|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: CITYSCAPE HOME EQUITY LOAN TRUST SERIES 1997 C, 8-K, 1997-08-29 |
Next: INDUSTRIAL DISTRIBUTION GROUP INC, S-1/A, 1997-08-29 |
<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 Inc. (as Representative under a Pooling and Servicing Agreement
dated as of May 31, 1997 providing for the issuance of TMS Asset Backed
Certificates, Series 1997-B) and each of the Originators listed on Schedule A
attached hereto.
The Money Store, Inc.
---------------------
(Exact name of registrant as specified in its charter)
New Jersey 33-58128A7 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-B
------
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-B FOR THE AUGUST 12, 1997 DETERMINATION DATE.
<TABLE>
<CAPTION>
POOL I POOL II POOL III
<S> <C> <C> <C>
1. AGGREGATE AMOUNT RECEIVED (5.03 b) $8,679,113.83 $8,053,363.83 $109,647.93
ADJ: RECALCULATION 0.00 0.00 0.00
------------- ------------- -----------
8,679,113.83 8,053,363.83 109,647.93
LESS: SERVICE FEE (7.03 & 5.04) 72,425.57 67,924.63 1,997.97
CONTINGENCY FEE (7.03 & 5.04) 72,425.57 67,924.63 1,997.97
OTHER SERVICER FEES (LATE CHARGES/ESCROW) (7.03 & 5.04) 37,278.78 33,427.95 158.44
UNREIMBURSED MONTHLY ADVANCES (5.04 b) 0.00 0.00 0.00
------------- ------------- -----------
182,129.92 169,277.21 4,154.38
PLUS: MONTHLY ADVANCE (6.11) - INCLUDING
COMPENSATING INTEREST (6.12) 80,613.03 461,595.06 777.07
PRE-FUNDING ACCOUNT TRANSFER (6.02) 7,960.57 508.12 0.00
CAPITALIZED INTEREST ACCOUNT TRANSFER (6.02) 847,419.58 43,703.18 0.00
------------- ------------- -----------
935,993.18 505,806.36 777.07
LESS: EXCESS SPREAD (I-19) 1,180,428.56 1,191,294.71 27,487.41
SUBORDINATION REDUCTION AMOUNT (I-56) 0.00 0.00 0.00
------------- ------------- -----------
1,180,428.56 1,191,294.71 27,487.41
------------- ------------- -----------
AVAILABLE REMITTANCE AMOUNT 8,252,548.54 7,198,598.27 78,783.20
============= ============= ===========
2. (A) CLASS A-1 PRINCIPAL BALANCE AS REPORTED 77,068,629.29
IN PRIOR SERVICER'S CERTIFICATE
(B) CLASS A-2 PRINCIPAL BALANCE AS REPORTED 84,500,000.00
IN PRIOR SERVICER'S CERTIFICATE
(C) CLASS A-3 PRINCIPAL BALANCE AS REPORTED 105,400,000.00
IN PRIOR SERVICER'S CERTIFICATE
(D) CLASS A-4 PRINCIPAL BALANCE AS REPORTED 57,500,000.00
IN PRIOR SERVICER'S CERTIFICATE
(E) CLASS A-5 PRINCIPAL BALANCE AS REPORTED 52,800,000.00
IN PRIOR SERVICER'S CERTIFICATE
(F) CLASS A-6 PRINCIPAL BALANCE AS REPORTED 49,000,000.00
IN PRIOR SERVICER'S CERTIFICATE
(G) CLASS A-7 PRINCIPAL BALANCE AS REPORTED 65,300,000.00
IN PRIOR SERVICER'S CERTIFICATE
</TABLE>
<PAGE>
(H) CLASS A-8 PRINCIPAL BALANCE AS REPORTED
IN PRIOR SERVICER'S CERTIFICATE 55,000,000.00
(I) CLASS A-9 PRINCIPAL BALANCE AS REPORTED
IN PRIOR SERVICER'S CERTIFICATE 267,087,965.37
(J) CLASS A-10 PRINCIPAL BALANCE AS REPORTED
IN PRIOR SERVICER'S CERTIFICATE 140,000,000.00
(K) CLASS A-11 PRINCIPAL BALANCE AS REPORTED
IN PRIOR SERVICER'S CERTIFICATE 9,969,263.80
3. PRINCIPAL DISTRIBUTION AMOUNTS:
CLASS A-1 6,320,721.75
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
TOTAL POOL I PRINCIPAL DISTRIBUTION AMOUNT 6,320,721.75
CLASS A-9 6,293,178.38
CLASS A-10 0.00
TOTAL POOL II PRINCIPAL DISTRIBUTION AMOUNT 6,293,178.38
CLASS A-11 41,636.80
TOTAL POOL III PRINCIPAL DISTRIBUTION AMOUNT 41,636.80
4. TOTAL AMOUNT OF POOL I, II & III
INSURED PAYMENTS 0.00
5. (A) SUBORDINATED AMOUNT
POOL I 1,080,889.79
POOL II 1,371,079.30
POOL III 23,771.99
(B) SPECIFIED SUBORDINATED AMOUNT
POOL I 14,025,000.00
POOL II 15,375,000.00
POOL III 2,500,000.00
6. PRINCIPAL PREPAYMENT RECEIVED DURING
THE DUE PERIOD #ACCOUNTS DOLLARS
106 3,842,843.78
51 4,454,259.94
0 0.00
<PAGE>
7. AMOUNT OF CURTAILMENTS RECEIVED DURING
THE DUE PERIOD
POOL I 863,062.50
POOL II 379,275.87
POOL III 0.00
8. AMOUNT OF EXCESS AND MONTHLY PAYMENTS
IN RESPECT OF PRINCIPAL RECEIVED DURING
THE DUE PERIOD
POOL I 579,238.05
POOL II 404,197.12
POOL III 10,104.31
9. AMOUNT OF INTEREST RECEIVED
POOL I 3,356,690.72
POOL II 2,782,202.95
POOL III 91,344.16
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 80,613.03
POOL II 461,595.06
POOL III 777.07
(B) AMOUNT OF COMPENSATING INTEREST
POOL I 2,620.20
POOL II 2,629.14
POOL III 0.00
11. DELINQUENT AND FORECLOSURE INFORMATION (EXHIBIT O)
12. THE AMOUNT OF REALIZED LOSSES DURING
THE DUE PERIOD
POOL I 0.00
POOL II 0.00
POOL III 0.00
13. CLASS A-1 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 410,711.57
(B) PRINCIPAL DISTRIBUTION AMOUNT 6,320,721.75
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-1 REMITTANCE AMOUNT 6,731,433.32
CLASS A-2 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 452,075.00
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-2 REMITTANCE AMOUNT 452,075.00
<PAGE>
CLASS A-3 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 572,673.33
(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 572,673.33
CLASS A-4 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 318,166.67
(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 318,166.67
CLASS A-5 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 300,300.00
(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 300,300.00
CLASS A-6 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 282,975.00
(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 282,975.00
CLASS A-7 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 395,337.08
(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 395,337.08
CLASS A-8 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 316,250.00
(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 316,250.00
<PAGE>
POOL I REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 3,048,488.65
(B) PRINCIPAL DISTRIBUTION AMOUNT 6,320,721.75
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL I REMITTANCE AMOUNT 9,369,210.40
CLASS A-9 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 1,331,081.10
(B) PRINCIPAL DISTRIBUTION AMOUNT 6,293,178.38
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-9 REMITTANCE AMOUNT 7,624,259.48
CLASS A-10 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 684,152.78
(B) PRINCIPAL DISTRIBUTION AMOUNT 0.00
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-10 REMITTANCE AMOUNT 684,152.78
POOL II REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 2,015,233.88
(B) PRINCIPAL DISTRIBUTION AMOUNT 6,293,178.38
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL II REMITTANCE AMOUNT 8,308,412.26
CLASS A-11 (POOL III) REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 59,649.43
(B) PRINCIPAL DISTRIBUTION AMOUNT 41,636.80
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL III REMITTANCE AMOUNT 101,286.23
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
<PAGE>
15. (A) CLASS A-1 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 70,747,907.54
(B) CLASS A-2 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 84,500,000.00
(C) CLASS A-3 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 105,400,000.00
(D) CLASS A-4 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 57,500,000.00
(E) CLASS A-5 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 52,800,000.00
(F) CLASS A-6 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 49,000,000.00
(G) CLASS A-7 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 65,300,000.00
(H) CLASS A-8 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 55,000,000.00
(I) CLASS A-9 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 260,794,786.99
(J) CLASS A-10 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 140,000,000.00
<PAGE>
(K) CLASS A-11 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AFTER ALLOCATION
OF REALIZED LOSSES 9,927,627.00
(L) TOTAL POOL I PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AFTER ALLOCATION
OF REALIZED LOSSES 540,247,907.54
(M) TOTAL POOL II PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AFTER ALLOCATION
OF REALIZED LOSSES 400,794,786.99
(N) TOTAL POOL III PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AFTER ALLOCATION
OF REALIZED LOSSES 9,927,627.00
16. (A) MONTHLY EXCESS SPREAD PERCENTAGE
(FOR POOL I, II, AND III) 100.00%
(B) EXCESS SPREAD (POOL I) 1,180,428.56
EXCESS SPREAD (POOL II) 1,191,294.71
EXCESS SPREAD (POOL III) 27,487.41
TOTAL EXCESS SPREAD (POOL I, II, AND III) 2,399,210.68
(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 280.705
POOL II 356.244
POOL III 330.071
(B) THE WEIGHTED AVERAGE MORTGAGE
INTEREST RATE
POOL I 11.612%
POOL II 10.228%
POOL III 11.496%
<PAGE>
19. (A) SERVICING FEE FOR THE RELATED DUE PERIOD
POOL I 72,425.57
POOL II 67,924.63
POOL III 1,997.97
(B) CONTINGENCY FEE FOR THE RELATED DUE PERIOD
POOL I 72,425.57
POOL II 67,924.63
POOL III 1,997.97
(C) AMOUNT TO BE DEPOSITED TO THE EXPENSE ACCOUNT -
TRUSTEE
POOL I 22,773.69
POOL II 16,962.00
POOL III 415.39
(D) AMOUNT TO BE DEPOSITED TO THE INSURANCE ACCOUNT -
MBIA
POOL I 40,993.00
POOL II 40,709.00
POOL III 4,569.00
(F) CLASS A-11 AUCTION AGENT FEE 23,809.72
<TABLE>
<CAPTION>
20. AMOUNT OF PAYMENTS AND REIMBURSEMENTS TO THE
SERVICERS PURSUANT TO: POOL I POOL II
<S> <C> <C>
(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) 144,851.14 135,849.26
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) 3,995.94
21. CLASS A-1 POOL FACTOR (
CURRENT CLASS A-1 PRINCIPAL BALANCE 70,747,907.54 0.87885599
ORIGINAL CLASS A-1 PRINCIPAL BALANCE 80,500,000.00
CLASS A-2 POOL FACTOR (1-5):
CURRENT CLASS A-2 PRINCIPAL BALANCE 84,500,000.00 1.00000000
ORIGINAL CLASS A-2 PRINCIPAL BALANCE 84,500,000.00
CLASS A-3 POOL FACTOR (1-5):
CURRENT CLASS A-3 PRINCIPAL BALANCE 105,400,000.00 1.00000000
ORIGINAL CLASS A-3 PRINCIPAL BALANCE 105,400,000.00
CLASS A-4 POOL FACTOR (1-5):
CURRENT CLASS A-4 PRINCIPAL BALANCE 57,500,000.00 1.00000000
ORIGINAL CLASS A-4 PRINCIPAL BALANCE 57,500,000.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C> <C>
CLASS A-5 POOL FACTOR (I-5):
CURRENT CLASS A-5 PRINCIPAL BALANCE 52,800,000.00 1.00000000
ORIGINAL CLASS A-5 PRINCIPAL BALANCE 52,800,000.00
CLASS A-6 POOL FACTOR (I-5):
CURRENT CLASS A-6 PRINCIPAL BALANCE 49,000,000.00 1.00000000
ORIGINAL CLASS A-6 PRINCIPAL BALANCE 49,000,000.00
CLASS A-7 POOL FACTOR (I-5):
CURRENT CLASS A-7 PRINCIPAL BALANCE 65,300,000.00 1.00000000
ORIGINAL CLASS A-7 PRINCIPAL BALANCE 65,300,000.00
CLASS A-8 POOL FACTOR (I-5):
CURRENT CLASS A-8 PRINCIPAL BALANCE 55,000,000.00 1.00000000
ORIGINAL CLASS A-8 PRINCIPAL BALANCE 55,000,000.00
POOL I FACTOR:
CURRENT POOL I PRINCIPAL BALANCE 540,247,907.54 0.98226892
ORIGINAL POOL I PRINCIPAL BALANCE 550,000,000.00
CLASS A-9 POOL FACTOR:
CURRENT CLASS A-10 PRINCIPAL BALANCE 260,794,786.99 0.96590662
ORIGINAL CLASS A-10 PRINCIPAL BALANCE 270,000,000.00
CLASS A-10 POOL FACTOR (I-5):
CURRENT CLASS A-11 PRINCIPAL BALANCE 140,000,000.00 1.00000000
ORIGINAL CLASS A-11 PRINCIPAL BALANCE 140,000,000.00
POOL II FACTOR:
CURRENT POOL II PRINCIPAL BALANCE 400,794,786.99 0.97754826
ORIGINAL POOL II PRINCIPAL BALANCE 410,000,000.00
CLASS A-11 POOL III FACTOR (I-5):
CURRENT CLASS A-12 PRINCIPAL BALANCE 9,927,627.00 0.99276270
ORIGINAL CLASS A-12 PRINCIPAL BALANCE 10,000,000.00
22. (A) WEIGHTED AVERAGE MORTGAGE INTEREST RATE
POOL I 11.612%
POOL II 10.228%
POOL III 11.496%
(B) ADJUSTED MORTGAGE INTEREST RATE OF THE MORTGAGE LOANS
POOL I 10.972%
POOL II 9.361%
POOL III 10.396%
(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 6.836%
CLASS A-10 AND CLASS A-11 ADJUSTED MORTGAGE LOAN REMITTANCE RATE 5.987%
CLASS A-12 ADJUSTED MORTGAGE LOAN REMITTANCE RATE 7.780%
----------------------------------------------------------------
(D) WEIGHTED AVERAGE MORTGAGE INTEREST RATE FOR | 05/31/97 | 06/30/97 | 07/31/97 |
----------------------------------------------------------------
POOL I 11.500% 11.630% 11.612%
POOL II 10.250% 10.230% 10.228%
POOL III 11.500% 11.500% 11.496%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
23. CLASS A-9, REMITTANCE RATE 5.78750%
CLASS A-10 REMITTANCE RATE (BASED ON AUCTION RATE) 5.6750%
IF REMITTANCE RATES BASED ON THE NET FUNDS CAP N/A
LIBOR PLUS MARGIN FOR CLASS A-9 N/A
AUCTION FEE FOR CLASS A-10
24. (A) LIBOR RATE 5.68750%
(B) AUCTION RATE 5.675%
25. POOL II NET FUNDS CAP (RATE) 9.758%
CLASS A-9 NET FUNDS CAP 0.00
CLASS A-10 NET FUNDS CAP 0.00
26. CLASS A-9 CERTIFICATEHOLDERS' LIBOR INTEREST CARRYOVER 0.00
CLASS A-10 CERTIFICATEHOLDERS' LIBOR INTEREST CARRYOVER 0.00
27. (A) AMOUNT OF DISTRIBUTION ALLOCABLE TO LIBOR INTEREST CARRYOVER 0.00
(B) LIBOR INTEREST CARRYOVER BALANCE 0.00
28. OTHER INFORMATION
SPREAD ACCOUNT BALANCES
POOL I 0.00
POOL II 0.00
POOL III 0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT O (POOL I)
REMIC DELINQUENCIES AS OF - JULY 31, 1997
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
<S> <C> <C> <C> <C> <C> <C>
1997-B-I $364,326,710.24 8122 1 TO 29 DAYS 39,050,310.20 865 10.72%
30 TO 59 DAYS 3,445,544.45 66 0.95%
60 TO 89 DAYS 1,233,512.90 16 0.34%
90 AND OVER 147,669.06 2 0.04%
FORECLOSURE 0.00 0 0.00%
REO PROPERTY 0.00 0 0.00%
TOTALS $ 43,877,036.61 949 12.04%
==================================
EXHIBIT O (POOL II)
REMIC DELINQUENCIES AS OF - JULY 31, 1997
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
1997-B-II $391,201,829.22 4729 1 TO 29 DAYS 40,942,748.75 474 10.47%
30 TO 59 DAYS 3,111,020.79 39 0.80%
60 TO 89 DAYS 1,193,572.90 14 0.31%
90 AND OVER 75,000.00 1 0.02%
FORECLOSURE 64,500.00 1 0.02%
REO PROPERTY 0.00 0 0.00%
TOTALS $ 45,386,842.44 529 11.60%
==================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT O (POOL III)
REMIC DELINQUENCIES AS OF - JULY 31, 1997
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
<S> <C> <C> <C> <C> <C> <C>
1997-B-III 9,968,127.29 49 1 TO 29 DAYS 858,278.69 2 8.61%
30 TO 59 DAYS 0.00 0 0.00%
60 TO 89 DAYS 273,000.00 1 2,74%
90 AND OVER 0.00 0 0.00%
FORECLOSURE 0.00 0 0.00%
REO PROPERTY 0.00 0 0.00%
TOTALS $ 1,131,278.69 3 11.35%
==================================
</TABLE>
<PAGE>
1997-B
The following additional information, presented in dollars, pursuant to Section
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-10) original dollar amount as
of the Cut-Off Date.
<TABLE>
<CAPTION>
POOL I
SUBCLAUSE CLASS A-1 CLASS A-2 CLASS A-3 CLASS A-4
- ------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
(ii) 957.37 1,000.00 1,000.00 1,000.00
(vi) 47.74 0.00 0.00 0.00
(vii) 10.72 0.00 0.00 0.00
(viii) 7.20 0.00 0.00 0.00
(xiii) (a) 5.10 5.35 5.43 5.53
(b) 78.52 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) 878.86 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 0.00 0.00
(vii) 0.00 0.00 0.00 0.00
(viii) 0.00 0.00 0.00 0.00
(xiii) (a) 5.69 5.78 6.05 5.75
(b) 0.00 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) 1,000.00 1,000.00 1,000.00 1,000.00
(xxxvi) 0.00 0.00 0.00 0.00
POOL II POOL III
SUBCLAUSE CLASS A-9 CLASS A-10 CLASS A-11
- ---------------------------------------------------------------- --------------------
(ii) 989.21 2,500.00 996.93
(vi) 0.00 0.00 0.00
(vii) 0.81 0.00 0.80
(viii) 0.00 0.00 1.01
(xiii) (a) 4.93 12.22 5.96
(b) 23.31 0.00 4.16
(c) 0.00 0.00 0.00
(d) 0.00 0.00 0.00
(xv) 965.91 2,500.00 992.76
(xxxvi) 0.00 0.00 0.00
</TABLE>
|
|