OAKWOOD MORTGAGE INVESTORS, INC. 1997-B REPORT DATE: October 8, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #5
REMITTANCE REPORT Page 1 of 6
REPORTING MONTH: Sep-97
Scheduled Principal Balance of Contracts
- ---------------------------------------------------------------------------------------------------------------------------
Beginning Ending Scheduled
Principal Scheduled Prepaid Liquidated Contracts Principal Gross
Balance Principal Principal Principal Repurchased Balance Interest
- ---------------------------------------------------------------------------------------------------------------------------
173,131,736.27 (276,204.75) (702,520.34) (203,737.00) 0.00 171,949,274.18 1,499,778.71
===========================================================================================================================
Scheduled Amount
Servicing Pass Thru Liquidation Reserve Available for Limited Total
Fee Interest Proceeds Fund Draw Distribution Guarantee Distribution
- -------------------------------------------------------------------------------------------------------------------
144,276.45 1,355,502.26 175,129.29 0.00 2,653,633.09 0.00 2,653,633.09
===================================================================================================================
Class M Liquidity Account
Beginning Investment Balance Before Reserve Reserve Balance After
Balance Deposits Distrib. Interest Current Distribution Fund Draw Fund Deposit Current Distribution Excess
- ------------------------------------------------------------------------------------------------------------------------------------
304,779.97 0.00 -1,263.41 1,217.85 304,734.41 0.00 0.00 304,734.41 1,217.89
===================================================================================================================================
Reserve Fund Required Balance
- --------------------------------------
Before Current After Current
Distribution Distribution
- --------------------------------------
303,516.56 303,516.56
======================================
Class B-1 Liquidity Account
Beginning Investment Balance Before Reserve Reserve Balance After
Balance Deposits Distrib. Interest Current Distribution Fund Draw Fund Deposit Current Distribution Excess
- -----------------------------------------------------------------------------------------------------------------------------------
329,502.54 0.00 -1,036.16 1,317.37 329,783.75 0.00 0.00 329,783.75 1,319.37
===================================================================================================================================
Reserve Fund Required Balance
--------------------------------------
Before Current After Current
Distribution Distribution
--------------------------------------
328,464.38 328,464.38
======================================
Certificate Account
- -------------------------------------------------------------------------------------------------
Beginning Deposits Investment Ending
Balance Principal Interest Distributions Interest Balance
- -------------------------------------------------------------------------------------------------
590,566.66 1,176,179.84 1,484,651.32 (2,350,237.12) 1,795.13 902,955.83
=================================================================================================
P&I Advances at Distribution Date
- ----------------------------------------------------------------------------
Beginning Recovered Current Ending
Balance Advances Advances Balance
- ----------------------------------------------------------------------------
760,274.07 730,483.23 832,462.75 862,253.59
============================================================================
OAKWOOD MORTGAGE INVESTORS, INC. 1997-B REPORT DATE: October 8, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #5
REMITTANCE REPORT
REPORTING MONTH: Sep-97 Page 2 of 6
Class B Crossover Test Test Met?
- ----------------------------------------------------------------- ---------------
(a) Remittance date on or after December 2001 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
Dec 2001- May 2003 7% N
June 2003-May 2004 8% N
June 2004 and thereafter 9% N
(e) Current realized loss ratio <= 2.75% Y
(f) Does Class B Percentage equal or
exceed 25.375%
of stated scheduled pool balance
Beginning B-1 balance 16,953,000.00
Beginning B-2 balance 8,923,192.00
----------------------
25,876,192.00
Divided by beginning pool
balance 173,131,736.27
----------------------
14.946% N
======================
Average 60 day delinquency ratio:
Over 60s Pool Balance %
-----------------------------------------------
Current Mo 2,175,943.73 171,949,274.18 1.27%
1st Preceding Mo 0.00 1,650,435.62 0.00%
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 4,590,051.69 171,949,274.18 2.67%
1st Preceding Mo 0.00 3,923,382.26 0.00%
2nd Preceding Mo 0.00 0.00 #DIV/0!
Divided by 3
----------
#DIV/0!
==========
Cumulative loss ratio:
Cumulative losses 37,125.59
-----------------------
Divided by Initial Certificate Principal 178,456,192.00 0.021%
=======
Current realized loss ratio:
Liquidation Pool
Losses Balance
--------------------------------------
Current Mo 28,607.71 171,949,274.18
1st Preceding Mo 0.00 8,517.88
2nd Preceding Mo 0.00 0.00
0.200%
======
OAKWOOD MORTGAGE INVESTORS, INC. 1997-B REPORT DATE: October 8, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #5
REMITTANCE REPORT Page 3 of 6
REPORTING MONTH: Sep-97
Delinquency Analysis
31 to 59 days 60 to 89 days 90 days and Over Total Delinq.
No. of Principal Principal Principal Principal Principal
Loans Balance # Balance # Balance # Balance # Balance
-----------------------------------------------------------------------------------------------------------
Excluding Repos 5,264 171,160,694.34 83 2,362,185.29 27 717,682.47 22 733,195.96 132 3,813,063.72
Repos 34 788,579.84 2 51,922.67 8 157,977.13 23 567,088.17 33 776,987.97
--------------------------------------------------------------------------------------------------------------
Total 5,298 171,949,274.18 85 2,414,107.96 35 875,659.60 45 1,300,284.13 165 4,590,051.69
==============================================================================================================
3.1% 2.67%
====================
Repossession Analysis
Active Repos Reversal Current Month
Outstanding (Redemption) Repos Cumulative Repos
Principal Principal Principal Principal
# Balance # Balance # Balance # Balance
--------------------------------------------------------------------------------------------------------
Excluding Repos 34 788,579.84 0 0.00 15 349,007.68 45 1,006,191.91
Repos
Total
OAKWOOD MORTGAGE INVESTORS, INC. 1997-B REPORT DATE: October 8, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 5
REMITTANCE REPORT
REPORTING MONTH: Sep-97 Page 4 of 6
REPOSSESSION LIQUIDATION REPORT
Liquidated
Account Customer Principal Sales Insur. Total Repossession
Number Name Balance Proceeds Refunds Proceeds Expenses
- ---------------------------------------------------------------------------------------------------------------------------
112535-0 Duffy, Chris 30,927.65 31,400.00 1,891.44 33,291.44 1,687.00
112609-3 Ball, John 18,532.81 21,900.00 179.00 22,079.00 1,036.23
116479-7 Coe, Gregory 11,183.09 12,500.00 711.01 13,211.01 375.00
112166-4 Forbes, Jason 26,185.55 25,000.00 1,484.99 26,484.99 4,153.00
112408-0 Lawson, Gary 15,325.38 16,000.00 512.40 16,512.40 855.00
113383-4 Jenkins, Wilbert 13,719.44 2,000.00 1,504.17 3,504.17 200.00
111812-4 Ogle, David 21,854.07 21,500.00 197.60 21,697.60 2,935.00
118063-7 Graves, Angelia 26,707.12 25,400.00 1,200.18 26,600.18 1,142.00
113850-2 Perkins, Anna 26,628.38 25,500.00 313.15 25,813.15 1,075.41
112333-0 Dozier, Scott 12,673.51 12,900.00 263.29 13,163.29 2,212.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
----------------------------------------------------------------------------------------
10 203,737.00 194,100.00 8,257.23 202,357.23 15,670.64
========================================================================================
As a percentage of the aggregate cut-off date principal balance
Net Net Current
Account Customer Liquidation Unrecov. Pass Thru Period Net Cumulative
Number Name Proceeds Advances Proceeds Gain/(Loss) Gain/(Loss)
- -------------------------------------------------------------------------------------------------------------------
112535-0 Duffy, Chris 31,604.44 1,672.49 29,931.95 (995.70)
112609-3 Ball, John 21,042.77 927.89 20,114.88 1,582.07
116479-7 Coe, Gregory 12,836.01 816.84 12,019.17 836.08
112166-4 Forbes, Jason 22,331.99 1,036.28 21,295.71 (4,889.84)
112408-0 Lawson, Gary 15,657.40 636.72 15,020.68 (304.70)
113383-4 Jenkins, Wilbert 3,304.17 1,361.52 1,942.65 (11,776.79)
111812-4 Ogle, David 18,762.60 999.00 17,763.60 (4,090.47)
118063-7 Graves, Angelia 25,458.18 1,311.28 24,146.90 (2,560.22)
113850-2 Perkins, Anna 24,737.74 1,325.76 23,411.98 (3,216.40)
112333-0 Dozier, Scott 10,951.29 1,469.52 9,481.77 (3,191.74)
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
-----------------------------------------------------------
10 186,686.59 11,557.30 175,129.29 (28,607.71) (37,125.59)
==============================================================================
As a percentage of the aggregate cut-off date principal balance 0%
================
OAKWOOD MORTGAGE INVESTORS, INC. 1997-B REPORT DATE: October 8, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #5
REMITTANCE REPORT
REPORTING MONTH: Sep-97 Page 5 of 6
CERTIFICATE PRINCIPAL ANALYSIS
PRINCIPAL
Original Beginning Beginning Current
Cert. Certificate Certificate Carryover Principal
Class Balances Balances Principal Due
- ----------------------------------------------------------------------------------------------------------------------------
A-1 33,741,000.00 28,416,543.40 0.00 1,182,462.09
A-1 Outstanding Writedown 0.00 0.00
A-2 32,767,000.00 32,767,000.00 0.00 0.00
A-2 Outstanding Writedown 0.00 0.00
A-3 22,379,000.00 22,379,000.00 0.00 0.00
A-3 Outstanding Writedown 0.00 0.00
A-4 14,096,000.00 14,096,000.00 0.00 0.00
A-4 Outstanding Writedown 0.00 0.00
A-5 33,982,000.00 33,982,000.00 0.00 0.00
A-5 Outstanding Writedown 0.00 0.00
M 15,615,000.00 15,615,000.00 0.00 0.00
M Outstanding Writedown 0.00 0.00
B-1 16,953,000.00 16,953,000.00 0.00 0.00
B-1 Outstanding Writedown 0.00 0.00
B-2 8,923,192.00 8,923,192.00 0.00 0.00
B-2 Outstanding Writedown 0.00 0.00
-----------------------------------------------------------------------------------------------
178,456,192.00 173,131,735.40 0.00 1,182,462.09
===============================================================================================
Current Ending Ending Principal Paid
Cert. Principal Carryover Writedown Certificate Pool Per $1,000
Class Paid Principal Amounts Balances Factor Denomination
- ------------------------------------------------------------------------------------------------------------------------------------
A-1 1,182,462.09 0.00 0.00 27,234,081.31 80.71510% 35.05
A-1 Outstanding Writedown 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 32,767,000.00 100.00000% 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 22,379,000.00 100.00000% 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 14,096,000.00 100.00000% 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 33,982,000.00 100.00000% 0.00
A-5 Outstanding Writedown 0.00 0.00 0.00 0.00
M 0.00 0.00 0.00 15,615,000.00 100.00000% 0.00
M Outstanding Writedown 0.00 0.00 0.00 0.00
B-1 0.00 0.00 0.00 16,953,000.00 100.00000% 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00 0.00
B-2 0.00 0.00 0.00 8,923,192.00 100.00000% 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00 0.00
-----------------------------------------------------------------
1,182,462.09 0.00 0.00 171,949,273.31
=================================================================
OAKWOOD MORTGAGE INVESTORS, INC. 1997-B REPORT DATE: October 8, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #5
REMITTANCE REPORT
REPORTING MONTH: Sep-97 Page 6 of 6
CERTIFICATE INTEREST ANALYSIS
Certificate Remittance Beginning Current Total Interest
Class Rate Balance Accrual Paid Shortfall
--------------------------------------------------------------------------------------------
A-1 6.50000% 0.00 153,922.94 153,922.94 0.00
A-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00
A-2 6.75000% 0.00 184,314.38 184,314.38 0.00
A-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00
A-3 6.95000% 0.00 129,611.71 129,611.71 0.00
A-3 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-3 Writedown Interest 0.00 0.00 0.00 0.00 0.00
A-4 7.10000% 0.00 83,401.33 83,401.33 0.00
A-4 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-4 Writedown Interest 0.00 0.00 0.00 0.00 0.00
A-5 7.37500% 0.00 208,847.71 208,847.71 0.00
A-5 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-5 Writedown Interest 0.00 0.00 0.00 0.00 0.00
M 7.77500% 0.00 101,172.19 101,172.19 0.00
M Carryover Interest 0.00 0.00 0.00 0.00 0.00
M Writedown Interest 0.00 0.00 0.00 0.00 0.00
B-1 7.75000% 0.00 109,488.13 109,488.13 0.00
B-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00
B-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00
B-2 8.07500% 0.00 60,045.65 60,045.65 0.00
B-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00
B-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00
Limited Guarantee 0.00 0.00 0.00 0.00
X 0.00 324,698.22 296,090.51 28,607.71
R 8,517.88 0.00 0.00 0.00
Service Fee 0.00 144,276.45 144,276.45 0.00
-----------------------------------------------------------------------------------------
8,517.88 1,499,778.71 1,471,171.00 28,607.71
Interest Paid
Certificate Ending Per $1,000 Cert. TOTAL
Class Balance Denomination Class DISTRIBUTION
----------------------------------------------------------------------------------
A-1 0.00 5.42 A-1 1,336,385.03
A-1 Carryover Interest 0.00 0.00
A-1 Writedown Interest 0.00 0.00
A-2 0.00 5.63 A-2 184,314.38
A-2 Carryover Interest 0.00 0.00
A-2 Writedown Interest 0.00 0.00
A-3 0.00 5.79 A-3 129,611.71
A-3 Carryover Interest 0.00 0.00
A-3 Writedown Interest 0.00 0.00
A-4 0.00 5.92 A-4 83,401.33
A-4 Carryover Interest 0.00 0.00
A-4 Writedown Interest 0.00 0.00
A-5 0.00 6.15 A-5 208,847.71
A-5 Carryover Interest 0.00 0.00
A-5 Writedown Interest 0.00 0.00
M 0.00 6.48 A-6 101,172.19
M Carryover Interest 0.00 0.00
M Writedown Interest 0.00 0.00
B-1 0.00 6.46 B-1 109,488.13
B-1 Carryover Interest 0.00 0.00
B-1 Writedown Interest 0.00 0.00
B-2 0.00 6.73 B-2 60,045.65
B-2 Carryover Interest 0.00 0.00
B-2 Writedown Interest 0.00 0.00
Limited Guarantee 0.00 Limited Guarantee 0.00
X 28,607.71 X 296,090.51
R 8,517.88 R 0.00
Service Fee 0.00 144,276.45
--------- --------------
37,125.59 2,653,633.09
==============
Disbursed as follows:
- ----------------------------------
X Proceeds to Class A-6 Liquidity Account 0.00
X Proceeds to Class B-1 Liquidity Account 0.00
Service Fee to Class B-1 Liquidity Account 0.00
--------------
1,471,171.00
==============