|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: FINANCIAL ASSET SEC CORP MEGO MORT HOME LOAN OWNER TR 1997-3, 15-15D, 1998-01-30 |
Next: INDUSTRIAL DISTRIBUTION GROUP INC, S-8, 1998-01-30 |
<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) January 15, 1998
--------------------
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 33-58128-35 upper tier 68-039-8956
---------- ----------- ----------------------
lower tier 91-186-4387
----------------------
State or other (Commission (IRS Employer
jurisdiction of File Number) ID Number)
incorporation)
2840 Morris Avenue, Union, New Jersey 7083
-----------------------------------------------
(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
January 15, 1998 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: January 31, 1998
<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 JANUARY 12, 1998
DETERMINATION DATE.
<TABLE>
<CAPTION>
POOL I POOL II POOL III
<S> <C> <C> <C>
1. AGGREGATE AMOUNT RECEIVED (5.03 b) $16,225,491.38 $17,989,274.44 $77,364.33
ADJ : RECALCULATION 0.00 0.00 0.00
-----------------------------------------------------
16,225,491.38 17,989,274.44 77,364.33
LESS: SERVICE FEE (7.03 & 5.04) 104,632.08 77,522.99 1,641.36
CONTINGENCY FEE (7.03 & 5.04) 104,632.08 77,522.99 1,641.36
OTHER SERVICER FEES (Late Charges / Escrow) (7.03 & 5.04) 129,202.71 103,952.45 0.00
UNREIMBURSED MONTHLY ADVANCES (5.04 b) 0.00 0.00 0.00
-----------------------------------------------------
338,466.87 258,998.43 3,282.72
PLUS: MONTHLY ADVANCE (6.11) - INCLUDING
COMPENSATING INTEREST (6.12) 0.00 0.00 10,515.54
PRE-FUNDING ACCOUNT TRANSFER (6.02) 0.00 0.00 0.00
CAPITALIZED INTEREST ACCOUNT TRANSFER (6.02) 0.00 0.00 0.00
-----------------------------------------------------
0.00 0.00 10,515.54
LESS: EXCESS SPREAD (I-19) 1,878,555.72 1,080,465.05 26,722.39
SUBORDINATION REDUCTION AMOUNT (I-56) 0.00 0.00 0.00
-----------------------------------------------------
1,878,555.72 1,080,465.05 26,722.39
-----------------------------------------------------
AVAILABLE REMITTANCE AMOUNT 14,008,468.79 16,649,810.96 57,874.76
=====================================================
2. (A) CLASS A-1 PRINCIPAL BALANCE AS REPORTED 28,942,322.76
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>
<TABLE>
<S> <C> <C>
(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 222,814,760.59
(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 9,138,218.65
3. PRINCIPAL DISTRIBUTION AMOUNTS :
CLASS A-1 13,036,857.53
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: 13,036,857.53
CLASS A-9 15,757,852.10
CLASS A-10 0.00
TOTAL POOL II PRINCIPAL DISTRIBUTION AMOUNT: 15,757,852.10
CLASS A-11 25,351.38
TOTAL POOL III PRINCIPAL DISTRIBUTION AMOUNT: 25,351.38
4. TOTAL AMOUNT OF POOL I, II & III
INSURED PAYMENTS 0.00
5. (A) SUBORDINATED AMOUNT
POOL I 9,058,164.24
POOL II 6,971,019.70
POOL III 152,150.26
(B) SPECIFIED SUBORDINATED AMOUNT
POOL I 14,025,000.00
POOL II 15,375,000.00
POOL III 2,500,000.00
<CAPTION>
6. PRINCIPAL PREPAYMENT RECEIVED DURING
THE DUE PERIOD # ACCOUNTS DOLLARS
<S> <C> <C>
POOL I 241 9,516,471.02
POOL II 153 13,027,013.09
POOL III 0 0.00
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C>
7. AMOUNT OF CURTAILMENTS RECEIVED DURING
THE DUE PERIOD
POOL I 1,021,448.56
POOL II 1,381,830.58
POOL III 0.00
8. AMOUNT OF EXCESS AND MONTHLY PAYMENTS
IN RESPECT OF PRINCIPAL RECEIVED DURING
THE DUE PERIOD
POOL I 673,830.32
POOL II 231,281.94
POOL III 1,911.71
9. AMOUNT OF INTEREST RECEIVED
POOL I 4,884,538.77
POOL II 3,245,196.38
POOL III 75,452.62
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 0.00
POOL II 0.00
POOL III 10,515.54
(B) AMOUNT OF COMPENSATING INTEREST
POOL I 2,249.42
POOL II 2,859.72
POOL III 0.00
11. DELINQUENT AND FORECLOSURE INFORMATION (EXHIBIT O)
12. THE AMOUNT OF REALIZED LOSSES DURING
THE DUE PERIOD
POOL I 731.24
POOL II 4,990.59
POOL III 0.00
13. CLASS A-1 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 154,238.46
(B) PRINCIPAL DISTRIBUTION AMOUNT 13,036,857.53
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-1 REMITTANCE AMOUNT 13,191,095.99
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
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C>
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
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C>
POOL I REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 2,792,015.55
(B) PRINCIPAL DISTRIBUTION AMOUNT 13,036,857.53
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL I REMITTANCE AMOUNT 15,828,873.08
CLASS A-9 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 1,166,649.24
(B) PRINCIPAL DISTRIBUTION AMOUNT 15,757,852.10
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL CLASS A-9 REMITTANCE AMOUNT 16,924,501.34
CLASS A-10 REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 730,566.67
(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 730,566.67
POOL II REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 1,897,215.90
(B) PRINCIPAL DISTRIBUTION AMOUNT 15,757,852.10
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL II REMITTANCE AMOUNT 17,655,068.00
CLASS A-11 (POOL III) REMITTANCE AMOUNT:
(A) CURRENT INTEREST REQUIREMENT 54,677.01
(B) PRINCIPAL DISTRIBUTION AMOUNT 25,351.38
(C) CARRY FORWARD AMOUNT 0.00
(D) MONTHLY ADVANCE FOR BANKRUPTCY 0.00
TOTAL POOL III REMITTANCE AMOUNT 80,028.39
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>
<TABLE>
<S> <C>
15. (A) CLASS A-1 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 15,905,465.23
(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
DISTRIBUTIONS TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 52,800,000.00
(F) CLASS A-6 PRINCIPAL BALANCE AFTER
DISTRIBUTIONS 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 207,056,908.49
(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
</TABLE>
<PAGE>
<TABLE>
<S> <C>
(K) CLASS A-11 PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 9,112,867.27
(L) TOTAL POOL I PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 485,405,465.23
(M) TOTAL POOL II PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 347,056,908.49
(N) TOTAL POOL III PRINCIPAL BALANCE AFTER
DISTRIBUTION TO BE MADE ON THE
REMITTANCE DATE AND AFTER ALLOCATION
OF REALIZED LOSSES 9,112,867.27
16. (A) MONTHLY EXCESS SPREAD PERCENTAGE (FOR POOL I, II AND III) 100.00%
(B) EXCESS SPREAD (POOL I) 1,878,555.72
EXCESS SPREAD (POOL II) 1,080,465.05
EXCESS SPREAD (POOL III) 26,722.39
TOTAL EXCESS SPREAD (POOL I, II and III) 2,985,743.16
(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 41,461.74
POOL II 13,695.88
POOL III 0.00
18. (A) THE WEIGHTED AVERAGE MATURITY
POOL I 276.553
POOL II 351.450
POOL III 323.608
(B) THE WEIGHTED AVERAGE MORTGAGE
INTEREST RATE
POOL I 11.673%
POOL II 10.477%
POOL III 11.479%
</TABLE>
<PAGE>
<TABLE>
<S> <C> <C>
19. (A) SERVICING FEE FOR THE RELATED DUE PERIOD
POOL I 104,632.08
POOL II 77,522.99
POOL III 1,641.36
(B) CONTINGENCY FEE FOR THE RELATED DUE PERIOD
POOL I 104,632.08
POOL II 77,522.99
POOL III 1,641.36
(C) AMOUNT TO BE DEPOSITED TO THE EXPENSE ACCOUNT - TRUSTEE
POOL I 20,768.43
POOL II 15,117.28
POOL III 380.76
(D) AMOUNT TO BE DEPOSITED TO THE INSURANCE ACCOUNT- MBIA
POOL I 37,383.00
POOL II 36,281.00
POOL III 4,188.00
(F) CLASS A-11 AUCTION AGENT FEE 23,809.72
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) 209,264.16 155,045.98
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) 3,282.72
21. CLASS A-1 POOL FACTOR (I-5):
CURRENT CLASS A-1 PRINCIPAL BALANCE 15,905,465.23 0.19758342
ORIGINAL CLASS A-1 PRINCIPAL BALANCE 80,500,000.00
CLASS A-2 POOL FACTOR (I-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 (I-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 (I-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 485,405,465.23 0.88255539
ORIGINAL POOL I PRINCIPAL BALANCE 550,000,000.00
CLASS A-9 POOL FACTOR:
CURRENT CLASS A-10 PRINCIPAL BALANCE 207,056,908.49 0.76687744
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 347,056,908.49 0.84648026
ORIGINAL POOL II PRINCIPAL BALANCE 410,000,000.00
CLASS A-11 (POOL III FACTOR (I-5):
CURRENT CLASS A-12 PRINCIPAL BALANCE 9,112,867.27 0.91128673
ORIGINAL CLASS A-12 PRINCIPAL BALANCE 10,000,000.00
22. (A) WEIGHTED AVERAGE MORTGAGE INTEREST RATE
POOL I 11.673%
POOL II 10.477%
POOL III 11.479%
(B) ADJUSTED MORTGAGE INTEREST RATE OF THE MORTGAGE LOANS
POOL I 11.033%
POOL II 9.610%
POOL III 10.379%
(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 6.871%
CLASS A-10 AND CLASS A-11 ADJUSTED MORTGAGE LOAN REMITTANCE RATE 6.322%
CLASS A-12 ADJUSTED MORTGAGE LOAN REMITTANCE RATE 7.780%
<CAPTION>
--------------------------------------------------------
(D) WEIGHTED AVERAGE MORTGAGE INTEREST RATE FOR 10/31/97 11/30/97 12/31/97
--------------------------------------------------------
<S> <C> <C> <C>
POOL I 11.678% 11.676% 11.673%
POOL II 10.342% 10.410% 10.477%
POOL III 11.479% 11.479% 11.479%
</TABLE>
<PAGE>
<TABLE>
<S> <C>
23. CLASS A-9 REMITTANCE RATE 6.08047%
CLASS A-10 REMITTANCE RATE (BASED ON AUCTION RATE) 6.0600%
IF REMITTANCE RATES BASED ON THE NET FUNDS CAP
LIBOR PLUS MARGIN FOR CLASS A-9 N/A
AUCTION FEE FOR CLASS A-10 N/A
24. (A) LIBOR RATE 5.98047%
(B) AUCTION RATE 6.060%
25. POOL II NET FUNDS CAP (RATE) 9.938%
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
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>
EXHIBIT O (POOL I)
REMIC DELINQUENCIES AS OF - DECEMBER 31, 1997
<TABLE>
<CAPTION>
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
<S> <C> <C> <C> <C> <C> <C>
1997-B-I $496,288,737.10 11220 1 TO 29 DAYS 83,313,942.99 2,023 16.79%
30 TO 59 DAYS 9,279,235.38 210 1.87%
60 TO 89 DAYS 4,511,214.84 89 0.91%
90 AND OVER 6,474,691.07 138 1.30%
FORECLOSURE 2,457,872.72 27 0.50%
REO PROPERTY 238,302.91 2 0.05%
TOTALS $106,275,259.91 2,489 21.41%
============================================
</TABLE>
EXHIBIT O (POOL II)
REMIC DELINQUENCIES AS OF - DECEMBER 31, 1997
<TABLE>
<CAPTION>
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
<S> <C> <C> <C> <C> <C> <C>
1997-B-II $355,145,654.68 4396 1 TO 29 DAYS 58,518,211.68 770 16.48%
30 TO 59 DAYS 6,553,440.01 90 1.85%
60 TO 89 DAYS 3,708,514.01 42 1.04%
90 AND OVER 6,002,948.93 80 1.69%
FORECLOSURE 2,399,061.38 25 0.68%
REO PROPERTY 115,860.49 1 0.03%
TOTALS $77,298,036.50 1,008 21.77%
================================================
</TABLE>
<PAGE>
EXHIBIT O (POOL III)
REMIC DELINQUENCIES AS OF -DECEMBER 31, 1997
<TABLE>
<CAPTION>
REMIC OUTSTANDING #
SERIES DOLLARS ACCOUNTS RANGES AMOUNT NO PCT
<S> <C> <C> <C> <C> <C>
1997-B-III 9,288,457.20 48 1 TO 29 DAYS 1,117,314.84 3 12.03%
30 TO 59 DAYS 0.00 0 0.00%
60 TO 89 DAYS 269,000.00 1 2.90%
90 AND OVER 0.00 0 0.00%
FORECLOSURE 273,000.00 1 2.94%
REO PROPERTY 0.00 0 0.00%
TOTALS $1,659,314.84 5 17.86%
====================================================
</TABLE>
|
|