
		The Money Store Residential Loan Notes		Record Date: 08/31/03
		Series 1998-I		Determination Date: 09/10/03
		Statement To Certificateholder		Distribution Date: 09/15/03
				8



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

A-1	60935FAP5		6.40500	%		54,493,000.00		0.00		0.00		0.00		0.00		0.00	0.00

Factors per Thousand										0.00000000		0.00000000				0.00000000	0.00000000

A-2	60935FAQ3		6.20000	%		19,745,000.00		0.00		0.00		0.00		0.00		0.00	0.00

Factors per Thousand										0.00000000		0.00000000				0.00000000	0.00000000

A-3	60935FAR1		6.21500	%		29,277,000.00		0.00		0.00		0.00		0.00		0.00	0.00

Factors per Thousand										0.00000000		0.00000000				0.00000000	0.00000000

A-4	60935FAS9		6.51500	%		23,496,000.00		0.00		0.00		0.00		0.00		0.00	0.00

Factors per Thousand										0.00000000		0.00000000				0.00000000	0.00000000

A-5	60935FAT7		7.17000	%		17,989,000.00		0.00		0.00		0.00		0.00		0.00	0.00

Factors per Thousand										0.00000000		0.00000000				0.00000000	0.00000000

M-1	60935FAU4		7.27000	%		22,500,000.00		8,431,296.18		51,079.60		1,313,707.36		0.00		1,364,786.96	7,117,588.82

Factors per Thousand										2.27020444		58.38699378				60.65719822	316.33728089

M-2	60935FAV2		7.49500	%		19,000,000.00		10,592,695.74		66,160.21		0.00		0.00		66,160.21	10,592,695.74

Factors per Thousand										3.48211632		0.00000000				3.48211632	557.51030211

B	60935FAW0		8.40000	%		13,500,000.00		7,526,389.08		52,684.72		0.00		0.00		52,684.72	7,526,389.08

Factors per Thousand										3.90257185		0.00000000				3.90257185	557.51030222

*Pool I*						200,000,000.00		26,550,381.00		169,924.53		1,313,707.36		0.00		1,483,631.89	25,236,673.64

*Totals*										0.84962265		6.56853680				7.41815945	126.18336820




GP	n/a		0.00000	%		0.00		0.00		0.00		0.00		0.00		0.00	0.00

Factors per Thousand





Totals						200,000,000.00		26,550,381.00		169,924.53		1,313,707.36		0.00		1,483,631.89	25,236,673.64


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 Residential Loan Notes		Record Date: 08/31/03
		Series 1998-I		Determination Date: 09/10/03
		Statement To Certificateholder		Distribution Date: 09/15/03
				8

Certificate Information


	Current Interest		Carry Forward
	Requirement		Amount

A-1 A-2 A-3 A-4 A-5 B M-1 M-2		0.00 0.00 0.00 0.00 0.00 52,684.72 51,079.60 66,160.21		0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Applied Realized

Unpaid Realized

Interest Shortfall

Loss Amount

Carryforward Amount

A
B
M

0.00
0.00
0.00


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 Residential Loan Notes		Record Date: 08/31/03
		Series 1998-I		Determination Date: 09/10/03
		Statement To Certificateholder		Distribution Date: 09/15/03
				8

Schedule of Remittance


Aggregate Amount Received	1,496,673.07

Monthly Advance (incl. Comp Int.)	14,034.08
Capitalized Interest Account Transfer	0.00
Pre-funding Account Transfer	0.00
Amount Withdrawn from the Certificate Account	0.00
(Unreimbursed Monthly Advance)	0.00
(Servicer Fee)	(6,551.37	)
(Contingency Fee)	(6,551.37	)
(Late Charges)	(5,589.14	)
(Escrow)	(6,460.22	)

	(11,118.02	)

*Available Remittance Amount*	1,485,555.05


Fees
Contingency Fee			6,551.37
Expense Account			885.01
FHA Premium Amount			1,038.14
Servicer Fee			6,551.37


Prior Three Months Weighted Average Mortgage Interest Rates
5/03	6/03	7/03
13.778%	13.779%	13.777%



Delinquent Infor.	# Loans		Amount		Percentage

Delinquent 1-29 Days		256		4,337,450.94		13.88	%
Delinquent 30-59 Days		57		1,007,079.86		3.22	%
Delinquent 60-89 Days		27		384,071.76		1.23	%
Delinquent 90 and over		22		363,669.37		1.16	%
Loans in Foreclosure		10		334,769.09		1.07	%
REO Property		2		106,576.07		0.34	%

Totals		374		6,533,617.09		20.91	%


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 Residential Loan Notes		Record Date: 08/31/03
		Series 1998-I		Determination Date: 09/10/03
		Statement To Certificateholder		Distribution Date: 09/15/03
				8

Collateral Information


Accelerated Principal Distribution		188,871.06
Adjusted Mortgage Interest Rate		12.237
Aggregate Beginning Principal Balance of Loans		32,571,492.26
Aggregate Ending Principal Balance of Loans		31,246,327.82
Amt. Reimb. to Servicer/Cert. Insurer from FHA Acct.		1,038.14
Available Maximum Suboridination Amount		7,604,173.00
Compensating Interest		0.00
Curtailments		45,932.51
Excess and Monthly Payments		117,157.22
FHA Claims Filed		0.00
FHA Claims Paid		0.00
FHA Claims Pending		14,033.70
FHA Payments Denied		0.00
FHA and Related Payments Received		0.00
GP Remittance Amount Payable		0.00
Interest Received		359,445.08
Payments and Reimbursments to the Servicers pursuant to:
	section 4.04 (b)	0.00
	section 4.04 (c)	0.00
	section 4.04 (d)ii	0.00
	section 4.04 (e)	0.00
	section 4.04 (f)I	13,102.74
Payment of Certificate Remittance Amount (Owner Trustee)		0.00


Principal Prepayments (Number / Amount)	38	951,523.43
Realized Losses (Current / Cumulative)	210,551.28	30,586,780.77
Reimbursable Amount		0.00
Reserve Amount		0.00
Specified Subordinated Amount		6,021,111.26
Spread Amount		6,009,654.18
WAC		13.777	%
WAM		166.062
Weighted Average Adjusted Mortgage Loan Remittance Rate for class AF-1, AF-2, AF-3, AF-4, AF-5, B, M-1 & M-2		7.741	%


Trigger Event Calculation
1.	(i) Exceeds 50% of (ii)		No
	(i) Sixty-day Delinquency Ratio			3.81%
	(ii) Senior Enhancement Percentage			100.00%

2.	Both(a) and (b) occur		Yes
	(a) Either (x) or (y) occur			Yes
	(x) The Wtd Avg 5 Mth 60-Day Delinq. Ratio does exceed 9% or			3.50%
	(y) The Cumulative Realized Losses exceeds $28,200,000			30,586,780.77
	and (b) either (x) or (y)			Yes
	(x) The Wtd Avg 5 Mth 60-Day Delinq. Ratio exceeds 15% or			3.50%
	(y) The Cumulative Realized Losses exceed $9,400,000			30,586,780.77

If 1) or 2) is “YES” then trigger event is in effect		Yes


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

EXHIBIT O

Outstanding Balance

31,246,327.82

# Accounts

MONEY STORE RESIDENTIAL TRUST 1998-I 8-K