OAKWOOD MORTGAGE INVESTORS, INC. 1997-C REPORT DATE: October 8, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 2
REMITTANCE REPORT Page 1 of 6
REPORTING MONTH: Sep-97
Scheduled Principal Balance of Contracts
- ---------------------------------------------------------------------------------
Beginning Ending Scheduled Scheduled
Principal Scheduled Prepaid Liquidated Contracts Principal Gross Servicing Pass Thru Liquidation
Balance Principal Principal Principal Repurchased Balance Interest Fee Interest Proceeds
- ------------------------------------------------------------------------------------------------------------------------------------
232,619,332.98 (314,653.22) (1,738,715.16) 0.00 0.00 230,565,964.60 1,952,036.48 193,849.44 1,758,187.04 0.00
====================================================================================================================================
Amount
Reserve Available for Limited Total
Fund Draw Distribution Guarantee Distribution
- -------------------------------------------------------------
0.00 4,005,404.86 0.00 4,005,404.86
=============================================================
Certificate Account
- ------------------------------------------------------------------------
Beginning Deposits Investment Ending
Balance Principal Interest Distributions Interest Balance
- --------------------------------------------------------------------------------
2,101,280.04 2,027,079.79 1,793,658.94 (3,978,397.10) 5,181.82 1,948,803.49
================================================================================
P&I Advances at Distribution Date
- -------------------------------------------------------
Beginning Recovered Current Ending
Balance Advances Advances Balance
- -------------------------------------------------------
485,302.14 465,206.77 550,244.33 570,339.70
=======================================================
OAKWOOD MORTGAGE INVESTORS, INC. 1997-C
OAKWOOD ACCEPTANCE CORP. - SERVICER
REMITTANCE REPORT
REPORTING MONTH: Sep-97
Class B Crossover Test Test Met?
- -----------------------------------------------------------------------------
(a) Remittance date on or after March 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
Mar 2002- Aug 2003 7% N
Sept 2003-Aug 2004 8% N
Sept. 2004 and thereafter 9% N
(e) Current realized loss ratio <= 2.75% Y
(f) Does Subordinated Certificate percentage equal or
exceed 38.500%
of Pool Scheduled Principal Balance
Beginning M balance 18,770,000.00
Beginning B-1 balance 21,116,000.00
Beginning B-2 balance 11,731,441.00
51,617,441.00
Divided by beginning pool
balance 232,619,332.98
22.190% N
REPORT DATE: October 8, 1997
POOL REPORT #
Page 2 of 6
Average 60 day delinquency ratio:
Over 60s Pool Balance %
--------------------------------------------------------
Current Mo 0.00 230,565,964.60 0.00%
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 1,026,709.88 230,565,964.60 0.45%
1st Preceding Mo 0.00 1,026,709.88 0.00%
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 234,625,441.00 0.000%
=============
Current realized loss ratio:
Liquidation Pool
Losses Balance
-------------------------------------------
Current Mo 0.00 230,565,964.60
1st Preceding Mo 0.00 0.00
2nd Preceding Mo 0.00 0.00
0.000%
=============
OAKWOOD MORTGAGE INVESTORS, INC. 1997-C REPORT DATE: October 8, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #
REMITTANCE REPORT Page 3 of 6
REPORTING MONTH: Sep-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 6,536 230,378,329.90 26 1,023,294.13 0 0.00 0 0.00 26 1,023,294.13 6 187,634.70
Repos 6 187,634.70 1 3,415.75 0 0.00 0 0.00 1 3,415.75
--------------------------------------------------------------------------------------------------
Total 6,542 230,565,964.60 27 1,026,709.88 0 0.00 0 0.00 27 1,026,709.88
==================================================================================================
0.4% 0.45%
=======================
Repossession Analysis
Reversal Current Month
(Redemption) Repos Cumulative Repos
Principal Principal Principal
# Balance # Balance # Balance
--------------------------------------------------------
Excluding Repos 0 0.00 5 184,218.95 6 187,634.70
Repos
Total
OAKWOOD MORTGAGE INVESTORS, INC. 1997-C REPORT DATE: October 8, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #
REMITTANCE REPORT
REPORTING MONTH: Sep-97 Page 4 of 6
REPOSSESSION LIQUIDATION REPORT
Liquidated Net FHA Pass Net Current
Account Customer Principal Sales Insur. Total Repossession Liquidation Unrecov. Insurance Thru Period Net Cumulative
Number Name Balance Proceeds Refunds Proceeds Expenses Proceeds Advances Coverage 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 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 0.00
=============
OAKWOOD MORTGAGE INVESTORS, INC. 1997-C REPORT DATE: October 8, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #
REMITTANCE REPORT
REPORTING MONTH: Sep-97 Page 5 of 6
CERTIFICATE PRINCIPAL ANALYSIS
PRINCIPAL
Original Beginning Beginning Current Current Ending
Cert. Certificate Certificate Carryover Principal Principal Carryover Writedown
Class Balances Balances Principal Due Paid Principal Amounts
- -----------------------------------------------------------------------------------------------------------------------
A-1 43,620,000.00 41,613,891.86 0.00 2,053,368.38 2,053,368.38 0.00 0.00
A-1 Outstanding Writedown 0.00 0.00 0.00
A-2 42,810,000.00 42,810,000.00 0.00 0.00 0.00 0.00 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00
A-3 27,750,000.00 27,750,000.00 0.00 0.00 0.00 0.00 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00
A-4 12,930,000.00 12,930,000.00 0.00 0.00 0.00 0.00 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00
A-5 27,080,000.00 27,080,000.00 0.00 0.00 0.00 0.00 0.00
A-5 Outstanding Writedown 0.00 0.00 0.00
A-6 28,818,000.00 28,818,000.00 0.00 0.00 0.00 0.00 0.00
A-6 Outstanding Writedown 0.00 0.00 0.00
M 18,770,000.00 18,770,000.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00
B-1 21,116,000.00 21,116,000.00 0.00 0.00 0.00 0.00 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00
B-2 11,731,441.00 11,731,441.00 0.00 0.00 0.00 0.00 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00
------------------------------------------------------------------------------------------
234,625,441.00 232,619,332.86 0.00 2,053,368.38 2,053,368.38 0.00 0.00
===========================================================================================
Ending Principal Paid
Cert. Certificate Pool Per $1,000
Class Balances Factor Denomination
- --------------------------------------------------------------------
A-1
A-1 Outstanding Writedown 39,560,523.48 90.69354% 47.07
0.00 0.00 0.00
A-2
A-2 Outstanding Writedown 42,810,000.00 100.00000% 0.00
0.00 0.00 0.00
A-3
A-3 Outstanding Writedown 27,750,000.00 100.00000% 0.00
0.00 0.00 0.00
A-4
A-4 Outstanding Writedown 12,930,000.00 100.00000% 0.00
0.00 0.00 0.00
A-5
A-5 Outstanding Writedown 27,080,000.00 100.00000% 0.00
0.00 0.00 0.00
A-6
A-6 Outstanding Writedown 28,818,000.00 100.00000% 0.00
0.00 0.00 0.00
M
18,770,000.00 100.00000% 0.00
0.00 0.00 0.00
B-1
B-1 Outstanding Writedown 21,116,000.00 100.00000% 0.00
0.00 0.00 0.00
B-2
B-2 Outstanding Writedown 11,731,441.00 100.00000% 0.00
0.00 0.00 0.00
---------------
230,565,964.48
===============
OAKWOOD MORTGAGE INVESTORS, INC. 1997-C REPORT DATE: October 8, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT #
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 5.75625% 0.00 199,616.64 199,616.64 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 6.45000% 0.00 230,103.75 230,103.75 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 6.65000% 0.00 153,781.25 153,781.25 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 6.85000% 0.00 73,808.75 73,808.75 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 7.05000% 0.00 159,095.00 159,095.00 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
A-6 7.35000% 0.00 176,510.25 176,510.25 0.00
A-6 Carryover Interest 0.00 0.00 0.00 0.00 0.00
A-6 Writedown Interest 0.00 0.00 0.00 0.00 0.00
M 7.15000% 0.00 111,837.92 111,837.92 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 7.45000% 0.00 131,095.17 131,095.17 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 7.70000% 0.00 75,276.75 75,276.75 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 0.00 447,061.56 447,061.56 0.00
R 0.00 0.00 0.00 0.00
Service Fee 0.00 193,849.44 193,849.44 0.00
-----------------------------------------------
1,952,036.48 1,952,036.48 0.00
===============================================
CERTIFICATE INTEREST ANALYSIS
Interest Paid
Certificate Ending Per $1,000 Cert. TOTAL
Class Balance Denomination Class DISTRIBUTION
-------------------------------------------------------------
A-1 0.00 4.80 A-1 2,252,985.02
A-1 Carryover Interest 0.00 0.00
A-1 Writedown Interest 0.00 0.00
A-2 0.00 5.38 A-2 230,103.75
A-2 Carryover Interest 0.00 0.00
A-2 Writedown Interest 0.00 0.00
A-3 0.00 5.54 A-3 153,781.25
A-3 Carryover Interest 0.00 0.00
A-3 Writedown Interest 0.00 0.00
A-4 0.00 5.71 A-4 73,808.75
A-4 Carryover Interest 0.00 0.00
A-4 Writedown Interest 0.00 0.00
A-5 0.00 5.88 A-5 159,095.00
A-5 Carryover Interest 0.00 0.00
A-5 Writedown Interest 0.00 0.00
A-6 0.00 6.13 A-6 176,510.25
A-6 Carryover Interest 0.00 0.00
A-6 Writedown Interest 0.00 0.00
M 0.00 5.96 M 111,837.92
M Carryover Interest 0.00 0.00
M Writedown Interest 0.00 0.00
B-1 0.00 6.21 B-1 131,095.17
B-1 Carryover Interest 0.00 0.00
B-1 Writedown Interest 0.00 0.00
B-2 0.00 6.42 B-2 75,276.75
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 0.00 X 447,061.56
R 0.00 R 0.00
Service Fee 0.00 193,849.44
--------------
0.00 4,005,404.86
==============