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

AF-1	60935BCX5		6.35000	%		131,000,000.00		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		6.20500	%		66,000,000.00		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	60935BCZ0		6.13000	%		120,000,000.00		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	60935BDA4		6.22500	%		45,000,000.00		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	60935BDB2		6.37000	%		59,000,000.00		23,767,296.77		126,164.73		4,166,653.09		0.00		4,292,817.83		19,600,643.68
Factors per Thousand										2.13838532		70.62123885				72.75962417		332.21429962
AF-6	60935BDC0		6.47000	%		43,000,000.00		43,000,000.00		231,841.67		0.00		0.00		231,841.67		43,000,000.00
Factors per Thousand										5.39166667		0.00000000				5.39166667		1000.00000000
AF-7	60935BDD8		6.87000	%		49,000,000.00		49,000,000.00		280,525.00		0.00		0.00		280,525.00		49,000,000.00
Factors per Thousand										5.72500000		0.00000000				5.72500000		1000.00000000
AF-8	60935BDE6		6.24500	%		30,000,000.00		20,003,577.92		104,101.95		622,312.38		0.00		726,414.33		19,381,265.54
Factors per Thousand										3.47006511		20.74374597				24.21381108		646.04218470
AF-9	60935BDF3		6.40000	%		27,000,000.00		27,000,000.00		144,000.00		0.00		0.00		144,000.00		27,000,000.00
Factors per Thousand										5.33333333		0.00000000				5.33333333		1000.00000000
Pool I						570,000,000.00		162,770,874.69		886,633.35		4,788,965.47		0.00		5,675,598.83		157,981,909.22
Totals										5.44712533		29.42151340				34.86863873		277.16124424
A-V	60935BDG1		2.02000	%		530,000,000.00		85,514,816.00		134,353.28		2,814,414.13		0.00		2,948,767.41		82,700,401.87
Factors per Thousand										0.25349675		5.31021534				5.56371209		156.03849409
Pool II						530,000,000.00		85,514,816.00		134,353.28		2,814,414.13		0.00		2,948,767.41		82,700,401.87
Totals										0.25349675		5.31021534				5.56371209		156.03849409


The Bank of New York				Karon Greene
5 Penn Plaza				Phone: 212-328-7567
NY, NY 10001				Fax: 212-328-7620


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

AH-1	60935BDH9			6.35500	%		55,523,000.00		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	60935BDJ5			6.20000	%		12,685,000.00		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	60935BDK2			6.17500	%		29,307,000.00		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	60935BDL0			6.39500	%		10,406,000.00		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	60935BDM8			6.91000	%		18,510,000.00		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	60935BDN6			6.88500	%		12,375,000.00		12,375,000.00		71,001.56		0.00		0.00		71,001.56		12,375,000.00
Factors per Thousand											5.73750000		0.00000000				5.73750000		1000.00000000
MH-2	60935BDP1			7.23000	%		12,581,000.00		12,581,000.00		75,800.53		0.00		0.00		75,800.53		12,581,000.00
Factors per Thousand											6.02500000		0.00000000				6.02500000		1000.00000000
BH	60935BDQ9			7.96500	%		13,613,000.00		11,565,192.26		76,763.96		507,688.66		0.00		584,452.62		11,057,503.60
Factors per Thousand											5.63901885		37.29439947				42.93341832		812.27529567
Pool III							165,000,000.00		36,521,192.26		223,566.05		507,688.66		0.00		731,254.71		36,013,503.60
Totals											1.35494576		3.07690097				4.43184673		218.26365818
X		n/a		0.00000	%		0.00		0.00		958,998.42		0.00		0.00		958,998.42		0.00
R		n/a		0.00000	%		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Totals							1,265,000,000.00		284,806,882.95		2,203,551.10		8,111,068.26		0.00		10,314,619.36		276,695,814.69


The Bank of New York				Karon Greene
5 Penn Plaza				Phone: 212-328-7567
NY, NY 10001				Fax: 212-328-7620

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		126,164.73		0.00		0.00
AF-6		231,841.67		0.00		0.00
AF-7		280,525.00		0.00		0.00
AF-8		104,101.95		0.00		0.00
AF-9		144,000.00		0.00		0.00

Pool II


AV		134,353.28				0.00				0.00

Pool III


		Interest		Carry Forward		Monthly Advance
		Requirement		Amount		for Bankruptcy

AH-1			0.00		0.00		0.00
AH-2			0.00		0.00		0.00
AH-3			0.00		0.00		0.00
AH-4			0.00		0.00		0.00
AH-5			0.00		0.00		0.00
MH-1			71,001.56		0.00		0.00
MH-2			75,800.53		0.00		0.00
	BH		76,763.96		0.00		0.00


	Applied Realized		Unapplied Realized
	Loss Amount		Loss Amount

AH-1		0.00		0.00
AH-2		0.00		0.00
AH-3		0.00		0.00
AH-4		0.00		0.00
AH-5		0.00		0.00
MH-1		0.00		0.00
MH-2		0.00		0.00
BH		507,688.66		0.00


The Bank of New York				Karon Greene
5 Penn Plaza				Phone: 212-328-7567
NY, NY 10001				Fax: 212-328-7620

Pool I


	Schedule of Remittance
Aggregate Amount Received		6,094,622.21
Monthly Advance		0.00
(Unreimbursed Monthly Advance)		(7,867.94	)
(Servicer Fee)		(36,334.48	)
(Contingency Fee)		(36,334.48	)
(Late Charges)		(54,285.27	)
(Escrow)		(151,006.48	)
(Excess Spread)		(533,164.49	)
(Subordination Reduction Amount)		0.00

		(818,993.14	)
Available Remittance Amount		5,275,629.07

Fees
Contingency Fee		36,334.48
Expense Account		1,356.42
Insurance Fee		13,903.35
Servicer Fee		36,334.48

Prior Three Months Weighted Average Mortgage Interest Rates


3/02	4/02			5/02

10.462%		10.463	%		10.464	%


		Collateral Information
Adjusted Mortgage Interest Rate				9.820	%
Aggregate Beginning Principal Balance of Loans				172,811,754.80
Aggregate Ending Principal Balance of Loans				167,748,161.70
Class X Distribution				0.00
Compensating Interest				495.17
Curtailments				956,139.25
Excess and Monthly Payments				435,081.24
Insured Payment for Pool I & II				0.00
Interest Received				1,515,594.51
Monthly Excess Spread Percentage				100.000	%
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)			72,668.96
Principal Prepayments (Number/Amount)			55	2,886,703.10
Realized Losses (Current / Cumulative)			785,669.56	22,407,509.46
Specified Subordinated Amount				9,766,252.48
Spread Account Balance				0.00
Subordinated Amount				9,255,210.60
WAC				10.465	%
WAM				243.500
Weighted Average Adjusted Mortgage Loan Remittance Rate				6.649	%


The Bank of New York				Karon Greene
5 Penn Plaza				Phone: 212-328-7567
NY, NY 10001				Fax: 212-328-7620

Pool II


	Schedule of Remittance
Aggregate Amount Received		2,951,182.04
Monthly Advance		50,309.77
(Unreimbursed Monthly Advance)		0.00
(Servicer Fee)		(18,720.43	)
(Contingency Fee)		(18,720.43	)
(Late Charges)		(26,465.94	)
(Escrow)		(98,022.93	)
(Excess Spread)		(642,551.07	)
(Subordination Reduction Amount)		0.00

		(754,171.03	)
Available Remittance Amount		2,197,011.01

Fees
Contingency Fee		18,720.43
Expense Account		712.62
Insurance Fee		8,017.01
Servicer Fee		18,720.43

Prior Three Months Weighted Average Mortgage Interest Rates


3/02	4/02			5/02

10.428%		10.371	%		10.354	%


		Collateral Information
Adjusted Mortgage Interest Rate				9.681	%
Aggregate Beginning Principal Balance of Loans				95,945,530.56
Aggregate Ending Principal Balance of Loans				93,389,692.57
Class X Distribution				0.00
Compensating Interest				354.41
Curtailments				204,412.69
Excess and Monthly Payment				60,699.48
Insured Payment for Pool I & II				0.00
Interest Received				772,765.08
Libor				1.84000	%
Monthly Excess Spread Percentage				100.000	%
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)			37,440.86
Principal Prepayments (Number / Amount)			25	1,788,815.92
Realized Losses (Current / Cumulative)			501,909.90	20,755,824.04
Specified Subordinated Amount				13,631,647.99
Spread Account Balance				0.00
Subordinated Amount				9,928,804.66
WAC				10.326	%
WAM				306.618
Weighted Average Adjusted Mortgage Loan Remittance Rate				2.143	%


The Bank of New York				Karon Greene
5 Penn Plaza				Phone: 212-328-7567
NY, NY 10001				Fax: 212-328-7620

Pool III


	Schedule of Remittance
Aggregate Amount Received		1,708,689.88
Monthly Advance		24,921.72
(Unreimbursed Monthly Advance)		0.00
(Servicer Fee)		(7,261.55	)
(Contingency Fee)		(7,261.54	)
(Late Charges)		(14,885.19	)
(Escrow)		(11,361.60	)
(Excess Spread)		(160,468.41	)
(Subordination Reduction Amount)		0.00

		(176,316.56	)
Available Remittance Amount		1,532,373.32

Fees
Contingency Fee		7,261.54
Expense Account		608.69
FHA Premium Account		1,979.91
Servicer Fee		7,261.55

Prior Three Months Weighted Average Mortgage Interest Rates


3/02			4/02			5/02

	12.833	%		12.836	%		12.838	%


		Collateral Information
Accelerated Principal Distribution						0.00
Adjusted Mortgage Interest Rate						12.284	%
Aggregate Beginning Principal Balance of Loans						37,443,966.32
Aggregate Ending Principal Balance of Loans						36,013,503.60
Class X Distribution						958,998.42
Compensating Interest						640.54
Curtailments						13,914.12
Excess and Monthly Payment						185,246.55
FHA Claims Denied						0.00
FHA Claims Filed						0.00
FHA Claims Paid						0.00
FHA Claims Pending						38,522.15
FHA Payments Received						0.00
Interest Received						374,244.51
Maximum Subordinated Amount						6,366,564.00
Monthly Excess Spread Percentage						100.000	%
Payments And Reimbursements to the Servicers Pursuant to:
	Section 5.04(f)(i)					14,523.09
Principal Prepayments (Number / Amount)			63			1,050,621.73
Realized Losses (Current / Cumulative)			180,680.32			23,287,302.90
Reserve Amount						0.00
Senior Percentage / Class B Percent			100.000	%		0.000	%
Specified Subordinated Amount						7,244,615.48
Spread Account Balance						0.00
Subordinated Amount						742,093.74
Trigger in Effect (Yes/No)					Yes
WAC						12.827	%
WAM						173.104
Weighted Average Adjusted Mortgage Loan Remittance Rate						8.366	%


The Bank of New York				Karon Greene
5 Penn Plaza				Phone: 212-328-7567
NY, NY 10001				Fax: 212-328-7620

EXHIBIT O — Pool I


Outstanding Balance		167,748,161.70
	# Accounts	3,445


Delinquent Infor.		# Loans		Amount		Percentage

Delinquent 1-29 Days			432		18,220,563.47		10.86	%
Delinquent 30-59 Days			92		3,589,087.64		2.14	%
	Delinquent 60-89 Days		35		1,720,308.67		1.03	%
Delinquent 90 and over			77		5,654,160.12		3.37	%
Loans in Foreclosure			164		9,801,378.53		5.84	%
REO Property			68		4,174,372.33		2.49	%

Totals			868		43,159,870.76		25.73	%

EXHIBIT O — Pool II


Outstanding Balance		93,389,692.57
	# Accounts	1,267


Delinquent Infor.	# Loans		Amount		Percentage

Delinquent 1-29 Days		126		9,191,033.26		9.84	%
Delinquent 30-59 Days		43		3,223,422.52		3.45	%
Delinquent 60-89 Days		14		1,063,262.62		1.14	%
Delinquent 90 and over		83		6,346,525.93		6.80	%
Loans in Foreclosure		127		9,675,307.08		10.36	%
REO Property		52		4,012,662.70		4.30	%

Totals		445		33,512,214.11		35.88	%

EXHIBIT O — Pool III


Outstanding Balance		36,013,503.60
	# Accounts	2,280


Delinquent Infor.	# Loans		Amount		Percentage

Delinquent 1-29 Days		444		7,433,634.91		20.64	%
Delinquent 30-59 Days		96		1,473,425.26		4.09	%
Delinquent 60-89 Days		29		557,250.72		1.55	%
Delinquent 90 and over		32		513,723.53		1.43	%
Loans in Foreclosure		20		367,548.31		1.02	%
REO Property		5		56,064.22		0.16	%

Totals		626		10,401,646.95		28.88	%


The Bank of New York				Karon Greene
5 Penn Plaza				Phone: 212-328-7567
NY, NY 10001				Fax: 212-328-7620

The Money Store Asset Backed Certificates

Record Date:

06/30/02

[FIRST UNION LOGO]

Series 1998-A

Determination Date:

07/10/02

Statement To Certificateholder

Distribution Date:

07/15/02

MONEY STORE HOME EQUITY LOAN TRUST 1998-A 8-K