
			HomEq Trust 2001-A		Record Date: 05/31/03
			HomEq Asset Backed Certificates		Determination Date: 06/11/03
			Statement to Certificateholder		Distribution Date: 06/16/03 A


				Original	Beginning
		Certificate		Certificate	Certificate
Class	Cusip	Rate		Balance	Balance	Interest	Principal

AC	43730PAA9		1.44000%	952,413,000.00	355,422,432.84	412,290.02	17,590,867.15
[ILLEGIBLE]						0.43288995	18.467978900




MC-1	43730PAB7		1.83000%	72,271,000.00	72,271,000.00	106,539.50	0.00
[ILLEGIBLE]						1,47416665	0.00000000




MC-2	43730PAC5		2.28000%	40,897,000.00	40,897,000.00	75,114.16	0.00
[ILLEGIBLE]						1.83666675	0.00000000




BC	43730PAD3		3.13000%	39,217,000.00	39,217,000.00	98,881.31	0.00
[ILLEGIBLE]						2.52138894	0.00000000

*Pool I Totals*				1,104,798,000.00	507,807,432.84	692,824.99	17,590,867.15
						0.6271558	15.92224746

AN	43730PAE1		1.45000%	441,015,000.00	173,391,779.88	202,531.23	6,528,978.08
[ILLEGIBLE]						0.45923887	14.80443540




MN-1	43730PAF8		1.83000%	30,335,000.00	30,335,000.00	44,718.85	0.00
[ILLEGIBLE]						1,47416680	0.00000000




MN-2	43730PAG6		2.28000%	19,628,000.00	19,628,000.00	36,050.09	0.00
[ILLEGIBLE]						1.83666650	0.00000000




BN	43730PAH4		3.13000%	16,824,000.00	16,824,000.00	42,419.85	0.00
[ILLEGIBLE]						2.52138909	0.00000000

*Pool II Totals*				507,802,000.00	240,178,779.88	325,720.02	6,528,987.08
						0.64143115	12.88733038

*X			0.00000%	17,730,971.10	0.00	3,270,722.65	0.00
R			0.00000%	0.00	0.00	0.00	0.00





Totals				1,612,600,000.00	747,986,212,72	4,289,267.66	24,119,845.23

[Additional columns below]

[Continued from above table, first column(s) repeated]


	Current			Ending
	Realized		Total	Certificate
Class	Loss		Distributions	Balance

AC		0.00	18,003,157.17	337,831,565.69
[ILLEGIBLE]			18,90267895	354.71120794




MC-1		0.00	106,539.50	72,271,000.00
[ILLEGIBLE]			1.47416668	1000.00000000




MC-2		0.00	75,114.16	40,897,000.00
[ILLEGIBLE]			1.83666675	1000.00000000




BC		0.00	98,881.31	39,217,000.00
[ILLEGIBLE]			2.52138894	1000.00000000

*Pool I Totals*		0.00	18,283,692.14	490,216,565.69
			36.00516841	443.71601477

AN		0.00	6,731,509.31	166,862,801.80
[ILLEGIBLE]			15.26367427	378.36083081




MN-1		0.00	44,718.85	30,335,000.00
[ILLEGIBLE]			1.47416680	1000.00000000




MN-2		0.00	36,050.09	19,628,000.00
[ILLEGIBLE]			1.83666650	1000.00000000




BN		0.00	42,419.85	16,824,000.00
[ILLEGIBLE]			2.52138909	1000.00000000

*Pool II Totals*		0.00	6,854,698.10	233,649,801.80
			23.37993219	460.11989279

*X		0.00	3,270,722.65	0.00
R		0.00	0.00	0.00

Totals		0.00	28,409,112.89	723,866,367.49


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

*Notional Account


		HomEq Trust 2001-A HomEq Asset Backed Certificates Statement To Certificateholder		Record Date: 05/31/03 Determination Date: 06/11/03 Distribution Date: 06/16/03 A

Certificate Information


			Distributed	Outstanding
	Interest	Interest Rate based on	Certificateholders’ Interest	Certificateholders’ Interest
	Requirement	LIBOR plus Margin	Carryover Amounts	Carryover Amounts
AC	412,290.02	1.44000%	0.00	0.00
MC-1	106,539.50	1.83000%	0.00	0.00
MC-2	75,114.16	2.28000%	0.00	0.00
BC	98,981.31	3.13000%	0.00	0.00
AN	202,531.23	1.45000%	0.00	0.00
MN-1	44,718.85	1.83000%	0.00	0.00
MN-2	36,050.09	2.28000%	0.00	0.00
BN	42,419.85	3.13000%	0.00	0.00

[Additional columns below]

[Continued from above table, first column(s) repeated]


		Aggregate
		Certificateholders’ Interest
		Carryover Amounts
AC		0.00
MC-1		0.00
MC-2		0.00
BC		0.00

AN		0.00
MN-1		0.00
MN-2		0.00
BN		0.00


	Interest Shortfall	Pool Applied
	Carryforward	Realized Amount	Class Percentage
AC	0.00	0.00	68.91%
MC-1	0.00	0.00	14.74%
MC-2	0.00	0.00	8.34%
BC	0.00	0.00	8.00%
AN	0.00	0.00	71.42%
MN-1	0.00	0.00	12.98%
MN-2	0.00	0.00	8.40%
BN	0.00	0.00	7.20%

[Additional columns below]


		Pool I Supplemental Account
		Beginning Balance		5,000.00
		Deposits Received		0.00
		Payments		0.00
		Ending Balance		5,000.00

		Pool II Supplemental Account
		Beginning Balance		5,000.00
		Deposits Received		0.00
		Payments		0.00
		Ending Balance		5,000.00


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


		HomEq Trust 2001-A HomEq Asset Backed Certificates Statement to Certificateholder		Record Date: 05/31/03 Determination Date: 06/11/03 Distribution Date: 06/16/03 A

Pool I



Schedule of Remittance

Aggregate Amount Received	21,120,168.15
(Escrow)	(322,179.90	)
(Late Charge)	(239,351,95	)
(Service Fee)	(223,056.30	)
(Unreimbursed Monthly Advance)	0.00
(Excess Spread)	(3,132,998.32	)
(Subordination Reduction Amount)	0.00
Monthly Advance	57,752.83

	(3,859,833.84	)

*Available Remittance Amount*	17,260,334.31



Fees

Custodian Fee			2,707.11
Expense Account			8,346.92
Service Fee			223,056.30
Trust Administrator Fee			2,707.11
Trustee Fee			1,127.96

Prior Three Months Weighted Average Mortgage Interest Rates


3/03	4/03	5/03
8.990%	8.989%	8.993%



Collateral Information

Accelerated Principal Distribution		1,072,919.32
Aggregate Beginning Principal Balance of Loans		541,422,042.36
Aggregate Ending Principal Balance of Loans		523,831,175.21
Class X Remittance Amount Payable		2,101,293.77
Compensating Interest		1,380.55
Curtailments		1,294,240.95
Defaulted Mortgage Loan (Number/Amount)	0	0.00
Excess and Monthly Payments		901,960.58
Interest Received		3,999,473.90
LIBOR Rate		1,18000%
Net Funds Cap		9.36000%
Principal Prepayments (Number/Amount)	217	14,321,746.10
Realized Losses (Current/Cumulative)	1,072,919.32	10,662,397.62
Specified Subordinated Amount		33,614,609.52
Spread Amount		33,614,609.52
Subordinated Amount		33,614,609.52
Trigger Event in effect? (Yes/No)		No
WAC		8.998%
WAM		264.161
Weighted Average Coupon Cap		8.484%


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

HomeEq Trust 2001-A

HomeEq Asset Backed Certificates

Statement to Certificateholder

Pool II

Schedule of Remittance


Aggregate Amount Received	8,454,472.67

(Escrow)	(193,727.72	)
(Late Charges)	(126,856.85	)
(Servicer Fee)	(106,138.34	)
(Unreimbursed Monthly Advance)	0.00
(Excess Spread)	(1,614,987.17	)
(Subordination Reduction Amount)	0.00
Monthly Advance	296.12

	(2,041,413.95	)

*Available Remittance Amount*	6,413,058.72





Fees

Custodian Fee	1,271.00
Expense Account	3,918.91
Servicer Fee	106,138.34
Trust Administrator Fee	1,271.00
Trustee Fee	529.58

Prior Three Months Weighted Average

Mortgage Interest Rates


3/03	4/03	5/03

9.674%	9.677%	9.680%

Collateral Information


Accelerated Principal Distribution		488,934.73
Aggregate Beginning Principal Balance of Loans		254,199,489.53
Aggregate Ending Principal Balance of Loans		247,670,511.45
Class X Remittance Amount Payable		1,169,428.88
Compensating Interest		3,994.30
Curtailments		896,673.20
Defaulted Mortgage Loan (Number/Amount)	0	0.00
Excess and Monthly Payments		495,458.91
Interest Received		2,050,468.31
LIBOR Rate		1.18000%
Net Funds Cap		10.03000%
Principal prepayments (Number/Amount)	90	4,647,911.24
Realized Losses (Current/Cumulative)	488,934.73	8,447,617.25
Specified Subordinated Amount		14,020,709.65
Spread Amount		14,020,709.65
Subordinated Amount		14,020,709.65
Trigger Event in effect? (Yes/No)		No
WAC		9.680%
WAM		262.240
Weighted Average Coupon Cap		9.166%


		HomeEq Trust 2001-A HomeEq Asset Backed Certificates Statement To Certificateholder		Record Date: 05/31/03 Determination Date: 06/11/03 Distribution Date: 06/16/03 A

EXHIBIT O


Pool I		Delinquent Infor.	# Loans		Amount		Percentage

Outstanding Balance	523,831,175.21	Delinquent 1-29 Days		776		38,551,177.85		7.36	%
# Accounts	9,267	Delinquent 30-59 Days		180		9,242,298.81		1.76	%
		Delinquent 60-89 Days		180		9,242,298.81		0.38	%
		Delinquent 90 and over		103		6,280,412.10		1.20	%
		Loans in Foreclosure		322		19,146,922.50		3.66	%
		REO Property		115		7,201,998.39		1.37	%

		Totals		1,543		82,420,159.58		15.73	%


Pool II		Delinquent Infor.	# Loans		Amount		Percentage

Outstanding Balance	247,670,511.45	Delinquent 1-29 Days		556		24,028,900.08		9.70	%
# Accounts	5,278	Delinquent 30-59 Days		146		6,706,562.81		2.71	%
		Delinquent 60-89 Days		60		2,602,737.95		1.05	%
		Delinquent 90 and over		109		5,139,759.53		2.08	%
		Loans in Foreclosure		262		13,416,468.63		5.42	%
		REO Property		95		5,034,025.98		2.03	%

		Totals		1,228		56,928,454.98		22.99	%

Wells Fargo Bank Minnesota, N.A.


Securities Administration Services	Customer Services - CTSLink


7485 New Horizon Way	Telephone: 301-815-6600


Frederick, MD 21703	Fax: 301-846-8152

MONEY STORE HOME EQUITY CORP 8-K