
	The Money Store Asset Backed Certificates		Record Date: 05/31/03
	Series 1998-B		Determination Date: 06/11/03
	Statement To Certificateholder		Distribution Date: 06/16/03
			A


					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		28,718,424.68		151,130.71		3,091,964.96		0.00		3,243,095.67		25,626,459.72
Factors per
Thousand										3.14855646		64.41593667				67.56449313		533.88457250
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		16,405,403.27		83,530.84		533,949.23		0.00		617,480.07		15,871,454.04
Factors per
Thousand										2.88037379		18.41204241				21.29241621		547.29151862
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		121,421,827.95		651,355.77		3,625,914.19		0.00		4,277,269.96		117,795,913.76
*Totals*										5.36440435		29.86212818				35.22653243		225.10293133
A-V	60935BEA3		1.33000	%		524,381,000.00		71,896,563.95		77,029.18		3,147,135.03		0.00		3,224,164.21		68,749,428.92
Factors per
Thousand										0.14689544		6.00161911				6.14851455		131.10587325
*Pool II*						524,381,000.00		71,896,563.95		77,029.18		3,147,135.03		0.00		3,224,164.21		68,749,428.92
*Totals*										0.14689544		6.00161911				6.14851455		131.10587325


The Bank of New York		Carol Frank
Structured Finance Services		212-815-6093
101 Barclay Street, 8W		cafrank@bankofny.com
New York, New York 10286


	The Money Store Asset Backed Certificates		Record Date: 05/31/03
	Series 1998-B		Determination Date: 06/11/03
	Statement To Certificateholder		Distribution Date: 06/16/03
			A


					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		0.00		0.00		0.00		0.00		0.00		0.00
Factors per
Thousand										0.00000000		0.00000000				0.00000000		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		12,550,638.93		82,572.75		1,084,881.49		0.00		1,167,454.24		11,465,757.44
Factors per
Thousand										5.03615211		66.16744877				71.20360088		699.30218271
*Pool III*						198,737,000.00		30,954,342.76		187,258.81		1,084,881.49		0.00		1,272,140.30		29,869,461.27
*Totals*										0.94224432		5.45888028				6.40412460		150.30
X	n/a		0.00000	%		0.00		0.00		0.00		0.00		0.00		0.00		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		224,272,734.66		915,643.76		7,857,930.71		0.00		8,773,574.47		216,414,803.95


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: 05/31/03
	Series 1998-B		Determination Date: 06/11/03
	Statement To Certificateholder		Distribution Date: 06/16/03
			A

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		151,130.71		0.00		0.00
AF-7		293,536.54		0.00		0.00
AF-8		83,530.84		0.00		0.00
AF-9		123,157.68		0.00		0.00

Pool II

AV		77,029.18		0.00		0.00


The Bank of New York		Carol Frank
Structured Finance Services		212-815-6093
101 Barclay Street, 8W		cafrank@bankofny.com
New York, New York 10286


	The Money Store Asset Backed Certificates		Record Date: 05/31/03
	Series 1998-B		Determination Date: 06/11/03
	Statement To Certificateholder		Distribution Date: 06/16/03
			A

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			0.00		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		82,572.75		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: 05/31/03
	Series 1998-B		Determination Date: 06/11/03
	Statement To Certificateholder		Distribution Date: 06/16/03
			A

Pool I


Schedule of Remittance
Aggregate Amount Received	4,776,928.45

Monthly Advance	35,139.15
(Unreimbursed Monthly Advance)	0.00
(Servicer Fee)	(26,047.16	)
(Contingency Fee)	(26,047.16	)
(Late Charges)	(23,568.08	)
(Escrow)	(108,486.87	)
(Excess Spread)	(428,184.90	)
(Subordination Reduction Amount)	0.00

	(577,195.03	)

*Available Remittance Amount*	4,199,733.42

EXHIBIT O


Outstanding Balance		$	125,324,055.61
	# Accounts		2,909


Fees
Contingency Fee			26,047.16
Expense Account			1,290.81
Insurance Fee			10,371.45
Servicer Fee			26,047.16
Trust Administrator Fee			915.35

Prior Three Months Weighted Average Mortgage Interest Rates


3/03		4/03			5/03

10.616	%		10.619	%		10.626	%


Delinquent Infor.	# Loans		Amount		Percentage

Delinquent 1-29 Days		339		14,256,046.91		11.38	%
Delinquent 30-59 Days		84		3,353,590.89		2.68	%
Delinquent 60-89 Days		25		1,027,615.17		0.82	%
Delinquent 90 and over		84		4,268,509.20		3.41	%
Loans in Foreclosure		184		9,790,357.23		7.81	%
REO Property		65		3,026,622.37		2.42

Totals		781		35,722,741.77		28.50


The Bank of New York
Structured Finance Services		Carol Frank
101 Barclay Street, 8W		212-815-6093
New York, New York 10286		cafrank@bankofny.com


	The Money Store Asset Backed Certificates		Record Date: 05/31/03
	Series 1998-B		Determination Date: 06/11/03
	Statement To Certificateholder		Distribution Date: 06/16/03
			A

Pool I


Collateral Information

Adjusted Mortgage Interest Rate			10.018	%
Aggregate Beginning Principal Balance of Loans			129,225,568.15
Aggregate Ending Principal Balance of Loans			125,324,055.61
Class X Distribution from Pool I			0.00
Compensating Interest			579.48
Curtailments			277,153.61
Excess and Monthly Payments			330,953.02
Insured Payment			0.00
Interest Received			1,108,157.41
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)		52,094.32
Principal Prepayments (Number / Amount)		64	2,859,361.91
Realized Losses (Current / Cumulative)		434,044.00	27,090,944.47
Specified Subordinated Amount			7,528,141.85
Subordinated Amount			7,369,696.20
WAC			10.633	%
WAM			227.69
Weighted Average Adjusted Mortgage Loan Remittance Rate			6.553	%


The Bank of New York
Structured Finance Services		Carol Frank
101 Barclay Street, 8W		212-815-6093
New York, New York 10286		cafrank@bankofny.com


	The Money Store Asset Backed Certificates		Record Date: 05/31/03
	Series 1998-B		Determination Date: 06/11/03
	Statement To Certificateholder		Distribution Date: 06/16/03
			A

Pool II


Schedule of Remittance

Aggregate Amount Received	3,032,726.29

Monthly Advance	23,466.80
(Unreimbursed Monthly Advance)	0.00
(Servicer Fee)	(16,325.65	)
(Contingency Fee)	(16,325.65	)
(Late Charges)	(17,739.92	)
(Escrow)	(113,120.26	)
(Excess Spread)	(363,025.00	)
(Subordination Reduction Amount)	0.00

	(703,069.75	)

*Available Remittance Amount*	2,329,656.54

EXHIBIT O


Outstanding Balance		$	79,649,316.86
	# Accounts		1,133


Fees

Contingency Fee			16,325.65
Expense Account			763.90
Insurance Fee			6,740.30
Servicer Fee			16,325.65
Trust Administrator Fee			582.09

Prior Three Months Weighted Average Mortgage Interest Rates


3/03		4/03			5/03

10.008	%		9.990	%		9.974	%


Delinquent Infor.	# Loans		Amount		Percentage

Delinquent 1-29 Days		102		6,953,913.08		8.73	%
Delinquent 30-59 Days		29		2,161,293.02		2.71	%
Delinquent 60-89 Days		10		610,290.22		0.77	%
Delinquent 90 and over		57		4,734,692.34		5.94	%
Loans in Foreclosure		108		8,635,536.45		10.84	%
REO Property		45		3,327,346.47		4.18	%

Totals		351		26,423,091.58		33.17	%


The Bank of New York
Structured Finance Services		Carol Frank
101 Barclay Street, 8W		212-815-6093
New York, New York 10286		cafrank@bankofny.com


	The Money Store Asset Backed Certificates		Record Date: 05/31/03
	Series 1998-B		Determination Date: 06/11/03
	Statement To Certificateholder		Distribution Date: 06/16/03
			A

Pool II


Collateral Information
Adjusted Mortgage Interest Rate			9.341	%
Aggregate Beginning Principal Balance of Loans			82,177,468.04
Aggregate Ending Principal Balance of Loans			79,649,316.86
Class X Distribution from Pool II			0.00
Compensating Interest			3,529.75
Curtailments			304,466.43
Excess and Monthly Payment			63,853.64
Insured Payment			0.00
Interest Received			636,742.95
Interest Shortfall from Net Funds Cap Usage (A10)
Monthly Excess Spread Percentage			100	%
Net Funds Cap (Rate)			8.831	%
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)		32,651.30
Principal Prepayments (Number / Amount)		20	1,858,451.13
Realized Losses (Current / Cumulative)		301,379.98	23,287,075.78
Specified Subordinated Amount			10,954,295.30
Subordinated Amount			9,979,524.11
WAC			9.956	%
WAM			298.11
Weighted Average Adjusted Mortgage Loan Remittance Rate			1.455	%


The Bank of New York
Structured Finance Services		Carol Frank
101 Barclay Street, 8W		212-815-6093
New York, New York 10286		cafrank@bankofny.com


	The Money Store Asset Backed Certificates		Record Date: 05/31/03
	Series 1998-B		Determination Date: 06/11/03
	Statement To Certificateholder		Distribution Date: 06/16/03
			A

Pool III


Schedule of Remittance

Aggregate Amount Received	1,297,077.49

Monthly Advance	6,201.08
(Unreimbursed Monthly Advance)	0.00
(Servicer Fee)	(6,679.86	)
(Contingency Fee)	(6,679.86	)
(Late Charges)	(6,565.91	)
(Escrow)	(8,990.61	)
(Excess Spread)	(190,418.20	)
(Subordination Reduction Amount)	0.00

	(213,133.36	)

*Available Remittance Amount*	1,083,944.13

EXHIBIT O


Outstanding Balance		$	31,884,770.02
	# Accounts		2,107


Fees

Contingency Fee			6,679.86
Expense Account			515.91
FHA Premium Account			1,706.12
FHA Custodian Fee			13.69
Reimbursable to the Servicer — FHA Account			7,609.01
Servicer Fee			6,679.87
Trust Administrator Fee			396.98

Prior Three Months Weighted Average Mortgage Interest Rates


3/03		4/03			5/03

12.875	%		12.871	%		12.855	%


Delinquent Infor.	# Loans		Amount		Percentage

Delinquent 1-29 Days		404		6,696,953.19		21.00	%
Delinquent 30-59 Days		83		1,357,725.29		4.26	%
Delinquent 60-89 Days		23		415,503.65		1.30	%
Delinquent 90 and over		33		614,499.68		1.93	%
Loans in Foreclosure		40		778,944.69		2.44	%
REO Property		7		170,187.94		0.53	%

Totals		590		10,033,814.44		31.47	%


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: 05/31/03
	Series 1998-B		Determination Date: 06/11/03
	Statement To Certificateholder		Distribution Date: 06/16/03
			A

Pool III


Collateral Information
Accelerated Principal Distribution					190,418.20
Adjusted Mortgage Interest Rate					12.336	%
Aggregate Beginning Principal Balance of Loans					32,853,286.13
Aggregate Ending Principal Balance of Loans					31,884,770.02
Class X Distribution from Pool III					0.00
Compensating Interest					98.40
Curtailments					32,428.06
Deposit to Spread Account due to Trigger Activation					1.00
Excess and Monthly Payment					135,305.24
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					345,246.34
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)				13,359.73
Principal Prepayments (Number / Amount)		53			726,729.99
Realized Losses (Current / Cumulative)		74,052.82			29,237,160.51
Reserve Amount					0.00
Senior Percentage / Class B Percent		100.00	%		0.00	%
Specified Subordinated Amount					7,256,150.32
Subordinated Amount					1,824,890.55
Trigger in Effect (Yes/No)				Yes
WAC					12.849	%
WAM					164.51
Weighted Average Adjusted Mortgage Loan Remittance Rate					8.279	%


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