MONEY STORE INVESTMENT CORP
10-K, 1999-03-31
ASSET-BACKED SECURITIES
Previous: INCO HOMES CORP, NT 10-K, 1999-03-31
Next: MONEY STORE INVESTMENT CORP, 424B2, 1999-03-31





                                                  -----------------------------
                                                      OMB APPROVAL
                                                  -----------------------------
                                                  OMB Number:     3235-0063
                                                  Expires:  May 31, 2000
                                                  Estimated average burden
                                                  hours per response 1711.00
                                                  -----------------------------


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-K

         ANNUAL REPORT PURSUANT TO SECTION 13 OR L5(D) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 1998

                        Commission file number 333-32775

          THE MONEY STORE INVESTMENT CORPORATION AND THE MONEY STORE OF
          NEW YORK, INC. ( AS ORIGINATORS UNDER A POOLING AND SERVICING
           AGREEMENT, DATED AS OF FEBRUARY 28, 1998 PROVIDING FOR THE
           ISSUANCE OF THE MONEY STORE SBA LOAN-BACKED ADJUSTABLE RATE
                CERTIFICATES SERIES 1998-1, CLASS A AND CLASS B).

                     THE MONEY STORE INVESTMENT CORPORATION
                      AND THE MONEY STORE OF NEW YORK, INC.
             (Exact name of registrant as specified in its charter)

            NEW YORK/NEW JERSEY                           22-2293019
     (State or other jurisdiction                         22-3143559    
     of incorporation or organization)              (Trust I.R.S. Employer
                                                     Identification No.)


707 THIRD STREET, WEST SACRAMENTO, CALIFORNIA                 95605   
(Address of principal executive offices)                   (Zip Code)

        Registrant's telephone number, including area code (916) 617-1000


           Securities registered pursuant to section 12(b) of the Act:

TITLE OF EACH CLASS                   NAME OF EACH EXCHANGE ON WHICH REGISTERED
         NONE                                          NONE


           Securities registered pursuant to section 12(g) of the Act:

                                      NONE
                                (Title of class)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

/x/ Yes    / /  No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K (ss. 229.405 of this chapter) is not contained herein, and
will not be contained, to the best of registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K.

      Not Applicable.

State the aggregate market value of the Voting Stock held by non-affiliates of
the registrant.

      Not Applicable

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of December 31, 1996.

      Not Applicable

This Annual Report on Form 10-K is filed pursuant to a request for no-action
letter forwarded to the Office of Chief Counsel Division of Corporate Financing,
dated September 2, 1993, and the response of the SEC, dated January 7, 1994, to
the no-action request.


                                     PART I

ITEM 1. BUSINESS

      Omitted pursuant to the "Request for no-action letter forwarded to the
      Office of Chief Counsel Division of Corporate Financing," dated
      September 2, 1993, and the response of the SEC, dated January 7, 1994,
      to the no-action request.

ITEM 2. PROPERTIES

      Reference is made to the Annual Compliance Certificate attached hereto
      as Exhibit 20.

      Reference is made to the Annual Statement attached hereto as Exhibit
      13.

ITEM 3. LEGAL PROCEEDINGS

      None.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      None.


                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

      There is no established trading market for Registrant's securities
      subject to this filing.

      Number of holders of record of the Certificates as of March 10, 1999:  5

ITEM 6. SELECTED FINANCIAL DATA

      Omitted pursuant to the "Request for no-action letter forwarded to the
      Office of Chief Counsel Division of Corporate Financing," dated
      September 2, 1993, and the response of the SEC, dated January 7, 1994,
      to the no-action request.

 ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
         RESULTS OF OPERATIONS

      Omitted pursuant to the "Request for no-action letter forwarded to the
      Office of Chief Counsel Division of Corporate Financing," dated
      September 2, 1993, and the response of the SEC, dated January 7, 1994,
      to the no-action request.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      Not Applicable.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

      Reference is made to the Annual Compliance Certificate attached as
      Exhibit 20.

      Reference is made to the annual Independent Accountant's Report on the
      Servicer's compliance with loan servicing standards as prepared by KPMG
      Peat Marwick, the Servicer's and Registrant's Independent Certified
      Public Accountants, accompanied by the Registrant's Management
      Assertion, and attached as Exhibit 99 hereto.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
        FINANCIAL DISCLOSURE

      None.


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      Omitted pursuant to the "Request for no-action letter forwarded to the
      Office of Chief Counsel Division of Corporate Financing," dated
      September 2, 1993, and the response of the SEC, dated January 7, 1994,
      to the no-action request.

ITEM 11. EXECUTIVE COMPENSATION

      Omitted pursuant to the "Request for no-action letter forwarded to the
      Office of Chief Counsel Division of Corporate Financing," dated
      September 2, 1993, and the response of the SEC, dated January 7, 1994,
      to the no-action request.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND  
         MANAGEMENT

     The following information is furnished as of March 10, 1999 as to each
Certificateholder of record of more than 5% of the Certificates:


                                                        Amount of
                          Name and Address of          Security of
Title of Class            Beneficial Owner              Beneficial      % of
                                                           Owner        Class

The Money Store           The Bank of New York          10,000,000          11.9
SBA Loan-Backed           925 Patterson Plank Rd.
Adjustable Rate           Secaucus, NJ 07094
Certificates,
Class A
                          Norwest Bank Minnesota,       14,600,000          17.4
                          National Association
                          733 Marquette Avenue
                          Minneapolis, MN 55479-0056

                          Prudential Securities         35,400,000          42.3
                          Incorporated
                          Issuer Services
                          c/o ADP Proxy Services
                          51 Mercedes Way
                          Edgewood, NY 11717

                          WESTLB Securities Americas    23,700,000          28.3
                          Inc.
                          *Participant Contact Not Found*


                                                          Amount of
                           Name and Address of           Security of
Title of Class             Beneficial Owner               Beneficial       % of 
                                                            Owner          Class

The Money Store            The Bank of New York          6,300,000          100%
SBA Loan-Backed            925 Patterson Plank Rd.
Adjustable Rate            Secaucus, NJ 07094
Certificates,
Class B


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      (a)      None

      (b)-(d) Omitted pursuant to the "Request for no-action letter forwarded
              to the Office of Chief Counsel Division of Corporate Financing," 
              dated September 2, 1993, and the response of the SEC, dated 
              January 7, 1994, to the no-action request.



                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENTS, AND REPORTS ON FORM 8-K

(a)
      1.      Not applicable.

      2.      Not applicable

      3.      Exhibits

              13.  Annual Statement

              20.  Annual Compliance Certificate

              99.   Annual Independent Accountant's Report on the Servicer's
                    compliance with loan servicing standards as prepared by
                    KPMG Peat Marwick, the Servicer's and Registrant's
                    Independent Certified Public Accountants, accompanied by
                    the Registrant's Management Assertion.

  (b)-(d)     Omitted pursuant to the "Request for no-action letter forwarded to
              the Office of Chief Counsel Division of Corporate Financing,"
              dated September 2, 1993, and the response of the SEC, dated
              January 7, 1994, to the no-action request.

<PAGE>

                                   SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) 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 as representative on behalf
of the trust on the 31st day of March, 1999.

                                   THE MONEY STORE INVESTMENT CORPORATION
                                   THE MONEY STORE OF NEW YORK, INC.


                                   By:  /s/ JAMES RANSOM
                                        ------------------------------
                                        James Ransom
                                        Chief Accounting Officer
<PAGE>

                                  EXHIBIT INDEX


    DESCRIPTION                                                  PAGE NUMBER

Annual Statement                                                      7

Annual Compliance Certificate                                        10

Annual Independent Accountant's Report                               11


                                   EXHIBIT 13

                           ANNUAL SERVICER'S STATEMENT



 
 IN ACCORDANCE WITH SECTION 6.09 OF THE POOLING AND SERVICING
 AGREEMENT DATED AS OF FEBRUARY 28, 1998, THE MONEY STORE INVESTMENT
 CORPORATION REPORTS THE FOLLOWING INFORMATION PERTAINING TO SERIES             
 1998-1 FOR THE YEAR ENDED DECEMBER 31, 1998.                                   
                                                                                
6. AGGREGATE AMOUNT OF INTEREST RECEIVED NET OF THE FTA's FEE,
   PREMIUM PROTECTION FEE, ADDITIONAL FEE AND PORTION                           
   PAYABLE TO REGISTERED HOLDERS                                  10,339,163.60 

                                                                                
10.  (A)  CLASS A INTEREST DISTRIBUTION AMOUNT:                                 
          (i)   ACCRUED INTEREST                                   4,178,504.10 
          (ii)  SHORTFALL, IF ANY, ON A PRECEDING REMITTANCE                    
                DATE PLUS INTEREST                                         0.00 
          (iii) CLASS A INTEREST DISTRIBUTION AMOUNT                            
                    ADJUSTMENT                                        29,309.81 
          TOTAL CLASS A INTEREST DISTRIBUTION AMOUNT               4,207,813.91 
                                                                                
     (B)  CLASS B INTEREST DISTRIBUTION AMOUNT:                                 
          (i)   ACCRUED INTEREST                                     336,143.10 
          (ii)  SHORTFALL, IF ANY, ON A PRECEDING REMITTANCE                    
                DATE PLUS INTEREST                                         0.00 
          (iii) CLASS B INTEREST DISTRIBUTION AMOUNT                            
                ADJUSTMENT                                             2,360.82 
          TOTAL CLASS B INTEREST DISTRIBUTION AMOUNT                 338,503.92 
                                                                                
     (C)  CLASS A PRINCIPAL DISTRIBUTION AMOUNT:
          (i)   UNGUARANTEED PERCENTAGE OF PAYMENTS
                AND OTHER RECOVERIES OF PRINCIPAL                  3,971,676.19 
          (ii)  PRINCIPAL PORTION OF THE UNGUARANTEED
                INTEREST PURCHASED FOR BREACH OF
                WARRANTY AND RECEIVED BY THE TRUSTEE                       0.00
          (iii) SUBSTITUTION  ADJUSTMENTS                                  0.00
          (iv)  UNGUARANTEED PERCENTAGE OF
                LOSSES THAT WERE LIQUIDATED                                0.00
          (v)   UNGUARANTEED PERCENTAGE OF SBA LOAN
                DELINQUENT 24 MONTHS OR UNCOLLECTIBLE                 34,280.86
          (vi)  AMOUNT RELEASED FROM PRE-FUNDING ACCOUNT                 147.93
          (vii) RECALCULATED PRINCIPAL ADJUSTMENT                       (10.75)
          TOTAL CLASS A PRINCIPAL DISTRIBUTION AMOUNT              4,006,094.23


     (D) CLASS B PRINCIPAL DISTRIBUTION AMOUNT:
         (i)    UNGUARANTEED PERCENTAGE OF PAYMENTS
                AND OTHER RECOVERIES OF PRINCIPAL                    298,943.39
         (ii)   PRINCIPAL PORTION OF THE UNGUARANTEED
                INTEREST PURCHASED FOR BREACH OF
                WARRANTY AND RECEIVED BY THE TRUSTEE                       0.00
         (iii)  SUBSTITUTION  ADJUSTMENTS                                  0.00
         (iv)   UNGUARANTEED PERCENTAGE OF
                LOSSES THAT WERE LIQUIDATED                                0.00
         (v)    UNGUARANTEED PERCENTAGE OF SBA LOAN
                DELINQUENT 24 MONTHS OR UNCOLLECTIBLE                  2,580.28
         (vi)   AMOUNT RELEASED FROM PRE-FUNDING ACCOUNT                  11.14
         (vii)  RECALCULATED PRINCIPAL ADJUSTMENT                         (0.81)
      TOTAL CLASS B PRINCIPAL DISTRIBUTION AMOUNT                    301,534.00

14.   (A)  WEIGHTED AVERAGE MATURITY                                    216.323


      (B)  WEIGHTED AVERAGE SBA LOAN INTEREST RATE                       10.313%




<TABLE>
<CAPTION>
 SERIES 1998-1                                                      MARCH        APRIL         MAY            JUNE         JULY


 6.  AGGREGATE AMOUNT OF INTEREST RECEIVED NET OF THE FTA's 
     FEE, PREMIUM PROTECTION FEE, ADDITIONAL FEE AND PORTION 
<S>                                                              <C>            <C>          <C>          <C>           <C>         
     PAYABLE TO REGISTERED HOLDER                                1,158,179.14   888,887.04   759,019.94   1,289,408.50  1,485,511.25

10.  (A)  CLASS A INTEREST DISTRIBUTION AMOUNT:
          (i)   ACCRUED INTEREST                                   431,055.00   430,319.10   427,733.10     426,972.30    425,622.30
          (ii)  SHORTFALL, IF ANY, ON A PRECEDING REMITTANCE
                DATE PLUS INTEREST                                       0.00         0.00         0.00           0.00          0.00
          (iii) CLASS A INTEREST DISTRIBUTION AMOUNT
                ADJUSTMENT                                             512.06       675.69       779.67         777.91      1,864.35
       TOTAL CLASS A INTEREST DISTRIBUTION AMOUNT                  431,567.06   430,994.79   428,512.77     427,750.21    427,486.65

      (B)  CLASS B INTEREST DISTRIBUTION AMOUNT:
          (i)   ACCRUED INTEREST                                    34,650.00    34,590.90    34,383.00      34,321.80     34,213.20
          (ii)  SHORTFALL, IF ANY, ON A PRECEDING REMITTANCE
                DATE PLUS INTEREST                                       0.00         0.00         0.00           0.00          0.00
          (iii) CLASS B INTEREST DISTRIBUTION AMOUNT
                 ADJUSTMENT                                             41.16        54.26        62.64          62.55        149.96
      TOTAL CLASS B INTEREST DISTRIBUTION AMOUNT                    34,691.16    34,645.16    34,445.64      34,384.35     34,363.16

      (C)  CLASS A PRINCIPAL DISTRIBUTION AMOUNT:
          (i)   UNGUARANTEED PERCENTAGE OF PAYMENTS
                AND OTHER RECOVERIES OF PRINCIPAL                  142,872.52   502,150.20   147,726.37     262,007.88    399,102.97
          (ii)  PRINCIPAL PORTION OF THE UNGUARANTEED
                INTEREST PURCHASED FOR BREACH OF
                WARRANTY AND RECEIVED BY THE TRUSTEE                     0.00         0.00         0.00           0.00          0.00
          (iii) SUBSTITUTION  ADJUSTMENTS                                0.00         0.00         0.00           0.00          0.00
          (iv)  UNGUARANTEED PERCENTAGE OF
                LOSSES THAT WERE LIQUIDATED                              0.00         0.00         0.00           0.00          0.00
          (v)   UNGUARANTEED PERCENTAGE OF SBA LOAN
                DELINQUENT 24 MONTHS OR UNCOLLECTIBLE                    0.00         0.00         0.00           0.00          0.00
          (vi)  AMOUNT RELEASED FROM PRE-FUNDING ACCOUNT                 0.00         0.00         0.00         147.93          0.00
          (vii) RECALCULATED PRINCIPAL ADJUSTMENT                        0.00         0.00         0.00         (10.75)         0.00
      TOTAL CLASS A PRINCIPAL DISTRIBUTION AMOUNT                  142,872.52   502,150.20   147,726.37     262,145.06    399,102.97

      (D)  CLASS B PRINCIPAL DISTRIBUTION AMOUNT:
          (i)   UNGUARANTEED PERCENTAGE OF PAYMENTS
                AND OTHER RECOVERIES OF PRINCIPAL                   10,753.85    37,796.26    11,119.19      19,721.02     30,040.01
          (ii)  PRINCIPAL PORTION OF THE UNGUARANTEED
                INTEREST PURCHASED FOR BREACH OF
                WARRANTY AND RECEIVED BY THE TRUSTEE                     0.00         0.00         0.00           0.00          0.00
          (iii) SUBSTITUTION  ADJUSTMENTS                                0.00         0.00         0.00           0.00          0.00
          (iv)  UNGUARANTEED PERCENTAGE OF
                LOSSES THAT WERE LIQUIDATED                              0.00         0.00         0.00           0.00          0.00
          (v)   UNGUARANTEED PERCENTAGE OF SBA LOAN
                DELINQUENT 24 MONTHS OR UNCOLLECTIBLE                    0.00         0.00         0.00           0.00          0.00
          (vi)  AMOUNT RELEASED FROM PRE-FUNDING ACCOUNT                 0.00         0.00         0.00          11.14          0.00
          (vii) RECALCULATED PRINCIPAL ADJUSTMENT                        0.00         0.00         0.00          (0.81)         0.00
      TOTAL CLASS B PRINCIPAL DISTRIBUTION AMOUNT                   10,753.85    37,796.26    11,119.19      19,731.35     30,040.01

14.   (A) WEIGHTED AVERAGE MATURITY                                   229.838      228.634      227.752        222.017       221.270

      (B) WEIGHTED AVERAGE SBA LOAN INTEREST RATE                     10.553%      10.555%      10.555%        10.566%       10.566%
</TABLE>


<TABLE>
<CAPTION>
 SERIES 1998-1                                                     AUGUST       SEPTEMBER     OCTOBER       NOVEMBER      DECEMBER


 6.  AGGREGATE AMOUNT OF INTEREST RECEIVED NET OF THE FTA's 
     FEE, PREMIUM PROTECTION FEE, ADDITIONAL FEE AND PORTION 
<S>                                                               <C>          <C>          <C>            <C>            <C>       
     PAYABLE TO REGISTERED HOLDER                                 789,988.53   913,129.76   1,038,489.84   1,025,724.16   990,825.44

10.  (A)  CLASS A INTEREST DISTRIBUTION AMOUNT:
          (i)   ACCRUED INTEREST                                  423,567.00   418,382.40     400,469.10     398,663.40   395,720.40
          (ii)  SHORTFALL, IF ANY, ON A PRECEDING REMITTANCE
                DATE PLUS INTEREST                                      0.00         0.00           0.00           0.00         0.00
          (iii) CLASS A INTEREST DISTRIBUTION AMOUNT
                ADJUSTMENT                                          1,725.86     1,570.44      18,298.33       1,558.59     1,546.91
       TOTAL CLASS A INTEREST DISTRIBUTION AMOUNT                 425,292.86   419,952.84     418,767.43     400,221.99   397,267.31

      (B)  CLASS B INTEREST DISTRIBUTION AMOUNT:
          (i)   ACCRUED INTEREST                                  34,048.20     33,631.20      32,277.60      32,132.10    31,895.10
          (ii)  SHORTFALL, IF ANY, ON A PRECEDING REMITTANCE
                DATE PLUS INTEREST                                     0.00          0.00           0.00           0.00         0.00
          (iii) CLASS B INTEREST DISTRIBUTION AMOUNT
                 ADJUSTMENT                                          138.61        126.36       1,474.98         125.72       124.58
      TOTAL CLASS B INTEREST DISTRIBUTION AMOUNT                  34,186.81     33,757.56      33,752.58      32,257.82    32,019.68

      (C)  CLASS A PRINCIPAL DISTRIBUTION AMOUNT:
          (i)   UNGUARANTEED PERCENTAGE OF PAYMENTS
                AND OTHER RECOVERIES OF PRINCIPAL              1,006,695.77    200,008.73     331,130.22     595,541.96   384,439.57
          (ii)  PRINCIPAL PORTION OF THE UNGUARANTEED
                INTEREST PURCHASED FOR BREACH OF
                WARRANTY AND RECEIVED BY THE TRUSTEE                   0.00          0.00           0.00           0.00         0.00
          (iii) SUBSTITUTION  ADJUSTMENTS                              0.00          0.00           0.00           0.00         0.00
          (iv)  UNGUARANTEED PERCENTAGE OF
                LOSSES THAT WERE LIQUIDATED                            0.00          0.00           0.00           0.00         0.00
          (v)   UNGUARANTEED PERCENTAGE OF SBA LOAN
                DELINQUENT 24 MONTHS OR UNCOLLECTIBLE                  0.00          0.00      34,280.86           0.00         0.00
          (vi)  AMOUNT RELEASED FROM PRE-FUNDING ACCOUNT               0.00          0.00           0.00           0.00         0.00
          (vii) RECALCULATED PRINCIPAL ADJUSTMENT                      0.00          0.00           0.00           0.00         0.00
      TOTAL CLASS A PRINCIPAL DISTRIBUTION AMOUNT              1,006,695.77    200,008.73     365,411.08     595,541.96   384,439.57

      (D)  CLASS B PRINCIPAL DISTRIBUTION AMOUNT:
          (i)   UNGUARANTEED PERCENTAGE OF PAYMENTS
                AND OTHER RECOVERIES OF PRINCIPAL                 75,772.80     15,054.42      24,923.78      44,825.74    28,936.32
          (ii)  PRINCIPAL PORTION OF THE UNGUARANTEED
                INTEREST PURCHASED FOR BREACH OF
                WARRANTY AND RECEIVED BY THE TRUSTEE                   0.00          0.00           0.00           0.00         0.00
          (iii) SUBSTITUTION  ADJUSTMENTS                              0.00          0.00           0.00           0.00         0.00
          (iv)  UNGUARANTEED PERCENTAGE OF
                LOSSES THAT WERE LIQUIDATED                            0.00          0.00       2,580.28           0.00         0.00
          (v)   UNGUARANTEED PERCENTAGE OF SBA LOAN
                DELINQUENT 24 MONTHS OR UNCOLLECTIBLE                  0.00          0.00           0.00           0.00         0.00
          (vi)  AMOUNT RELEASED FROM PRE-FUNDING ACCOUNT               0.00          0.00           0.00           0.00         0.00
          (vii) RECALCULATED PRINCIPAL ADJUSTMENT                      0.00          0.00           0.00           0.00         0.00
      TOTAL CLASS B PRINCIPAL DISTRIBUTION AMOUNT                 75,772.80     15,054.42      27,504.06      44,825.74    28,936.32

14.   (A) WEIGHTED AVERAGE MATURITY                                 219.879       219.021        218.197        217.081      216.323

      (B) WEIGHTED AVERAGE SBA LOAN INTEREST RATE                   10,564%       10.563%        10.314%        10.314%      10.313%
</TABLE>


BY:   /s/ JAMES RANSOM
      -------------------------
      James Ransom
      Chief Accounting Officer




                                   EXHIBIT 20

                               OFFICER'S STATEMENT

     James Ransom, Chief Accounting Officer of The Money Store Investment
Corporation (the Servicer), in accordance with Section 7.04 of the Pooling and
Servicing Agreement (Agreement) dated as of February 28, 1998 wherein The Money
Store Investment Corporation is the Servicer states the following pertaining to
Series 1998-1:


       (i)    the Servicer has fully complied with articles V and VII;

       (ii)   a review of  the activities of the Servicer during 1998 and of 
              its performance under the Agreement has been made under my 
              supervision;

       (iii)  to the best of my knowledge, based on my review, the Servicer has 
              fulfilled all its obligations under the Agreement throughout 1998 
              and there has been no default in the fulfillment of any such 
              obligation.


THE MONEY STORE COMMERCIAL MORTGAGE, INC.


BY:  /s/ JAMES RANSOM
     --------------------------
         James Ransom
         Chief Accounting Officer



                         INDEPENDENT ACCOUNTANTS' REPORT



The Board of Directors
The Money Store Inc.:

We have examined management's assertion about The Money Store Inc.'s (a
wholly-owned subsidiary of First Union National Bank) compliance with the
minimum servicing standards relating to its servicing of commercial loans set
forth in the Mortgage Bankers Association of America's (MBA's) UNIFORM SINGLE
ATTESTATION PROGRAM FOR MORTGAGE BANKERS (USAP), except minimum servicing
standards V.4. and VI.1., which the MBA has interpreted as being inapplicable to
the servicing of commercial and multifamily loans, as of and for the year ended
December 31, 1998 included in the accompanying management assertion. Management
is responsible for The Money Store Inc.'s compliance with those minimum
servicing standards. Our responsibility is to express an opinion on management's
assertion about The Money Store Inc.'s compliance based on our examination.

Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and, accordingly, included
examining, on a test basis, evidence about The Money Store Inc.'s compliance
with the minimum servicing standards and performing such other procedures as we
considered necessary in the circumstances. We believe that our examination
provides a reasonable basis for our opinion. Our examination does not provide a
legal determination on The Money Store Inc.'s compliance with the minimum
servicing standards.

In our opinion, management's assertion that, except for noncompliance by The
Money Store Inc. relating to custodial bank account reconciliations and the
titling of custodial bank accounts, The Money Store Inc. complied in all
material respects with the aforementioned minimum servicing standards relating
to its servicing of commercial loans as of and for the year ended December 31,
1998 is fairly stated, in all material respects.




March 12, 1999



<PAGE>

                             MANAGEMENT'S ASSERTION


As of and for the year ended December 31, 1998, The Money Store Inc. ("the
Company") has complied in all material respects with the minimum servicing
standards relating to its servicing of commercial loans set forth in the
Mortgage Bankers Association of America's (MBA's) UNIFORM SINGLE ATTESTATION
PROGRAM FOR MORTGAGE BANKERS (USAP), except for minimum servicing standards V.4.
and VI.1., which the MBA has interpreted as being inapplicable to the servicing
of commercial and multifamily loans.

In 1998, the Company was not in compliance with USAP standard I.1. During 1998,
management of the Company implemented processes and staffing changes to ensure
that custodial accounts met the requirements of USAP standard I.1.. Based on the
method that the Company uses to calculate investor remittances, it is
management's belief that this instance of custodial bank account noncompliance
did not materially affect the accuracy of any amounts remitted to trustees or
investors.

In 1998, the Company was not in compliance with USAP standard I.3., which
requires each custodial account be maintained at a federally insured depository
institution in trust for the applicable investor. While all custodial accounts
are maintained in a federally insured depository institution, some accounts are
lacking the appropriate "in trust for" designations. Management is in the
process of correcting the titling of these accounts.

As of and for the year ended December 31, 1998, the Company had in effect a
fidelity bond policy in the amount of $16 million. The Company had in effect an
errors and omissions policy in the amount of $3 million for the period from
January 1, 1998 to June 30, 1998 and an errors and omissions policy in the
amount of $20 million for the period from July 1, 1998 to December 31, 1998.




/s/ ARTHUR Q. LYON,                                    MARCH 12, 1999
- ---------------------------------                   --------------------
Arthur Q. Lyon, CFO                                        Date
The Money Store Inc.


/s/ DONALD COOMBE                                      MARCH 12, 1999
- ---------------------------------                   --------------------
Donald Coombe, VP-Loan Servicing                           Date
The Money Store Inc.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission