<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) April 15, 1997
----------------------
The Money Store Trust 1997-A and the Originators as listed below under a
Pooling and Servicing Agreement dated as of February 28, 1997 providing
for the issuance of The Money Store Asset Backed Certificates, Series
1997-A
TMS Mortgage Inc.
The Money Store Home Equity Corp.
The Money Store/Minnesota Inc.
The Money Store/Kentucky Inc.
The Money Store/D.C. Inc.
-------------------------
(Exact name of registrant as specified in its charter)
New Jersey 333-20817-09 Applied For
---------- ------------ -----------
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 5 Other Events
------------
Attached herein as Annex A is a copy of the Monthly Statement
sent to Class A Certificate holders with respect to the April 15, 1997
Remittance Date.
Item 7 Financial Statements and Exhibits
---------------------------------
The quarterly financial statement for the period ended September
30, 1996 for MBIA Inc. is incorporated by reference to the Form 10Q filed
by MBIA Inc. with the Securities and Exchange Commission on November 14,
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.
TMS MORTGAGE INC.
By: /s/ Harry Puglisi
---------------------
Harry Puglisi
Treasurer
Dated: April 30, 1997
<PAGE>
SERVICER'S CERTIFICATE
IN ACCORDANCE WITH SECTION 6.10 OF THE POOLING AND SERVICING
AGREEMENT DATED AS OF FEBRUARY 28, 1997, THE MONEY STORE INC.
REPORTS THE FOLLOWING INFORMATION PERTAINING TO SERIES 1997-A
FOR THE APRIL 10, 1997 DETERMINATION DATE.
<TABLE>
<CAPTION>
POOL I POOL II POOL III
<S> <C> <C> <C>
1. AGGREGATE AMOUNT RECEIVED (5.03 b) $4,075,278.86 $2,351,311.84 $65,823.50
ADJ : RECALCULATION 0.00 0.00 0.00
----------------------------------------
4,075,278.86 2,351,311.84 65,823.50
LESS: SERVICE FEE (7.03 & 5.04) 52,512.63 38,491.25 1,307.57
CONTINGENCY FEE (7.03 & 5.04) 52,512.63 38,491.25 1,307.57
OTHER SERVICER FEES (Late Charges / Escrow) (7.03 & 5.04) 14,210.58 19,123.32 0.00
UNREIMBURSED MONTHLY ADVANCES (5.04 b) 0.00 0.00 0.00
----------------------------------------
119,235.84 96,105.82 2,615.14
PLUS: MONTHLY ADVANCE (6.11) - INCLUDING
COMPENSATING INTEREST (6.12) 536,253.64 345,895.24 34,032.77
PRE-FUNDING ACCOUNT TRANSFER (6.02) 20,513.93 8,918.81 227.85
CAPITALIZED INTEREST ACCOUNT TRANSFER (6.02) 734,012.18 341,797.94 0.00
----------------------------------------
1,290,779.74 696,611.99 34,260.62
LESS: EXCESS SPREAD (I-19) 982,328.13 707,622.64 27,624.54
SUBORDINATION REDUCTION AMOUNT (I-56) 0.00 0.00 0.00
----------------------------------------
982,328.13 707,622.64 27,624.54
-----------------------------------------
AVAILABLE REMITTANCE AMOUNT 4,264,494.63 2,244,195.36 69,844.44
============= ============= =============
2. (A) ORIGINAL CLASS A-1 PRINCIPAL BALANCE 94,300,000.00
(B) ORIGINAL CLASS A-2 PRINCIPAL BALANCE 63,100,000.00
(C) ORIGINAL CLASS A-3 PRINCIPAL BALANCE 75,800,000.00
(D) ORIGINAL CLASS A-4 PRINCIPAL BALANCE 61,100,000.00
(E) ORIGINAL CLASS A-5 PRINCIPAL BALANCE 31,100,000.00
(F) ORIGINAL CLASS A-6 PRINCIPAL BALANCE 45,000,000.00
(G) ORIGINAL CLASS A-7 PRINCIPAL BALANCE 30,600,000.00
</TABLE>
<PAGE>
(H) ORIGINAL CLASS A-8 PRINCIPAL BALANCE 32,000,000.00
(I) ORIGINAL CLASS A-9 PRINCIPAL BALANCE 37,000,000.00
(J) ORIGINAL CLASS A-10 PRINCIPAL BALANCE 260,000,000.00
(K) ORIGINAL CLASS A-11 PRINCIPAL BALANCE 60,000,000.00
(L) ORIGINAL CLASS A-12 PRINCIPAL BALANCE 10,000,000.00
3. PRINCIPAL DISTRIBUTION AMOUNTS:
CLASS A-1 2,487,984.51
CLASS A-2 0.00
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: 2,487,984.51
CLASS A-10 1,457,386.06
CLASS A-11 0.00
TOTAL POOL II PRINCIPAL DISTRIBUTION AMOUNT: 1,457,386.06
CLASS A-12 29,760.98
TOTAL POOL III PRINCIPAL DISTRIBUTION AMOUNT: 29,760.98
4. TOTAL AMOUNT OF POOL I, II & III
INSURED PAYMENTS 0.00
5. (A) SUBORDINATED AMOUNT
POOL I 0.00
POOL II 0.00
POOL III 0.00
(B) SPECIFIED SUBORDINATED AMOUNT
POOL I 11,280,000.00
POOL II 10,720,000.00
POOL III 2,500,000.00
6. PRINCIPAL PREPAYMENT RECEIVED DURING
THE DUE PERIOD # ACCOUNTS DOLLARS
POOL I 76 785,531.76
POOL II 31 541,694.63
POOL III 0 0.00
<PAGE>
7. AMOUNT OF CURTAILMENTS RECEIVED DURING
THE DUE PERIOD
POOL I 256,175.05
POOL II 167,280.77
POOL III 0.00
8. AMOUNT OF EXCESS AND MONTHLY PAYMENTS
IN RESPECT OF PRINCIPAL RECEIVED DURING
THE DUE PERIOD
POOL I 568,974.83
POOL II 117,770.52
POOL III 4,965.63
9. AMOUNT OF INTEREST RECEIVED
POOL I 2,450,386.64
POOL II 1,505,442.60
POOL III 60,857.87
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 536,253.64
POOL II 345,895.24
POOL III 34,032.77
(B) AMOUNT OF COMPENSATING INTEREST
POOL I 1,560.53
POOL II 1,521.33
POOL III 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
13. CLASS A-1 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 511,577.50
(B) PRINCIPAL DISTRIBUTION AMOUNT 2,487,984.51
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-1 REMITTANCE AMOUNT 2,999,562.01
CLASS A-2 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 345,209.58
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-2 REMITTANCE AMOUNT 345,209.58
<PAGE>
CLASS A-3 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 421,637.50
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-3 REMITTANCE AMOUNT 421,637.50
CLASS A-4 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 350,815.83
(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 350,815.83
CLASS A-5 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 182,971.67
(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 182,971.67
CLASS A-6 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 270,375.00
(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 270,375.00
CLASS A-7 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 188,955.00
(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 188,955.00
CLASS A-8 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 205,466.67
(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 205,466.67
CLASS A-9 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 223,079.17
(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
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
POOL I REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 2,700,087.92
(B) PRINCIPAL DISTRIBUTION AMOUNT 2,487,984.51
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL I REMITTANCE AMOUNT 5,188,072.43
CLASS A-10 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 1,302,473.61
(B) PRINCIPAL DISTRIBUTION AMOUNT 1,457,386.06
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-10 REMITTANCE AMOUNT 2,759,859.67
CLASS A-11 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 141,687.50
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-11 REMITTANCE AMOUNT 141,687.50
POOL II REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 1,444,161.11
(B) PRINCIPAL DISTRIBUTION AMOUNT 1,457,386.06
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL II REMITTANCE AMOUNT 2,901,547.17
CLASS A-12 (POOL III) REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 62,708.33
(B) PRINCIPAL DISTRIBUTION AMOUNT 29,760.98
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL III REMITTANCE AMOUNT 92,469.31
14.(A) REIMBURSABLE AMOUNTS 0.00
(B) CLASS X REMITTANCE AMOUNT PAYABLE PURSUANT
TO SECTION 6.08(d)(iii) AND (iv)
POOL I 0.00
POOL II 0.00
POOL III 0.00
</TABLE>
<PAGE>
15. (A) CLASS A-1 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 91,812,015.49
(B) CLASS A-2 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 63,100,000.00
(C) CLASS A-3 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 75,800,000.00
(D) CLASS A-4 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 61,100,000.00
(E) CLASS A-5 PRINCIPAL BALANCE AFTER
DISTRIBUTIONS TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 31,100,000.00
(F) CLASS A-6 PRINCIPAL BALANCE AFTER
DISTRIBUTIONS TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 45,000,000.00
(G) CLASS A-7 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 30,600,000.00
(H) CLASS A-8 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 32,000,000.00
(I) CLASS A-9 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 37,000,000.00
(J) CLASS A-10 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 258,542,613.94
(K) CLASS A-11 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 60,000,000.00
<PAGE>
<TABLE>
<S> <C>
(L) CLASS A-12 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 9,970,239.02
(M) TOTAL POOL I PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 467,512,015.49
(N) TOTAL POOL II PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 318,542,613.94
(O) TOTAL POOL III PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 9,970,239.02
16. (A) MONTHLY EXCESS SPREAD PERCENTAGE (FOR POOL I, II AND III 100.00%
(B) EXCESS SPREAD (POOL I) 982,328.13
EXCESS SPREAD (POOL II) 707,622.64
EXCESS SPREAD (POOL III) 27,624.54
TOTAL EXCESS SPREAD (POOL I, II and III) 1,717,575.32
(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
TOTAL REMAINDER EXCESS SPREAD AMOUNT POOL I, II AND III 0.00
17. CUMULATIVE REALIZED LOSSES
POOL I 0.00
POOL II 0.00
POOL III 0.00
18. (A) THE WEIGHTED AVERAGE MATURITY
POOL I 273.239
POOL II 357.694
POOL III 340.267
(B) THE WEIGHTED AVERAGE MORTGAGE
INTEREST RATE
POOL I 11.698%
POOL II 9.892%
POOL III 11.680%
</TABLE>
<PAGE>
19. (A) SERVICING FEE FOR THE RELATED DUE PERIOD
POOL I 52,512.63
POOL II 38,491.25
POOL III 1,307.57
(B) CONTINGENCY FEE FOR THE RELATED DUE PERIOD
POOL I 52,512.63
POOL II 38,491.25
POOL III 1,307.57
(C) AMOUNT TO BE DEPOSITED TO THE EXPENSE ACCOUNT - TRUSTEE
POOL I 19,583.33
POOL II 13,333.33
POOL III 416.67
(D) AMOUNT TO BE DEPOSITED TO THE INSURANCE ACCOUNT- MBIA
POOL I 39,167.00
POOL II 32,000.00
POOL III 4,583.00
(F) CLASS A-11 AUCTION AGENT FEE 4,937.50
20. AMOUNT OF PAYMENTS AND REIMBURSEMENTS TO THE
SERVICERS PURSUANT TO: POOL I POOL II
(A) SECTION 5.04 (b) 0.00 0.00
(B) SECTION 5.04 (c) 0.00 0.00
(C) SECTION 5.04 (d)(ii) 0.00 0.00
(D) SECTION 5.04 (e) 0.00 0.00
(E) SECTION 5.04 (f)(i) 105,025.26 76,982.50
POOL III
(A) SECTION 5.04 (b) 0.00
(B) SECTION 5.04 (c) 0.00
(C) SECTION 5.04 (d)(ii) 0.00
(D) SECTION 5.04 (e) 0.00
(E) SECTION 5.04 (f)(i) 2,615.14
21. CLASS A-1 POOL FACTOR
CURRENT CLASS A-2 PRINCIPAL BALANCE 91,812,015.49 0.97361628
ORIGINAL CLASS A-2 PRINCIPAL BALANCE 94,300,000.00
CLASS A-2 POOL FACTOR (I-5):
CURRENT CLASS A-3 PRINCIPAL BALANCE 63,100,000.00 1.00000000
ORIGINAL CLASS A-3 PRINCIPAL BALANCE 63,100,000.00
CLASS A-3 POOL FACTOR (I-5):
CURRENT CLASS A-4 PRINCIPAL BALANCE 75,800,000.00 1.00000000
ORIGINAL CLASS A-4 PRINCIPAL BALANCE 75,800,000.00
CLASS A-4 POOL FACTOR (I-5):
CURRENT CLASS A-1 PRINCIPAL BALANCE 61,100,000.00 1.00000000
ORIGINAL CLASS A-1 PRINCIPAL BALANCE 61,100,000.00
<PAGE>
CLASS A-5 POOL FACTOR (I-5):
CURRENT CLASS A-5 PRINCIPAL BALANCE 31,100,000.00 1.00000000
ORIGINAL CLASS A-5 PRINCIPAL BALANCE 31,100,000.00
CLASS A-6 POOL FACTOR (I-5):
CURRENT CLASS A-6 PRINCIPAL BALANCE 45,000,000.00 1.00000000
ORIGINAL CLASS A-6 PRINCIPAL BALANCE 45,000,000.00
CLASS A-7 POOL FACTOR (I-5):
CURRENT CLASS A-7 PRINCIPAL BALANCE 30,600,000.00 1.00000000
ORIGINAL CLASS A-7 PRINCIPAL BALANCE 30,600,000.00
CLASS A-8 POOL FACTOR (I-5):
CURRENT CLASS A-8 PRINCIPAL BALANCE 32,000,000.00 1.00000000
ORIGINAL CLASS A-8 PRINCIPAL BALANCE 32,000,000.00
CLASS A-9 POOL FACTOR (I-5):
CURRENT CLASS A-8 PRINCIPAL BALANCE 37,000,000.00 1.00000000
ORIGINAL CLASS A-8 PRINCIPAL BALANCE 37,000,000.00
POOL I FACTOR:
CURRENT POOL I PRINCIPAL BALANCE 467,512,015.49 0.99470642
ORIGINAL POOL I PRINCIPAL BALANCE 470,000,000.00
CLASS A-10 FACTOR:
CURRENT CLASS A-10 PRINCIPAL BALANCE 258,542,613.94 0.99439467
ORIGINAL CLASS A-10 PRINCIPAL BALANCE 260,000,000.00
CLASS A-11 POOL FACTOR (I-5):
CURRENT CLASS A-11 PRINCIPAL BALANCE 60,000,000.00 1.00000000
ORIGINAL CLASS A-11 PRINCIPAL BALANCE 60,000,000.00
POOL II FACTOR:
CURRENT POOL II PRINCIPAL BALANCE 318,542,613.94 0.99544567
ORIGINAL POOL II PRINCIPAL BALANCE 320,000,000.00
CLASS A-12 POOL III FACTOR (I-5):
CURRENT CLASS A-12 PRINCIPAL BALANCE 9,970,239.02 0.99702390
ORIGINAL CLASS A-12 PRINCIPAL BALANCE 10,000,000.00
22. (A) WEIGHTED AVERAGE MORTGAGE INTEREST RATE
POOL I 11.698%
POOL II 9.892%
POOL III 11.680%
(B) ADJUSTED MORTGAGE INTEREST RATE OF THE MORTGAGE LOANS
POOL I 11.048%
POOL II 9.025%
POOL III 10.580%
(C) WEIGHTED AVERAGE CLASS A-1, CLASS A-2, CLASS A-3,
CLASS A-4, CLASS A-5, CLASS A6, CLASS A-7, CLASS A-8
AND CLASS A-9 ADJUST MORTGAGE LOAN REMITTANCE RATE 7.046%
CLASS A-10 AND CLASS A-11 ADJUSTED MORTGAGE LOAN
REMITTANCE RATE 5.996%
CLASS A-12 ADJUSTED MORTGAGE LOAN REMITTANCE RATE 8.125%
(D) WEIGHTED AVERAGE MORTGAGE INTEREST RATE FOR 02/28/97 03/31/97
POOL I 11.650% 11.698%
POOL II 9.800% 9.892%
POOL III 11.750% 11.680%
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
23. CLASS A-10 REMITTANCE RATE 5.81750%
CLASS A-11 REMITTANCE RATE (BASED ON AUCTION RATE) 5.6675%
IF REMITTANCE RATES BASED ON THE NET FUNDS CAP
LIBOR PLUS MARGIN FOR CLASS A-10 N/A
24. (A) LIBOR RATE 5.43750%
(B) AUCTION RATE 5.668%
25. POOL II NET FUNDS CAP (RATE) 9.307%
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
0.00
27. (A) AMOUNT OF DISTRIBUTION ALLOCABLE TO LIBOR
INTEREST CARRYOVER 0.00
(B) LIBOR INTEREST CARRYOVER BALANCE 0.00
28. OTHER INFORMATION
(A) SPREAD ACCOUNT BALANCES
POOL I 0.00
POOL II 0.00
POOL III 0.00
</TABLE>
<PAGE>
EXHIBIT O (POOL I)
REMIC DELINQUENCIES AS OF -MARCH 31, 1997
<TABLE>
<CAPTION>
REMIC OUTSTANDING # REMIC
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT SERIES
<S> <C> <C> <C> <C> <C> <C> <C>
1997-A-I $347,997,699.56 8156 1 TO 29 DAYS 26,475,240.65 538 7.61% 1997-A-III
30 TO 59 DAYS 2,967,904.64 56 0.85%
60 TO 89 DAYS 1,122,189.19 16 0.32%
90 AND OVER 0.00 0 0.00%
FORECLOSURE 0.00 0 0.00%
REO PROPERTY 0.00 0 0.00%
TOTALS $30,565,334.48 610 8.78%
=======================================
</TABLE>
EXHIBIT O (POOL II)
<TABLE>
<CAPTION>
REMIC DELINQUENCIES AS OF -MARCH 31, 1997
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
<S> <C> <C> <C> <C> <C> <C>
1997-A-II $254,195,186.59 3286 1 TO 29 DAYS 13,948,909.22 171 5.49%
30 TO 59 DAYS 2,151,395.29 22 0.85%
60 TO 89 DAYS 93,461.88 1 0.04%
90 AND OVER 0.00 0 0.00%
FORECLOSURE 0.00 0 0.00%
REO PROPERTY 0.00 0 0.00%
TOTALS $16,193,766.39 194 6.37%
=======================================
</TABLE>
<PAGE>
EXHIBIT O (POOL III)
REMIC DELINQUENCIES AS OF -MARCH 31, 1997
<TABLE>
<CAPTION>
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
<S> <C> <C> <C> <C> <C> <C>
1997-A-III 9,986,032.72 52 1 TO 29 DAYS 0.00 0 0.00%
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 $0.00 0 0.00%
============================
</TABLE>
<PAGE>
1997-A
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 (or per $25,000 for Class A-11)
original dollar amount as of the Cut-Off Date.
POOL I
SUBCLAUSE CLASS A-1 CLASS A-2 CLASS A-3 CLASS A-4
- --------------------------------------------------------------------
(ii) 1,000.00 1,000.00 1,000.00 1,000.00
(vi) 8.33 0.00 0.00 0.00
(vii) 2.72 0.00 0.00 0.00
(viii) 6.03 0.00 0.00 0.00
(xiii) (a) 5.43 5.47 5.56 5.74
(b) 26.38 0.00 0.00 0.00
(c) 0.00 0.00 0.00 0.00
(d) 0.00 0.00 0.00 0.00
(xv) 973.62 1,000.00 1,000.00 1,000.00
(xxxvi) 0.00 0.00 0.00 0.00
SUBCLAUSE CLASS A-5 CLASS A-6 CLASS A-7 CLASS A-8
- --------------------------------------------------------------------
(ii) 1,000.00 1,000.00 1,000.00 1,000.00
(vi) 0.00 0.00 0 0.00
(vii) 0.00 0.00 0 0.00
(viii) 0.00 0.00 0 0.00
(xiii) (a) 5.88 6.01 6.18 6.42
(b) 0.00 0.00 0 0.00
(c) 0.00 0.00 0 0.00
(d) 0.00 0.00 0 0.00
(xv) 1,000.00 1,000.00 1,000.00 1,000.00
(xxxvi) 0.00 0.00 0 0
<TABLE>
<CAPTION>
POOL II POOL III
POOL IV
SUBCLAUSE CLASS A-9 CLASS A-10 CLASS A-11 CLASS A-12
- -------------------------------------------------------------------- CLASS A-16
<S> <C> <C> <C> <C> ----------
(ii) 1,000.00 1,000.00 25,000.00 1,000.00 <C>
993.11
(vi) 0.00 0.00 0.00 0.00
35.15
(vii) 0.00 0.45 0.00 0.00
0.00
(viii) 0.00 0.00 0.00 0.50
0.17
(xiii) (a) 6.03 5.01 59.04 6.27
(b) 0.00 5.61 0.00 2.98 5.88
(c) 0.00 0.00 0.00 0.00 38.05
(d) 0.00 0.00 0.00 0.00 0.00
0.00
(xv) 1,000.00 994.39 25,000.00 997.02
955.06
(xxxvi) 0.00 0.00 0.00 0.00
0.00
</TABLE>
