
	The Money Store Asset Backed Certificates	Record Date: 04/30/03
(WACHOVIA LOGO)	Series 1998-B	Determination Date: 05/12/03
	Statement To Certificateholder	Distribution Date: 05/15/03
		5


						Original		Beginning						Current				Ending
			Certificate			Certificate		Certificate						Realized		Total		Certificate
Class	Cusip		Rate			Balance		Balance		Interest		Principal		Loss		Distribution		Balance

AF-1		n/a		6.29000	%		88,000,000.00		0.00		0.00		0.00		0.00		0.00		0.00
Factors per Thousand											0.00000000		0.00000000				0.00000000		0.00000000
AF-2	60935BDS5			6.11500	%		65,000,000.00		0.00		0.00		0.00		0.00		0.00		0.00
Factors per Thousand											0.00000000		0.00000000				0.00000000		0.00000000
AF-3	60935BDT3			6.04000	%		132,000,000.00		0.00		0.00		0.00		0.00		0.00		0.00
Factors per Thousand											0.00000000		0.00000000				0.00000000		0.00000000
AF-4	60935BDU0			6.11500	%		50,000,000.00		0.00		0.00		0.00		0.00		0.00		0.00
Factors per Thousand											0.00000000		0.00000000				0.00000000		0.00000000
AF-5	60935BDV8			6.22500	%		35,000,000.00		0.00		0.00		0.00		0.00		0.00		0.00
Factors per Thousand											0.00000000		0.00000000				0.00000000		0.00000000
AF-6	60935BDW6			6.31500	%		48,000,000.00		35,953,172.32		189,203.57		3,431,274.20		0.00		3,620,477.77		32,521,898.12
Factors per Thousand											3.94174104		71.48487917				75.42662021		677.53954417
AF-7	60935BDX4			6.65000	%		52,969,000.00		52,969,000.00		293,536.54		0.00		0.00		293,536.54		52,969,000.00
Factors per Thousand											5.54166664		0.00000000				5.54166664		1000.00000000
AF-8	60935BDY2			6.11000	%		29,000,000.00		17,614,362.88		89,686.46		567,291.61		0.00		656,978.07		17,047,071.27
Factors per Thousand											3.09263655		19.56177966				22.65441621		587.83004379
AF-9	60935BDZ9			6.33500	%		23,329,000.00		23,329,000.00		123,157.68		0.00		0.00		123,157.68		23,329,000.00
Factors per Thousand											5.27916670		0.00000000				5.27916670		1000.00000000
*Pool I*							523,298,000.00		129,865,535.20		695,584.25		3,998,565.81		0.00		4,694,150.06		125,866,969.39
*Totals*											5.35618822		30.79004606				36.14623428		240.52637195
A-V	60935BEA3			1.46000	%		524,381,000.00		78,559,286.49		95,580.47		2,843,989.35		0.00		2,939,569.82		75,715,297.14
Factors per Thousand											0.18227295		5.42351716				5.60579010		144.38985612
*Pool II*							524,381,000.00		78,559,286.49		95,580.47		2,843,989.35		0.00		2,939,569.82		75,715,297.14
*Totals*											0.18227295		5.42351716				5.60579010		144.38985612


The Bank of New York		Karon Greene
Structured Finance Services		Phone: 212-815-6436
101 Barclay Street, 8W		Fax: 212-815-8310
New York, New York 10286


	The Money Store Asset Backed Certificates	Record Date: 04/30/03
(WACHOVIA LOGO)	Series 1998-B	Determination Date: 05/12/03
	Statement To Certificateholder	Distribution Date: 05/15/03
		5


						Original		Beginning						Current				Ending
			Certificate			Certificate		Certificate						Realized		Total		Certificate
Class	Cusip		Rate			Balance		Balance		Interest		Principal		Loss		Distribution		Balance

AH-1	60935BEB1			6.14500	%		78,226,000.00		0.00		0.00		0.00		0.00		0.00		0.00
Factors per Thousand											0.00000000		0.00000000				0.00000000		0.00000000
AH-2	60935BEC9			6.00000	%		14,086,000.00		0.00		0.00		0.00		0.00		0.00		0.00
Factors per Thousand											0.00000000		0.00000000				0.00000000		0.00000000
AH-3	60935BED7			6.07000	%		25,358,000.00		0.00		0.00		0.00		0.00		0.00		0.00
Factors per Thousand											0.00000000		0.00000000				0.00000000		0.00000000
AH-4	60935BEE5			6.17500	%		11,345,000.00		0.00		0.00		0.00		0.00		0.00		0.00
Factors per Thousand											0.00000000		0.00000000				0.00000000		0.00000000
AH-5	60935BEF2			6.32500	%		9,470,000.00		0.00		0.00		0.00		0.00		0.00		0.00
Factors per Thousand											0.00000000		0.00000000				0.00000000		0.00000000
AH-6	60935BEG0			6.55000	%		13,002,000.00		399,193.11		2,178.93		399,193.11		0.00		401,372.04		0.00
Factors per Thousand											0.16758422		30.70243886				30.87002307		0.00000000
MH-1	60935BEH8			6.60000	%		15,899,000.00		9,362,774.60		51,495.26		0.00		0.00		51,495.26		9,362,774.60
Factors per Thousand											3.23889930		0.00000000				3.23889930		588.89078558
MH-2	60935BEJ4			7.06000	%		14,955,000.00		9,040,929.23		53,190.80		0.00		0.00		53,190.80		9,040,929.23
Factors per Thousand											3.55672350		0.00000000				3.55672350		604.54224206
BH	60935BEK1			7.89500	%		16,396,000.00		14,479,631.81		95,263.91		0.00		0.00		95,263.91		14,479,631.81
Factors per Thousand											5.81019212		0.00000000				5.81019212		883.11977373
*Pool III*							198,737,000.00		33,282,528.75		202,128.90		399,193.11		0.00		601,322.01		32,883,335.64
*Totals*											1.01706728		2.00865018				3.02571746		165.46
X		n/a		0.00000	%		0.00		0.00		1,017,304.98		0.00		0.00		1,017,304.98		0.00
R		n/a		0.00000	%		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Totals							1,246,416,000.00		241,707,350.44		2,010,598.60		7,241,748.27		0.00		9,252,346.87		234,465,602.17


Wells Fargo Bank Minnesota, N. A.		Customer Service — CTSLink
Securities Administration Services		Telephone: 301-815-6600
7485 New Horizon Way		Fax: 301-846-8152
Frederick, MD 21703


	The Money Store Asset Backed Certificates	Record Date: 04/30/03
(WACHOVIA LOGO)	Series 1998-B	Determination Date: 05/12/03
	Statement To Certificateholder	Distribution Date: 05/15/03
		5

Certificate Information

Pool I


			Interest		Carry Forward		Monthly Advance
			Requirement		Amount		for Bankruptcy

	AF-1			0.00		0.00		0.00
	AF-2			0.00		0.00		0.00
	AF-3			0.00		0.00		0.00
	AF-4			0.00		0.00		0.00
	AF-5			0.00		0.00		0.00
	AF-6			189,203.57		0.00		0.00
	AF-7			293,536.54		0.00		0.00
	AF-8			89,686.46		0.00		0.00
	AF-9			123,157.68		0.00		0.00
Pool II
		AV		95,580.47		0.00		0.00


The Bank of New York		Karon Greene
Structured Finance Services		Phone: 212-815-6436
101 Barclay Street, 8W		Fax: 212-815-8310
New York, New York 10286


	The Money Store Asset Backed Certificates	Record Date: 04/30/03
(WACHOVIA LOGO)	Series 1998-B	Determination Date: 05/12/03
	Statement To Certificateholder	Distribution Date: 05/15/03
		5

Certificate Information

Pool III


	Interest		Carry Forward		Monthly Advance		Applied Realized		Unapplied Realized
	Requirement		Amount		for Bankruptcy		Loss Amount		Loss Amount

AH-1		0.00		0.00		0.00		0.00		0.00
AH-2		0.00		0.00		0.00		0.00		0.00
AH-3		0.00		0.00		0.00		0.00		0.00
AH-4		0.00		0.00		0.00		0.00		0.00
AH-5		0.00		0.00		0.00		0.00		0.00
AH-6		2,178.93		0.00		0.00
MH-1		51,495.26		0.00		0.00		0.00		0.00
MH-2		53,190.80		0.00		0.00		0.00		0.00
BH		95,263.91		0.00		0.00		0.00		0.00


Wells Fargo Bank Minnesota, N. A.		Customer Service — CTSLink
Securities Administration Services		Telephone: 301-815-6600
7485 New Horizon Way		Fax: 301-846-8152
Frederick, MD 21703


	The Money Store Asset Backed Certificates	Record Date: 04/30/03
(WACHOVIA LOGO)	Series 1998-B	Determination Date: 05/12/03
	Statement To Certificateholder	Distribution Date: 05/15/03
		5

Pool I


Schedule of Remittance

Aggregate Amount Received	5,225,885.67
Monthly Advance	4,306.67
(Unreimbursed Monthly Advance)	0.00
(Servicer Fee)	(28,669.39	)
(Contingency Fee)	(28,669.39	)
(Late Charges)	(48,862.94	)
(Escrow)	(122,186.97	)
(Excess Spread)	(456,983.72	)
(Subordination Reduction Amount)	0.00

	(681,065.74	)
Available Remittance Amount	4,544,819.93

EXHIBIT O


Outstanding Balance		$	133,918,620.29
	# Accounts		3,083


Fees

Contingency Fee			28,669.39
Expense Account			1,379.82
Insurance Fee			11,092.68
Servicer Fee			28,669.39
Trust Administrator Fee			978.64

Prior Three Months Weighted Average Mortgage Interest Rates


1/03	2/03			3/03

10.610%		10.615	%		10.616	%


Delinquent Infor.	# Loans		Amount		Percentage

Delinquent 1-29 Days		356		16,060,012.28		11.99	%
Delinquent 30-59 Days		88		3,614,081.66		2.70	%
Delinquent 60-89 Days		39		1,834,405.88		1.37	%
Delinquent 90 and over		87		4,048,305.89		3.02	%
Loans in Foreclosure		205		10,666,104.59		7.96	%
REO Property		72		3,408,249.94		2.55	%

Totals		847		39,631,160.24		29.59	%


The Bank of New York		Karon Greene
Structured Finance Services		Phone: 212-815-6436
101 Barclay Street, 8W		Fax: 212-815-8310
New York, New York 10286


	The Money Store Asset Backed Certificates	Record Date: 04/30/03
(WACHOVIA LOGO)	Series 1998-B	Determination Date: 05/12/03
	Statement To Certificateholder	Distribution Date: 05/15/03
		5

Pool I


Collateral Information

Adjusted Mortgage Interest Rate			10.004	%
Aggregate Beginning Principal Balance of Loans			138,160,744.41
Aggregate Ending Principal Balance of Loans			133,918,620.29
Class X Distribution from Pool I			0.00
Compensating Interest			45.47
Curtailments			303,668.34
Excess and Monthly Payments			339,143.87
Insured Payment			0.00
Interest Received			1,218,072.59
Monthly Excess Spread Percentage			100	%
Payments And Reimbursements to the Servicers Pursuant to:
	Section 5.04(b)		0.00
	Section 5.04(c)		0.00
	Section 5.04(d)(ii)		0.00
	Section 5.04(e)		0.00
	Section 5.04(f)(I)		57,338.78
Principal Prepayments (Number / Amount)		67	3,179,394.54
Realized Losses (Current / Cumulative)		419,917.37	26,024,216.41
Specified Subordinated Amount			8,051,650.91
Subordinated Amount			7,875,291.84
WAC			10.619	%
WAM			229.65
Weighted Average Adjusted Mortgage Loan Remittance Rate			6.543	%


The Bank of New York		Karon Greene
Structured Finance Services		Phone: 212-815-6436
101 Barclay Street, 8W		Fax: 212-815-8310
New York, New York 10286


	The Money Store Asset Backed Certificates	Record Date: 04/30/03
(WACHOVIA LOGO)	Series 1998-B	Determination Date: 05/12/03
	Statement To Certificateholder	Distribution Date: 05/15/03
		5

Pool II


Schedule of Remittance

Aggregate Amount Received	2,843,735.65
Monthly Advance	0.00
(Unreimbursed Monthly Advance)	(35,962.78	)
(Servicer Fee)	(19,347.43	)
(Contingency Fee)	(19,347.43	)
(Late Charges)	(25,986.12	)
(Escrow)	(90,503.53	)
(Excess Spread)	(593,673.02	)
(Subordination Reduction Amount)	0.00

	(784,820.31	)
Available Remittance Amount	2,058,915.34

EXHIBIT O


Outstanding Balance		$	85,863,717.57
	# Accounts		1,205


Fees

Contingency Fee			19,347.43
Expense Account			834.69
Insurance Fee			7,364.93
Servicer Fee			19,347.43
Trust Administrator Fee			624.69

Prior Three Months Weighted Average Mortgage Interest Rates


1/03	2/03			3/03

10.033%		10.018	%		10.008	%


Delinquent Infor.	# Loans		Amount		Percentage

Delinquent 1-29 Days		111		7,418,109.09		8.64	%
Delinquent 30-59 Days		35		2,775,587.25		3.23	%
Delinquent 60-89 Days		8		774,787.68		0.90	%
Delinquent 90 and over		68		6,038,891.99		7.03	%
Loans in Foreclosure		123		9,641,354.09		11.23	%
REO Property		48		3,089,215.68		3.60	%

Totals		393		29,737,945.78		34.63	%


The Bank of New York		Karon Greene
Structured Finance Services		Phone: 212-815-6436
101 Barclay Street, 8W		Fax: 212-815-8310
New York, New York 10286


	The Money Store Asset Backed Certificates	Record Date: 04/30/03
(WACHOVIA LOGO)	Series 1998-B	Determination Date: 05/12/03
	Statement To Certificateholder	Distribution Date: 05/15/03
		5

Pool II


Collateral Information

Adjusted Mortgage Interest Rate			9.375	%
Aggregate Beginning Principal Balance of Loans			88,192,174.69
Aggregate Ending Principal Balance of Loans			85,863,717.57
Class X Distribution from Pool II			0.00
Compensating Interest			148.01
Curtailments			288,565.27
Excess and Monthly Payment			63,164.38
Insured Payment			0.00
Interest Received			772,110.75
Interest Shortfall from Net Funds Cap Usage (A10)
Monthly Excess Spread Percentage			100	%
Net Funds Cap (Rate)			8.865	%
Payments And Reimbursements to the Servicers Pursuant to:
	Section 5.04(b)		0.00
	Section 5.04(c)		0.00
	Section 5.04(d)(ii)		0.00
	Section 5.04(e)		0.00
	Section 5.04(f)(I)		38,694.86
Principal Prepayments (Number / Amount)		18	1,531,538.56
Realized Losses (Current / Cumulative)		445,188.91	22,451,615.03
Specified Subordinated Amount			12,634,149.69
Subordinated Amount			9,187,699.29
WAC			9.990	%
WAM			300.13
Weighted Average Adjusted Mortgage Loan Remittance Rate			1.585	%


The Bank of New York		Karon Greene
Structured Finance Services		Phone: 212-815-6436
101 Barclay Street, 8W		Fax: 212-815-8310
New York, New York 10286


	The Money Store Asset Backed Certificates	Record Date: 04/30/03
(WACHOVIA LOGO)	Series 1998-B	Determination Date: 05/12/03
	Statement To Certificateholder	Distribution Date: 05/15/03
		5

Pool III


Schedule of Remittance

Aggregate Amount Received	1,647,214.76
Monthly Advance	12,264.56
(Unreimbursed Monthly Advance)	0.00
(Servicer Fee)	(7,287.54	)
(Contingency Fee)	(7,287.54	)
(Late Charges)	(9,425.38	)
(Escrow)	(14,149.07	)
(Excess Spread)	(217,927.42	)
(Subordination Reduction Amount)	0.00

	(243,812.38	)
Available Remittance Amount	1,403,402.38

EXHIBIT O


Outstanding Balance		$	34,766,106.92
	# Accounts		2,267


Fees

Contingency Fee			7,287.54
Expense Account			554.71
FHA Premium Account			2,148.10
FHA Custodian Fee			15.09
Reimbursable to the Servicer — FHA Account			8,487.38
Servicer Fee			7,287.54
Trust Administrator Fee			437.64

Prior Three Months Weighted Average Mortgage Interest Rates


1/03	2/03			3/03

12.881%		12.882	%		12.875	%


Delinquent Infor.	# Loans		Amount		Percentage

Delinquent 1-29 Days		424		6,734,105.83		19.37	%
Delinquent 30-59 Days		79		1,405,983.82		4.04	%
Delinquent 60-89 Days		19		296,249.33		0.85	%
Delinquent 90 and over		45		834,964.67		2.40	%
Loans in Foreclosure		45		822,564.70		2.37	%
REO Property		7		162,671.57		0.47	%

Totals		619		10,256,539.92		29.50	%


Wells Fargo Bank Minnesota, N. A.		Customer Service — CTSLink
Securities Administration Services		Telephone: 301-815-6600
7485 New Horizon Way		Fax: 301-846-8152
Frederick, MD 21703


	The Money Store Asset Backed Certificates	Record Date: 04/30/03
(WACHOVIA LOGO)	Series 1998-B	Determination Date: 05/12/03
	Statement To Certificateholder	Distribution Date: 05/15/03
		5

Pool III


Collateral Information

Accelerated Principal Distribution					217,927.42
Adjusted Mortgage Interest Rate					12.358	%
Aggregate Beginning Principal Balance of Loans					36,218,837.72
Aggregate Ending Principal Balance of Loans					34,766,106.92
Class X Distribution from Pool III					1,017,304.98
Compensating Interest					48.39
Curtailments					74,217.73
Deposit to Spread Account due to Trigger Activation					1.00
Excess and Monthly Payment					160,242.77
FHA Claims Denied					0.00
FHA Claims Filed					0.00
FHA Claims Paid					0.00
FHA Claims Pending					0.00
FHA Payments Received					0.00
Interest Received					375,696.55
Maximum Subordinated Amount					7,334,266.00
Monthly Excess Spread Percentage					100	%
Payments And Reimbursements to the Servicers Pursuant to:
	Section 5.04(b)				0.00
	Section 5.04(c)				0.00
	Section 5.04(d)(ii)				0.00
	Section 5.04(e)				0.00
	Section 5.04(f)(I)				14,575.08
Principal Prepayments (Number / Amount)		73			964,110.17
Realized Losses (Current / Cumulative)		254,160.13			28,987,159.85
Reserve Amount					0.00
Senior Percentage / Class B Percent		100.00	%		0.00	%
Specified Subordinated Amount					7,256,150.32
Subordinated Amount					2,682,148.84
Trigger in Effect (Yes/No)				Yes
WAC					12.871	%
WAM					167.08
Weighted Average Adjusted Mortgage Loan Remittance Rate					8.308	%


Wells Fargo Bank Minnesota, N. A.		Customer Service — CTSLink
Securities Administration Services		Telephone: 301-815-6600
7485 New Horizon Way		Fax: 301-846-8152
Frederick, MD 21703

MONEY STORE ASSET BACKED CERTIFICATES SERIES 1998-B 8-K