<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) 22-Dec-97
TMS Auto Holdings, Inc. (as Seller) under a Sale and Servicing
Agreement dated as of May 31, 1997 in connection with the issuance of
The Money Store Auto Trust Asset Backed Securities, (Series 1997-2)
TMS Auto Holdings, Inc.
- --------------------------------------------------------------------------------
(Exact name of regristrant as specified in its charter)
Delaware
New Jersey 333-14075-02 91-184-4668
- ---------- ------------ -----------
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 the
Noteholders and Certificateholders for the remittance date of 22-Dec-97
Item 7 Financial Statements and Exhibits
----------------------------------
The quarterly financial statement for the period ended September
30, 1996 for Financial Security Assurance Holdings Ltd. ("FSA") is incorporated
by reference to the Form 10Q filed by FSA with the Securities and Exchange
Commission on November 11, 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 AUTO TRUST
ASSET BACKED SECURITIES, 1997-2
By /S/ James K. Ransom
---------------------------
James K. Ransom
Vice President
Dated: 12/31/97
<PAGE>
THE MONEY STORE AUTO TRUST 1997-2
6.64% ASSET BACKED CERTIFICATES
CERTIFICATEHOLDER STATEMENT
IN ACCORDANCE WITH SECTION 5.8 OF THE SALE AND SERVICING AGREEMENT DATED AS OF
MAY 31, 1997, THE MONEY STORE AUTO FINANCE INC. REPORTS THE FOLLOWING
INFORMATION PERTAINING TO SERIES 1997 - 2 FOR THE DECEMBER 15, 1997
DETERMINATION DATE
<TABLE>
<CAPTION>
DISTRIBUTION DATE 12/22/97 MONTHLY PERIOD NOV-97
A. INFORMATION REGARDING THE CURRENT MONTHLY DISTRIBUTION :
I. CERTIFICATES
<S> <C>
(a) The aggregate amount of the distribution to
Certificateholders 24,900.00
(b) The amount of the distribution set forth in A. 1. (a) above in
respect of interest on the Certificates 24,900.00
(c) The amount of the distribution set forth in A. 1. (a) above in
respect of principal on the Certificates 0.00
(d) The amount of the distribution in A.1. (a) payable
pursuant to a claim on the Certificate Policy 0.00
(e) The remaining outstanding balance available to
be drawn under the Certificate Policy 24,900.00
(f) The amount of the distribution set forth in paragraph
A.1. (a) above per $1,000 interest in the Certificates 5.5333333
(g) The amount of the distribution set forth in paragraph
A.1. (b) above per $1,000 interest in the Certificates 5.5333333
(h) The amount of the distribution set forth in paragraph
A.1. (c) above per $1,000 interest in the Certificates 0.0000000
(i) The amount of the distribution set forth in paragraph
A.1. (d) above per $1,000 interest in the Certificates 0.0000000
B. INFORMATION REGARDING THE PERFORMANCE OF THE TRUST :
I. POOL BALANCE AND CERTIFICATE PRINCIPAL BALANCE.
(a) The Pool Balance as of the close of business
on the last day of the Monthly Period 188,124,817.33
(b) The Certificate Principal Balance after giving effect
to payments allocated to principal as set forth in
Paragraph A.1. (c) 4,500,000.00
(c) The Certificate Factor after giving affect to the
payments set forth in paragraph A.1. (c) 1.0000000
(d) The amount of aggregate Realized Losses for the
second preceding Month Period 2,045,792.83
(e) The aggregate Purchase Amount for all Receivables that
were repurchased in the Monthly Period 0.00
</TABLE>
<PAGE>
<TABLE>
2. SERVICING FEE
<S> <C>
(a) The aggregate amount of the Servicing Fee paid to the
Servicer with respect to the preceding Monthly Period 341,891.82
3. PAYMENT SHORTFALLS
(a) The amount of the Certificateholders' Interest Carryover
Shortfall after giving effect to the payments set forth in
Paragraph A. 1. (b) above 0.00
(b) The amount of the Certificateholder's Interest Carryover
Shortfall set forth in paragraph B.3. (a) above per $1,000
interest with respect to the Certificate: 0.0000000
(c) The amount of the Certificateholders' Principal Carryover
Shortfall after giving effect to the payments set forth in
Paragraph A.1. (b) above 0.00
(d) The amount of the Certificateholders' Principal Carryover Shortfall
set forth in paragraph B.3. (a) above per $1,000 interest with
respect to the Certificate: 0.00
4. TRANSFER OF SUBSEQUENT RECEIVABLES
(a) Aggregate amount on deposit in the Prefunding Account on
such Distribution Date after giving effect to all
withdrawals therefrom on such Distribution Date 0.00
(b) Aggregate amount on deposit in the Capitalized Interest
Account on such Distribution Date after giving effect to
all withdrawals therefrom on such Distribution Date 0.00
(c) Aggregate amount on deposit in the Pre-Funding Account on
the final Subsequent Transfer Date after giving effect to
all withdrawals therefrom on such Distribution Date 0.00
(d) The amount set forth in paragraph B.4. (a) per $1,000 interest in
the Certificates: 0.0000000
(e) The amount set forth in paragraph B.4. (b) to be distributed to
Certificateholders per $1,000 interest in the Certificates: 0.0000000
(f) The amount set forth in paragraph B.4. (c) to be distributed to
Certificateholders per $1,000 interest in the Certificates: 0.0000000
5. (a) The aggregate amount of collections by the Servicer during the
preceding Monthly Period 7,536,703.59
(b) The aggregate amount which was received by the Trust from the
Servicer during the preceding Monthly Period 7,536,703.59
(c) The aggregate amount of reimbursements to the Security
Insurer during the preceding Monthly Period 0.00
(d) The amount of Receivables that are delinquent for over:
30 days 15,517,726.49
60 days 4,156,714.35
90 days 1,770,362.16
</TABLE>
(2)
<PAGE>
I, Harry Puglisi, Treasurer, represent that The Money Store Auto Finance Inc.
complied with section 5.8 of the Sale and Servicing Agreement dated May 31, 1997
pertaining to Series 1997 - 2 in preparing the accompanying Certificateholder
Statement.
THE MONEY STORE AUTO FINANCE INC.
BY: \s\ Harry Puglisi
------------------
HARRY PUGLISI
TREASURER
<PAGE>
THE MONEY STORE AUTO TRUST 1997-2
CLASS A-1 6.17% MONEY STORE ASSET BACKED NOTES
CLASS A-2 6.495% ASSET BACKED NOTES
IN ACCORDANCE WITH THE SALE AND SERVICING AGREEMENT DATED AS
OF MAY 31, 1997, THE MONEY STORE AUTO FINANCE INC.
REPORTS THE FOLLOWING INFORMATION PERTAINING
TO SERIES 1997 - 2 FOR THE DECEMBER 15, 1997 DETERMINATION DATE
<TABLE>
<CAPTION>
DISTRIBUTION DATE 12/22/97 MONTHLY PERIOD NOV-97
<S> <C>
A. INFORMATION REGARDING THE CURRENT MONTHLY DISTRIBUTION :
I. NOTES
(a) The aggregate amount of the distribution with
respect to:
Class A-1 Notes 6,837,734.22
Class A-2 Notes 327,456.25
(b) The amount of the distribution set forth in
paragraph A. 1. (a) above in respect of
interest on:
Class A-1 Notes 676,491.29
Class A-2 Notes 327,456.25
(c) The amount of the distribution set forth in
paragraph A. 1. (a) above in respect of
principal of:
Class A-1 Notes 5,873,334.44
Class A-2 Notes 0.00
(d) The amount of the distribution in A. 1. (a)
payable pursuant to a claim on the Note Policy
with respect to:
Class A-1 Notes 0.00
Class A-2 Notes 0.00
(e) The remaining outstanding balance available to be
drawn under the Note Policy 7,165,190.47
(f) The amount of the distribution set forth in
paragraph A. 1. (a) above per $1,000 interest
in:
Class A-1 Notes 42.7358389
Class A-2 Notes 5.4125000
(g) The amount of the distribution set forth in
paragraph A. 1. (b) above per $1,000 interest
in:
Class A-1 Notes 4.2280706
Class A-2 Notes 5.4125000
(h) The amount of the distribution set forth in
paragraph A. 1. (c) above per $1,000 interest
in:
Class A-1 Notes 36.7083403
Class A-2 Notes 0.0000000
(i) The amount of the distribution set forth in
paragraph A. 1. (d) above per $1,000 interest
in:
Class A-1 Notes 0.0000000
Class A-2 Notes 0.0000000
(j) Prior to the Parity Date, from the Available
Funds, to the Note Distribution Account the
amount of the distribution set forth in
paragraph A. 1. (a) above in respect of
principal of:
Class A-1 Notes 287,908.49
Class A-2 Notes 0.00
(k) The amount of the distribution set forth in
paragraph A. 1. (j) above per $1,000 interest
in:
Class A-1 Notes 1.7994281
Class A-2 Notes 0.0000000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
B. INFORMATION REGARDING THE PERFORMANCE OF THE TRUST :
1. POOL BALANCE AND NOTE PRINCIPAL BALANCE
<S> <C>
(a) The Pool Balance at the close of business
on the last day of the Monthly Period 188,124,817.33
(b) The aggregate outstanding principal amount of
each Class of Notes after giving effect to
payments allocated to principal as set forth
in Paragraph A.1 (c) and (j) above with
respect to:
Class A-1 Notes 125,409,185.28
Class A-2 Notes 60,500,000.00
(c) The Note Pool Factor for each Class of Notes
after giving effect to the payments set forth
in paragraph A.1 (c) with respect to:
Class A-1 Notes 0.7838074
Class A-2 Notes 1.0000000
(d) The amount of aggregate Realized Losses for the
second preceding Monthly Period 2,045,792.83
(e) The aggregate Purchase Amount for all Receivables
that were repurchased in the Monthly Period 0.00
2. SERVICING FEE
(a) The aggregate amount of the Servicing Fee paid to the
Servicer with respect to the preceding Monthly Period 341,891.82
3. 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
(b) The amount of the Noteholders' Interest
Carryover Shortfall set forth in paragraph
B.3. (a) above per $1,000 interest with
respect to:
Class A-1 Notes 0.0000000
Class A-2 Notes 0.0000000
(c) The amount of the Noteholders' Principal
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
(d) The amount of the Noteholders' Principal
Carryover Shortfall set forth in Paragraph
B.3. (a) above per $1,000 interest with
respect to:
Class A-1 Notes 0.0000000
Class A-2 Notes 0.0000000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
4. TRANSFER OF SUBSEQUENT RECEIVABLES
<S> <C>
(a) Aggregate amount on deposit in the Pre-Funding Account on
such Distribution Date after giving effect
to all withdrawals therefrom on such Distribution Date 0.00
(b) Aggregate amount on deposit in the Capitalized Interest
Account on such Distribution Date after giving effect to
all withdrawals therefrom on such Distribution Date 0.00
(c) Aggregate amount on deposit in the Pre-Funding Account on
the final Subsequent Transfer Date after giving effect to
all withdrawals therefrom on such Distribution Date 0.00
(d) the amount set forth in paragraph B.4 (a) per $1,000
interest in:
Class A-1 Notes 0.0000000
Class A-2 Notes 0.0000000
(e) the amount set forth in paragraph B.4 (b) to be distributed
to Noteholders per $1,000 interest in:
Class A-1 Notes 0.0000000
Class A-2 Notes 0.0000000
(f) the amount set forth in paragraph B.4 (c) to be distributed
to Noteholders per $1,000 interest in:
Class A-1 Notes 0.0000000
Class A-2 Notes 0.0000000
(g) The Amount withdrawn from the Pre-Fund Account and
transferred to the Collection Account (included in
paragraph A .1 (c)):
Class A-1 Notes 0.00
(h) the amount set forth in paragraph B.4 (g) to be distributed
to Noteholders per $1,000 interest in:
Class A-1 Notes 0.0000000
5. (a) The aggregate amount of collections by the Servicer
during the preceding Monthly Period 7,536,703.59
(b) The aggregate amount which was received by the Trust from
the Servicer during the preceding Monthly
Period 7,536,703.59
(c) The aggregate amount of reimbursements to the Security
Insurer during the preceding Monthly
Period 0.00
(d) The amount of Receivables that are delinquent for over:
30 days 15,517,726.49
60 days 4,156,714.35
90 days 1,770,362.16
6. Other Information
Weighted Average Coupon (WAC) 19.410%
Weighted Average Remaining Terms (WARM) 48.23
</TABLE>
<PAGE>
I, Harry Puglisi, Treasurer, represent that The Money Store Auto Finance Inc.
complied with section 5.8 of the Sale and Servicing Agreement dated May 31, 1997
pertaining to Series 1997 - 2 in preparing the accompanying Noteholder
Statement.
THE MONEY STORE AUTO FINANCE INC.
BY: \s\ Harry Puglisi
---------------------
HARRY PUGLISI
TREASURER
