<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) August 15, 1997
----------------
The Money Store Home Improvement Trust 1997-II and the Originators as listed
below under a Pooling and Servicing Agreement dated as of May 31, 1997 providing
for the issuance of The Money Store Home Improvement Loan Certificates, Series
1997-II
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 333-20817-10 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 of 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 August 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.
THE MONEY STORE INC.
By: /s/ Harry Puglisi
-----------------
Harry Puglisi
Treasurer
Dated: August 29, 1997
<PAGE>
Schedule A
List of Originators
-------------------
1997-II
-------
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>
SERVICER'S CERTIFICATE
IN ACCORDANCE WITH SECTION 6.10 OF THE POOLING AND SERVICING AGREEMENT DATED AS
OF MAY 31, 1997, THE MONEY STORE INC. REPORTS THE FOLLOWING INFORMATION
PERTAINING TO SERIES 1997-II FOR THE AUGUST 12, 1997 DETERMINATION DATE.
1. AGGREGATE AMOUNT RECEIVED $ 4,593,554.20
LESS: SERVICE FEE 44,016.86
CONTINGENCY FEE 44,016.86
OTHER SERVICER FEES (Late Charges/Escrow) 8,147.64
UNREIMBURSED MONTHLY ADVANCES 0.00
--------------
96,181.36
PLUS: MONTHLY ADVANCE - INCLUDING
COMPENSATING INTEREST 0.00
PRE-FUNDING ACCOUNT TRANSFER 192,845.53
CAPITALIZED INTEREST ACCOUNT TRANSFER 34,502.62
--------------
227,348.15
AMOUNT WITHDRAWN FROM THE CERTIFICATE
ACCOUNT PURSUANT TO SECTION 6.01(b)(vi) 0.00
--------------
AVAILABLE REMITTANCE AMOUNT (I-2) 4,724,720.99
==============
2. (A) CLASS A-1 PRINCIPAL BALANCE AS REPORTED
IN PRIOR SERVICER'S CERTIFICATE 92,674,154.48
(B) CLASS A-2 PRINICPAL BALANCE AS REPORTED
IN PRIOR SERVICER'S CERTIFICATE 61,800,000.00
(C) CLASS A-3 PRINCIPAL BALANCE AS REPORTED
IN PRIOR SERVICER'S CERTIFICATE 27,675,000.00
(D) CLASS M-1 PRINCIPAL BALANCE AS REPORTED
IN PRIOR SERVICER'S CERTIFICATE 33,125,000.00
(E) CLASS M-2 PRINCIPAL BALANCE AS REPORTED
IN PRIOR SERVICER'S CERTIFICATE 18,750,000.00
(F) CLASS B PRINCIPAL BALANCE AS REPORTED
IN PRIOR SERVICER'S CERTIFICATE 13,750,000.00
3. PRINCIPAL DISTRIBUTION AMOUNTS:
CLASS A-1 3,322,785.08
CLASS A-2 0.00
CLASS A-3 0.00
CLASS M-1 0.00
CLASS M-2 0.00
CLASS B 0.00
TOTAL PRINCIPAL DISTRIBUTION AMOUNT: 3,322,785.08
<PAGE>
4. (A) CLASS A INTEREST SHORTFALL CARRYFORWARD AMOUNT 0.00
CLASS M INTEREST SHORTFALL CARRYFORWARD AMOUNT 0.00
CLASS B INTEREST SHORTFALL CARRYFORWARD AMOUNT 0.00
AGGREGATE INTEREST SHORTFALL CARRYFORWARD AMOUNT 0.00
(B) CLASS A REALIZED LOSS AMOUNT 0.00
CLASS M REALIZED LOSS AMOUNT 0.00
CLASS B REALIZED LOSS AMOUNT 0.00
AGGREGATE REALIZED LOSS AMOUNT 0.00
5. AVAILABLE MAXIMUM SUBORDINATION AMOUNT 3,408,000.00
6. PRINCIPAL PREPAYMENT RECEIVED DURING
THE DUE PERIOD
AMOUNT 1,395,015.34
# OF LOANS 122
7. AMOUNT OF CURTAILMENTS RECEIVED DURING
THE DUE PERIOD 483,745.20
8. AMOUNT OF EXCESS AND MONTHLY PAYMENTS
IN RESPECT OF PRINCIPAL RECEIVED DURING
THE DUE PERIOD 485,884.69
9. AMOUNT OF INTEREST RECEIVED 2,212,086.40
10. (A) AMOUNT OF MONTHLY ADVANCES TO BE MADE ON
THE DETERMINATION DATE
MONTHLY ADVANCE TO BE DEPOSITED IN THE CERTIFICATE
ACCOUNT PURSUANT TO SECTION 6.01 (a) (ii) 0.00
(B) AMOUNT OF COMPENSATING INTEREST 76.87
11. DELINQUENT AND FORECLOSURE INFORMATION (EXHIBIT O)
12. AMOUNT OF REALIZED LOSSES DURING
THE DUE PERIOD 0.00
13. CLASS A-1 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 491,173.02
(B) PRINCIPAL DISTRIBUTION AMOUNT 3,322,785.08
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE 0.00
TOTAL CLASS A-1 REMITTANCE AMOUNT 3,813,958.10
CLASS A-2 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 338,870.00
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE 0.00
TOTAL CLASS A-2 REMITTANCE AMOUNT 338,870.00
CLASS A-3 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 157,055.63
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE 0.00
TOTAL CLASS A-3 REMITTANCE AMOUNT 157,055.63
<PAGE>
CLASS A REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 987,098.64
(B) PRINCIPAL DISTRIBUTION AMOUNT 3,322,785.08
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE 0.00
TOTAL CLASS A REMITTANCE AMOUNT 4,309,883.72
CLASS M-1 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 197,921.88
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE 0.00
TOTAL CLASS M-1 REMITTANCE AMOUNT 197,921.88
CLASS M-2 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 120,312.50
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE 0.00
TOTAL CLASS M-2 REMITTANCE AMOUNT 120,312.50
CLASS M REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 318,234.38
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE 0.00
TOTAL CLASS M REMITTANCE AMOUNT 318,234.38
CLASS B REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 88,343.75
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE 0.00
TOTAL CLASS B REMITTANCE AMOUNT 88,343.75
AGGREGATE REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 1,393,676.77
(B) PRINCIPAL DISTRIBUTION AMOUNT 3,322,785.08
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE 0.00
TOTAL REMITTANCE AMOUNT 4,716,461.85
14. (A) REIMBURSABLE AMOUNT (I-22) 0.00
(B) CLASS X REMITTANCE AMOUNT PAYABLE
PURSUANT TO SECTION 6.08(d) (iii) & (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 89,351,369.40
<PAGE>
(B) CLASS A-2 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 61,800,000.00
(C) CLASS A-3 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 27,675,000.00
(D) CLASS M-1 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 33,125,000.00
(E) CLASS M-2 PRINCIPAL BALANCE AFTER
DISTRIBUTIONS TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 18,750,000.00
(F) CLASS B PRINCIPAL BALANCE AFTER
DISTRIBUTIONS TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 13,750,000.00
(G) TOTAL POOL PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 244,451,369.40
16. TRIGGER EVENT CALCULATION TRIGGER ACTIVA
THE TRIGGER EVENT WILL BE IN EFFECT IF EITHER
(1) (I) DOES NOT EXCEED 50% OF (ii)
(i) SIXTY-DAY DELINQUENCY RATIO 0.73%
(ii) CLASS A CREDIT ENHANCEMENT PERCENTAGE 0.00% 0.00% YES
(2) BOTH (A) AND (B)
(A) EITHER (X) OR (Y)
(X) THE WEIGHTED AVERAGE FIVE-MONTH SIXTY-DAY
DELINQUENCY RATIO EXCEEDS 9% OR 0.00%
(Y) THE CUMULATIVE REALIZED LOSSES
EXCEED $28,500,000 0.00 NO
(B) EITHER (X) OR (Y)
(X) THE WEIGHTED AVERAGE FIVE-MONTH SIXTY-DAY
DELINQUENCY RATIO EXCEEDS 15% OR 0.00%
(Y) THE CUMULATIVE REALIZED LOSSES
EXCEED $9,500,000 0.00 NO NO
(3) (i) IS GREATER THAN 75% OF (ii)
(i) PRIOR CLASS A & CLASS M PRINCIPAL
BALANCES 234,024,154.48
(ii) PRINCIPAL BALANCE AS OF THE END OF
THE SECOND PRECEDING DUE PERIOD 248,645,750.88 94.12% YES
IF EITHER (1), (2) OR (3) = "YES", THEN THE TRIGGER EVENT IS ON EFFECT YES
<PAGE>
17. CUMULATIVE REALIZED LOSSES 0.00
18. AMOUNT BY WHICH THE FORMULA DISTRIBUTION AMOUNT
EXCEEDS THE CLASS DISTRIBUTION AMOUNT 0.00
19. (A) SERVICING FEE FOR THE RELATED DUE PERIOD 44,016.86
(B) CONTINGENCY FEE FOR THE RELATED DUE PERIOD 44,016.86
(C) AMOUNT TO BE DEPOSITED TO THE EXPENSE ACCOUNT - TRUSTEE 8,259.14
(D) FHA PREMIUM ACCOUNT 8,695.71
20. AMOUNT OF PAYMENTS AND REIMBURSEMENTS TO THE
SERVICERS PURSUANT TO:
(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) 88,033.72
21. CLASS A-1 POOL FACTOR (I-5):
CURRENT CLASS A-1 PRINCIPAL BALANCE 89,351,369.40 0.94153182
ORIGINAL CLASS A-1 PRINCIPAL BALANCE 94,900,000.00
CLASS A-2 POOL FACTOR (I-5):
CURRENT CLASS A-2 PRINCIPAL BALANCE 61,800,000.00 1.00000000
ORIGINAL CLASS A-2 PRINCIPAL BALANCE 61,800,000.00
CLASS A-3 POOL FACTOR (I-5):
CURRENT CLASS A-3 PRINCIPAL BALANCE 27,675,000.00 1.00000000
ORIGINAL CLASS A-3 PRINCIPAL BALANCE 27,675,000.00
CLASS M-1 POOL FACTOR (I-5):
CURRENT CLASS M-1 PRINCIPAL BALANCE 33,125,000.00 1.00000000
ORIGINAL CLASS M-1 PRINCIPAL BALANCE 33,125,000.00
CLASS M-2 POOL FACTOR (I-5):
CURRENT CLASS M-2 PRINCIPAL BALANCE 18,750,000.00 1.00000000
ORIGINAL CLASS M-2 PRINCIPAL BALANCE 18,750,000.00
CLASS B POOL FACTOR (I-5):
CURRENT CLASS B-1 PRINCIPAL BALANCE 13,750,000.00 1.00000000
ORIGINAL CLASS B-1 PRINCIPAL BALANCE 13,750,000.00
POOL FACTOR:
CURRENT POOL PRINCIPAL BALANCE 244,451,369.40 0.97780548
ORIGINAL POOL PRINCIPAL BALANCE 250,000,000.00
<PAGE>
22. (A) WEIGHTED AVERAGE MORTGAGE INTEREST RATE 12.628%
(B) ADJUSTED MORTGAGE INTEREST RATE OF THE MORTGAGE LOANS 14.178%
(C) WEIGHTED AVERAGE CLASS A-1, CLASS A-2,
CLASS A-3, CLASS M-1, CLASS M-2 AND CLASS B
ADJUSTED MORTGAGE LOAN REMITTANCE RATE 6.795%
(D) WEIGHTED AVERAGE MORTGAGE INTEREST
RATE FOR 5/31/97 6/30/97 7/31/97
------- ------- -------
12.500% 12.630% 12.628%
23. (A) SENIOR PERCENTAGE 100.00%
(B) CLASS B PERCENTAGE 0.00%
24. (A) SPREAD AMOUNT 4,194,381.48
(B) SPECIFIED SUBORDINATED AMOUNT 24,250,000.00
25. (A) CLASS A APPLIED REALIZED LOSS AMOUNT 0.00
CLASS M APPLIED REALIZED LOSS AMOUNT 0.00
CLASS B APPLIED REALIZED LOSS AMOUNT 0.00
(B) UNPAID CLASS A REALIZED LOSS AMOUNT 0.00
UNPAID CLASS M REALIZED LOSS AMOUNT 0.00
UNPAID CLASS B REALIZED LOSS AMOUNT 0.00
26. ACCELERATED PRINCIPAL AMOUNT FOR THE CURRENT REMITTANCE DATE 958,139.85
27. (A) AMOUNT TO BE DEPOSITED INTO THE FHA PREMIUM ACCOUNT
FOR THE DUE PERIOD 8,695.71
(B) AMOUNT REIMBURSABLE TO THE SERVICER AND/OR THE
CERTIFICATE INSURER FROM THE FHA ACCOUNT PURSUANT
TO 6.05(b)(I) 52,803.39
28. AMOUNT OF FHA PAYMENTS AND RELATED PAYMENTS
RECEIVED DURING THE MONTH 0.00
29. THE RESERVE AMOUNT FOR THE DUE PERIOD 25,000,000.00
30. CLAIMS FILED DURING THE DUE PERIOD 0.00
31. CLAIMS PAID DURING THE PERIOD 0.00
32. CLAIMS DENIED BY FHA DURING THE PERIOD 0.00
33. CLAIMS PENDING PAYMENT BY FHA DURING THE DUE PERIOD 0.00
34. OTHER INFORMATION N/A
<PAGE>
EXHIBIT O
REMIC DELINQUENCIES AS OF JULY 31, 1997
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNT RANGES AMOUNT NO PCT
1997-II $204,990,527.30 11,023 1 TO 29 DAYS 22,154,372.21 1,234 10.81%
30 TO 59 DAYS 4,025,147.77 259 1.96%
60 TO 89 DAYS 1,495,278.67 87 0.73%
90 AND OVER 472,539.49 27 0.23%
FORECLOSURE 0.00 0 0.00%
REO PROPERTY 0.00 0 0.00%
TOTALS $28,147,338.14 1,607 13.73%
============== ===== ======
<PAGE>
1997-II
The following additional information presented in dollars, pursuant to Section
6.10 subclauses (ii), (vi), (vii), (xiii), (viii), (xv), (xxii) is provided for
each Class per $1,000 original dollar amount as of the Cut-Off Date.
SUBCLAUSE CLASS A-1 CLASS A-2 CLASS A-3 CLASS M-1
- --------- --------- --------- --------- ---------
(ii) 976.55 1,000.00 1,000.00 1,000.00
(vi) 14.70 0.00 0.00 0.00
(vii) 5.10 0.00 0.00 0.00
(viii) 5.12 0.00 0.00 0.00
(xiii) (a) 5.18 5.48 5.68 5.98
(b) 35.01 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) 941.53 1,000.00 1,000.00 1,000.00
(xxxv) 0.00 0.00 0.00 0.00
SUBCLAUSE CLASS M-2 CLASS B
- --------- --------- --------
(ii) 1,000.00 1,000.00
(vi) 0.00 0.00
(vii) 0.00 0.00
(viii) 0.00 0.00
(xiii) (a) 6.42 6.43
(b) 0.00 0.00
(c) 0.00 0.00
(d) 0.00 0.00
(xv) 1,000.00 1,000.00
(xxvv) 0.00 0.00
