DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: JUNE 6, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #1
REMITTANCE REPORT
REPORTING MONTH: Jun-97 Page 1 of 7
Scheduled Principal Balance of Contracts
- --------------------------------------------------------------------------------------------------------------------------
Beginning Ending Scheduled Scheduled
Principal Scheduled Prepaid Liquidated Contracts Principal Gross Servicing Pass Thru
Balance Principal Principal Principal Repurchased Balance Interest Fee Interest
- --------------------------------------------------------------------------------------------------------------------------
161,394,769.36 (183,242.57) (235,162.71) 0.00 0.00 160,976,364.08 1,395,883.34 134,495.64 1,261,387.70
==========================================================================================================================
Amount
Liquidation Reserve Available for
Proceeds Fund Draw Distribution
- ----------------------------------------------
0.00 0.00 1,814,288.62
==============================================
Certificate Account P&I Advances at Distribution Date
- ----------------------------------------------------------------------- ---------------------------------------------
Beginning Deposits Investment Ending Beginning Recovered Current Ending
Balance Principal Interest Distributions Interest Balance Balance Advances Advances Balance
- ----------------------------------------------------------------------- ---------------------------------------------
0.00 283,879.30 268,983.29 0.00 1,042.06 553,904.65 0.00 (7,134.49) 576,428.68 583,563.17
======================================================================= =============================================
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: June 6, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 1
REMITTANCE REPORT
REPORTING MONTH: Jun-97 Page 2 of 7
Class B Crossover Test Test Met?
- ------------------------------------------------- ---------
(a) Remittance date on or after January 2002 N
(b) Average 60 day Delinquency rate <= 5% #DIV/0!
(c) Average 30 day Delinquency rate <= 7% #DIV/0!
(d) Cumulative losses do not exceed the following
percent of the intitial principal balance of all Certificates
JAN 2002 - JUNE 2003 7% N
JULY 2003 - JUNE 2004 8% N
JUNE 2004 and after 9% N
(e) Current realized loss ratio <= 2.75% Y
(f) Does Class B Percentage equal or
exceed 29.750%
of stated scheduled pool balance
Beginning B-1 balance 14,929,000.00
Beginning B-2 balance 0.00
-------------
14,929,000.00
Divided by beginning pool
balance 161,394,769.36
--------------
9.250% N
==============
Average 60 day delinquency ratio:
Over 60s Pool Balance %
---------------------------------------------------
Current Mo 71,378.33 160,976,364.08 0.04%
1st Preceding Mo 0.00 0.00 #DIV/0!
2nd Preceding Mo 0.00 0.00 #DIV/0!
Divided by 3
--------
#DIV/0!
========
Average 30 day delinquency ratio:
Over 30s Pool Balance %
-------------------------------------------------
Current Mo 1,847,659.71 160,976,364.08 1.15%
1st Preceding Mo 0.00 0.00 #DIV/0!
2nd Preceding Mo 0.00 0.00 #DIV/0!
Divided by 3
-------
#DIV/0!
=======
Cumulative loss ratio:
Cumulative losses 0.00
-------------
Divided by Initial Certificate Principal 161,394,769.00 0.000%
=======
Current realized loss ratio:
Liquidation Pool
Losses Balance
---------------------------------------------
Current Mo 0.00 160,976,364.08
1st Preceding Mo 0.00 0.00
2nd Preceding Mo 0.00 0.00
0.000%
======
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: June 6, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #1
REMITTANCE REPORT Page 3 of 7
REPORTING MONTH: Jun-97
Delinquency Analysis
Active Repos
31 to 59 days 60 to 89 days 90 days and Over Total Delinq. Outstanding
No. of Principal Principal Principal Principal Principal Principal
Loans Balance # Balance # Balance # Balance # Balance # Balance
------------------------------------------------------------------------------------------------------------------
Excluding Repos 4,400 160,976,364.08 48 1,682,868.81 1 71,378.33 0 0.00 49 1,754,247.14
Repos 0 0.00 3 93,412.57 0 0.00 0 0.00 3 93,412.57
------------------------------------------------------------------------------------------------
Total 4,400 160,976,364.08 51 1,776,281.38 1 71,378.33 0 0.00 52 1,847,659.71
================================================================================================
1.2% 1.15%
==================
Repossession Analysis
Reversal Current Month
(Redemption) Repos Cumulative Repos
Principal Principal Principal
# Balance # Balance # Balance
---------------------------------------------------
Excluding Repos 0 0.00 0 0.00
Repos
Total
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: June 6, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 1
REMITTANCE REPORT
REPORTING MONTH: Jun-97 Page 4 of 7
REPOSSESSION LIQUIDATION REPORT
Liquidated Net Net Current
Account Customer Principal Sales Insur. Total Repossession Liquidation Unrecov. Pass Thru Period Net Cumulative
Number Name Balance Proceeds Refunds Proceeds Expenses Proceeds Advances Proceeds Gain/(Loss) Gain/(Loss)
- ------------------------------------------------------------------------------------------------------------------------------------
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
================================================================================================================
0.00
============
As a percentage of the aggregate cut-off date principal balance
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: June 6, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 1
REMITTANCE REPORT
REPORTING MONTH: Jun-97 Page 5 of 7
CERTIFICATE PRINCIPAL ANALYSIS
PRINCIPAL
Original Beginning Beginning Current Current Ending
Cert. Certificate Certificate Carryover Principal Principal Carryover
Class Balances Balances Principal Due Paid Principal
- -------------------------------------------------------------------------------------------------------------------------
A-1 34,713,000.00 34,713,000.00 0.00 418,405.28 418,405.28 0.00
A-1 Outstanding Writedown 0.00 0.00
A-2 25,021,000.00 25,021,000.00 0.00 0.00 0.00 0.00
A-2 Outstanding Writedown 0.00 0.00
A-3 19,982,000.00 19,982,000.00 0.00 0.00 0.00 0.00
A-3 Outstanding Writedown 0.00 0.00
A-4 7,105,000.00 7,105,000.00 0.00 0.00 0.00 0.00
A-4 Outstanding Writedown 0.00 0.00
A-5 20,813,000.00 20,813,000.00 0.00 0.00 0.00 0.00
A-5 Outstanding Writedown 0.00 0.00
A-6 19,867,000.00 19,867,000.00 0.00 0.00 0.00 0.00
A-6 Outstanding Writedown 0.00 0.00
M 12,508,000.00 12,508,000.00 0.00 0.00 0.00 0.00
M Outstanding Writedown 0.00 0.00
B-1 14,929,000.00 14,929,000.00 0.00 0.00 0.00 0.00
B-1 Outstanding Writedown 0.00 0.00
B-2 6,456,769.00 6,456,769.00 0.00 0.00 0.00 0.00
B-2 Outstanding Writedown 0.00
Excess Asset Principal Balance 0.00 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------
161,394,769.00 161,394,769.00 0.00 418,405.28 418,405.28 0.00
========================================================================================
Accelerated Ending Principal Paid
Cert. Principal Certificate Pool Per $1,000
Class Distribution Balances Factor Denomination
- -------------------------------------------------------------------------------------------------
A-1 323,848.66 33,970,746.06 97.86174% 12.05
A-1 Outstanding Writedown 0.00 0.00 0.00
A-2 0.00 25,021,000.00 100.00000% 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00 0.00
A-3 0.00 19,982,000.00 100.00000% 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00 0.00
A-4 0.00 7,105,000.00 100.00000% 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00 0.00
A-5 0.00 20,813,000.00 100.00000% 0.00
A-5 Outstanding Writedown 0.00 0.00 0.00 0.00
A-6 0.00 19,867,000.00 100.00000% 0.00
A-6 Outstanding Writedown 0.00 0.00 0.00 0.00
M 0.00 12,508,000.00 100.00000% 0.00
M Outstanding Writedown 0.00 0.00 0.00 0.00
B-1 0.00 14,929,000.00 100.00000% 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00 0.00
B-2 0.00 6,456,769.00 100.00000% 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00 0.00
Excess Asset Principal Balance (323,848.66) 323,848.66
----------- -----------------
0.00 160,976,363.72
=========== =================
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: June 6, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 1
REMITTANCE REPORT
REPORTING MONTH: Jun-97 Page 6 of 7
ACCELERATED PRINCIPAL DISTRIBUTION CALCULATION:
The Accelerated Principal Distribution is equal to the lesser of
(A) or (C) - (B).
(A) CURRENT CLASS X STRIP AMOUNT 323,848.66
-------------
(B) CURRENT OVERCOLLATERALIZATION AMOUNT
The positive difference, if any, between
Scheduled Principal Balance 161,394,769.36
Certificate Principal Balance of all outstanding Classes of Certificates 161,394,769.00
--------------
0.36
-------------
(C) TARGET OVERCOLLATERALIZATION AMOUNT
(i) Prior to the Cross-over Date
Scheduled Principal Balance as of the Cut-off Date 161,394,769.36
Multiplied by 1.25%
--------------
2,017,434.62
--------------
(ii) Any other date of determination
Lesser of
(x) Calculation in (i) above 2,017,434.62
--------------
or
(y) Scheduled Principal Balance 161,394,769.36
Multiplied by 2.25%
--------------
3,631,382.31
--------------
however, not less than
(z) Scheduled Principal Balance as of the Cut-off Date 161,394,769.36
Multiplied by 0.50%
--------------
806,973.85
--------------
2,017,434.62
--------------
ACCELERATED PRINCIPAL DISTRIBUTION AMOUNT 323,848.66
--------------
DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I REPORT DATE: June 6, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #1
REMITTANCE REPORT
REPORTING MONTH: Jun-97 Page 7 of 7
CERTIFICATE INTEREST ANALYSIS
Interest Paid
Certificate Remittance Beginning Current Total Interest Ending Per $1,000
Class Rate Balance Accrual Paid Shortfall Balance Denomination
---------------------------------------------------------------------------------------------------------
A-1 6.40000% 0.00 185,136.00 185,136.00 0.00 0.00 5.33
A-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2 6.55000% 0.00 136,572.96 136,572.96 0.00 0.00 5.46
A-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-3 6.75000% 0.00 112,398.75 112,398.75 0.00 0.00 5.63
A-3 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-3 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-4 6.90000% 0.00 40,853.75 40,853.75 0.00 0.00 5.75
A-4 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-4 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-5 7.10000% 0.00 123,143.58 123,143.58 0.00 0.00 5.92
A-5 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-5 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-6 7.37500% 0.00 122,099.27 122,099.27 0.00 0.00 6.15
A-6 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-6 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M 7.27500% 0.00 75,829.75 75,829.75 0.00 0.00 6.06
M Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
M Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-1 7.52500% 0.00 93,617.27 93,617.27 0.00 0.00 6.27
B-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-2 8.90000% 0.00 47,887.70 47,887.70 0.00 0.00 7.42
B-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
X 0.00 323,848.66 0.00 323,848.66 323,848.66
R 0.00 0.00 0.00 0.00 0.00
Service Fee 0.00 134,495.64 134,495.64 0.00 0.00
-------------------------------------------------------------------------------
0.00 1,395,883.34 1,072,034.68 323,848.66 323,848.66
===============================================================================
Certificate Cert. TOTAL
Class Class DISTRIBUTION
---------------------------
A-1 A-1 927,389.94
A-1 Carryover Interest
A-1 Writedown Interest
A-2 A-2 136,572.96
A-2 Carryover Interest
A-2 Writedown Interest
A-3 A-3 112,398.75
A-3 Carryover Interest
A-3 Writedown Interest
A-4 A-4 40,853.75
A-4 Carryover Interest
A-4 Writedown Interest
A-5 A-5 123,143.58
A-5 Carryover Interest
A-5 Writedown Interest
A-6 A-6 122,099.27
A-6 Carryover Interest
A-6 Writedown Interest
M M 75,829.75
M Carryover Interest
M Writedown Interest
B-1 B-1 93,617.27
B-1 Carryover Interest
B-1 Writedown Interest
B-2 B-2 47,887.70
B-2 Carryover Interest
B-2 Writedown Interest
X X 0.00
CUMULATIVE X INTEREST SHORTFALL 323,848.66
R R 0.00 CUMULATIVE ACCELERATED PRINCIPAL DISTRIB (323,848.66)
-----------
Service Fee 134,495.64 CUMULATIVE LOSSES 0.00
------------ ===========
1,814,288.62
============