The Sale and Servicing Agreement
(the "Agreement") dated as of November 30, 1996 wherein The Money Store Auto
Finance Inc. is the "Servicer" states the following:

          (I) the Servicer has fully complied with the provisions of Articles IV
and X;

          (II) the Claims Administrator has fully complied with Section 10.1;

          (III)  a review of the activities of the Servicer during 1996 and of
its performance under the Agreement has been made under my supervision;  and

          (iv)   to the best of my knowledge, based on my review, the Servicer
has fulfilled all its obligations under the Agreement throughout 1996 and there
has been no default in the fulfillment of any such obligation.


                                  THE MONEY STORE AUTO FINANCE INC.


                                  by:  /s/ Harry Puglisi 
                                      -----------------------------
                                       Harry Puglisi 
                                       Treasurer

<PAGE>
 
                                  Exhibit 99
                                  Page 1 of 2

KMPG Peat MARWICK LLP


                        Independent Accountants' Report


The Board of Directors The Money Store Inc.:


We have examined Management's Assertion about The Money Store Inc. and
subsidiaries (the Company) compliance with the minimum reviewing standards
relating to mortgage loans, Small Business Administration loans andauto loans,
identified in the Mortgage Bankers Association of America's Uniform Single
Attestation Program for Mortgage Bankers (USAP), except for minimum servicing
standard V.4 which is inapplicable to the servicing of auto loans, as of and for
the year ended December 311 1996 included in the accompanying Management
Assertion.  Management is responsible for the Company's compliance with those
minimum servicing standards.  Our responsibility is to express an opinion on
Management's Assertion about the Company's compliance based our examination.

Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and accordingly, included
examining, on a test basis, evidence about the Company's compliance with the
minimum servicing standards and PERFORMING. such other procedures as we
considered necessary in the circumstances.  We believe that our examination
provides a reasonable basis for our opinion.  Our examination does not provide
legal determination 0 fl the Company's compliance with the minimum servicing
standards.

In our opinion, Management's Assertion that the Company complied with the
aforementioned minimum servicing standards as of and for the year ended December
31, 1996 is fairly stated, in all material respects.


                                           /s/ KPMG Peat Marwick, L.L.P.


February 12, 1997
<PAGE>
 
                                   Exhibit 99

                                  Page 2 of 2


                                                                 THE MONEY STORE


February 12, 1997


                            MANAGEMENT'S ASSERTION
                            ------------ ---------    



As of and for the year ended December 31, 1996, The Money Store Inc. and
subsidiaries (the Company) has complied in all material respects with the
minimum servicing standards relating to mortgage LOANS, Small Business
Administration loans and auto loans as set forth in the Mortgage Bankers
Association of America's Uniform Single Attestation Program for Mortgagee
                         ------------------------------------------------
Bankers, except for minimum servicing standard V.4, which in inapplicable for
- -------
auto loans.  As of and for this same period, the Company had in effect a
fidelity bond policy, an errors and omissions policy, a mortgage impairment
policy and an excess mortgage impairment policy in the amounts of  six million,
five million, one million and two million, respectively.


/s/ James K. Ransom                         /s/ John C. Hill
- -------------------------------             -------------------------------
James K. Ransom                             John C. Hill
Vice President and                          Senior Vice President and
Principal Accounting Officer                Director - Home Equity Lending


/s/ Donald Coombe                           /s/ Bert Nixon
- -------------------------------             -------------------------------
Donald Coombe                               Bert Nixon
Vice President National                     Vice President Administrative
Loan Servicing - TMSIC                      TMS Auto Finance Inc.


  3301 "C" STREET, Sacramento, CA 95816 (916) 446-5000, FAX (916) 554-8938


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission