OMB APPROVAL OMB NUMBER 3235-0063 EXPIRES: JUNE 30, 1997 ESTIMATED AVERAGE BURDEN HOURS PER RESPONSE .... 1711.00 UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 (MARK ONE) FORM 10-K [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934. [FEE REQUIRED] For the fiscal year ended September 30, 1997 ------------------- or [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934. [NO FEE REQUIRED] For the transition period from _______________to _________________ Commission file number 333-24351 --------------- DFC Securitization Trust 1997-I --------------------------------------- (Exact name of registrant as specified in its charter) Pennsylvania 23-2935515 - -------------------------------------------------------------------------------- State or other jurisdiction of (I.R.S. Employer Identification No.) incorporation or organization c/o PNC Bank, National Association Corporate Trust Department Attention: Judy Wisniewskie. 1700 Market St, Philadelphia, Pennsylvania 19103 - -------------------------------------------------------------------------------- (Address of principal executive offices) (Zip Code) Registrant's telephone number,including area code (215)585-8872 ------------------------ Securities registered pursuant to Section 12(b)of the Act: None ---------------- Securities registered pursuant to Section 12(g) of the Act: None ---------------- Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. |X| Yes |_| No Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (ss. 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [X] DFC SECURITIZATION TRUST 1997-I Oakwood Mortgage Investors, Inc. Manufactured Housing Contract Senior/Subordinated Pass-Through Certificates, Series 1997-I FORM 10-K INDEX Page Number PART I. Item 1. Business Item 2. Properties Item 3. Legal Proceedings Item 4. Submission of Matters to a Vote of Security Holders PART II. Item 1. Market for Registrant's Common Equity and Related Stockholder Matters Item 2. Selected Financial Data Item 3. Management's Discussion and Analysis of Financial Condition and Results of Operations Item 4. Financial Statements and Supplementary Data Item 5. Changes In and Disagreements With Accountants on Accounting and Financial Disclosure PART III. Item 1. Directors and Executive Officers of the Registrant Item 2. Executive Compensation Item 3. Security Ownership of Certain Beneficial Owners and Management Item 4. Certain Relationships and Related Transactions PART IV. Item 1. Exhibits, Financial Statement Schedules and Reports on Form 8-K SIGNATURES INDEX OF EXHIBITS PART I ITEM 1. BUSINESS. Not Applicable. ITEM 2. PROPERTIES. Not Applicable. ITEM 3. LEGAL PROCEEDINGS. Not Applicable. ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS. Not Applicable. PART II ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS. At the end of the Registrant's fiscal year, there were a total of __49___ holders of the Registrant's Series 1997-I Manufactured Housing Contract Senior/Subordinated Pass-Through Certificates, Class A-1, Class A-2, Class A-3 and Class B-1 (collectively, the "Certificates"). ITEM 6. SELECTED FINANCIAL DATA. Not Applicable. ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION. Not Applicable. ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA. Not Applicable. ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE. Not Applicable. PART III ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT. Not Applicable. ITEM 11. EXECUTIVE COMPENSATION. Not Applicable. ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT. Not Applicable. ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS. Not Applicable. PART IV ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K. Exhibits 99.1 Annualized Remittance Report. 99.2 Annual Report of Registrant's Independent Certified Public Accountants as Required by Section 3.13(b) of Oakwood Mortgage Investors, Inc.'s Standard Terms to Pooling and Servicing Agreement (November 1995 Edition). 99.3 Servicer's Annual Compliance Statement as Required by Section 3.13(a) of Oakwood Mortgage Investors, Inc.'s Standard Terms to Pooling and Servicing Agreement (November 1995 Edition) SIGNATURES Pursuant to the requirements of Section 13 or 15(d) of the securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. OMI TRUST 1997-I, REGISTRANT By: OAKWOOD MORTGAGE INVESTORS, INC., as depositor Dated December 26, 1997 /s/ Douglas R. Muir ------------------- Douglas R. Muir Vice President INDEX OF EXHIBITS Page of Sequentially Numbered Pages --------------------- 99.1 Annualized Remittance Report. 99.2 Annual Report of Registrant's Independent Certified Public Accountants as Required by Section 3.13(b) of Oakwood Mortgage Investors, Inc.'s Standard Terms to Pooling and Servicing Agreement (November 1995 Edition). 99.3 Servicer's Annual Compliance Statement as Required by Section 3.13(a) of Oakwood Mortgage Investors, Inc.'s Standard Terms to Pooling and Servicing Agreement (November 1995 Edition) DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I NOTE: THIS FISCAL YEAR-END SERIES REPORT REPORTS INFORMATION ON THE ASSETS OAKWOOD ACCEPTANCE CORP. - SERVICER INCLUDED IN OMI TRUST 1997-I AS OF THE END OF THE PREPAYMENT PERIOD THAT BEGAN FISCAL YEAR ENDED SERIES REPORT ON SEPTEMBER 1, 1997 AND ENDED ON SEPTEMBER 30, 1997 AND AS OF THE END OF THE REPORTING: FISCAL YEAR 1997 COLLECTION PERIOD THAT BEGAN ON SEPTEMBER 2, 1997 AND ENDED ON OCTOBER 1, 1997. ACCORDINGLY, THE INFORMATION PRESENTED WITH REGARD TO THE CERTIFICATES REFLECTS INFORMATION AS OF THE CLOSE OF BUSINESS ON OCTOBER 15, 1997, WHICH IS THE DISTRIBUTION DATE ON WHICH MADE AND LOSSES INCURRED DURING SUCH PREPAYMENT PERIOD AND COLLECTION PERIOD WERE PASSED THROUGH TO CERTIFICATEHOLDERS. Scheduled Principal Balance of Contracts - ------------------------------------------------------------------------------------------------------------------------------------ Beginning Ending Scheduled Principal Scheduled Prepaid Liquidated Contracts Principal Gross Servicing Balance Principal Principal Principal Repurchased Balance Interest Fee - ------------------------------------------------------------------------------------------------------------------------------------ 161,394,769.36 (741,507.90) (1,542,782.23) (29,769.14) 0.00 159,080,710.09 5,556,759.27 535,664.73 ==================================================================================================================================== Scheduled Amount Pass Thru Liquidation Reserve Available for Interest Proceeds Fund Draw Distribution - ---------------------------------------------------------------------------- 5,021,094.54 30,133.04 0.00 7,871,182.44(1) ============================================================================ Certificate Account as of 9/30/97 ----------------------------------------------------------------------------------------------------------------------------------- Beginning Deposits Investment Ending Balance Principal Interest Distributions Interest Balance ----------------------------------------------------------------------------------------------------------------------------------- 0.00 2,129,735.99 4,230,928.13 (5,608,790.11) 5,704.40 757,578.41 =================================================================================================================================== P&I Advances ------------------------------------------------------------------------------- Beginning Recovered Current Ending Balance Advances Advances Balance ------------------------------------------------------------------------------- 0.00 (1,773,508.35) 2,570,745.50 797,237.15 =============================================================================== (1) PURSUANT TO THE APPLICABLE POOLING AND SERVICING AGREEMENT, $535,664.73 OF THE AMOUNTS AVAILABLE FOR DISTRIBUTION ON DISTRIBUTION DATES DURING THE FISCAL YEAR WERE USED TO PAY SERVICING FEES DUE THE SERVICER, CONSEQUENTLY, THE TOTAL AMOUNT DISTRIBUTED ON THE CERTIFICATES DURING THE FISCAL YEAR WAS $7,335,517.71. DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I OAKWOOD ACCEPTANCE CORP. - SERVICER FISCAL YEAR ENDED SERIES REPORT REPORTING: FISCAL YEAR 1997 Repo Properties Brought Current by Aggregate Repo Properties Gross Repossessions Borrower Net Current Repos in Trust at Month-End Principal Principal Principal Principal # Balance # Balance # Balance # Balance ---------------------------------------------------------------------------------------------------------------- Oct-96 0 $ - - $ - - $ - - $ - Nov-96 0 - - - - - - - Dec-96 0 - - - - - - - Jan-97 0 - - - - - - - Feb-97 0 - - - - - - - Mar-97 0 - - - - - - - Apr-97 0 - - - - - - - May-97 0 - - - - - - - Jun-97 0 - - - - - - - Jul-97 1 29,665.35 - - 1 29,665.35 1 29,665.35 Aug-97 14 420,276.73 (1) (38,305.00) 13 381,971.73 14 411,637.08 Sep-97 29 1,057,745.88 - - 29 1,057,745.88 43 1,469,382.96 ---------------------------------------------------------------------------------------------------------------- Total of month end balance 44 $ 1,507,687.96 (1) $ (38,305.00) 43 $1,469,382.96 58 $ 1,910,685.39 ================================================================================================================ Average month end balance 11 $ 376,921.99 - $ (9,576.25) 11 $ 376,345.74 15 $ 477,671.35 ================================================================================================================ DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I OAKWOOD ACCEPTANCE CORP. - SERVICER FISCAL YEAR ENDED SERIES REPORT REPORTING: FISCAL YEAR 1997 Delinquency Analysis -------------------------------------------------------------------------------------------------------------- 31 to 59 days 60 to 89 days 90 days and Over Total Delinq. Principal Principal Principal Principal # Balance # Balance # Balance # Balance ------------------------------------------------------------------------------------------------------------- Oct-96 - $ - - $ - - $ - - $ - Nov-96 - - - - - - - - Dec-96 - - - - - - - - Jan-97 - - - - - - - - Feb-97 - - - - - - - - Mar-97 - - - - - - - - Apr-97 - - - - - - - - May-97 - - - - - - - - Jun-97 51 1,776,281.38 1 71,378.33 - - 52 1,847,659.71 Jul-97 29 977,599.02 20 677,103.46 1 71,378.33 50 1,726,080.81 Aug-97 2 59,759.26 16 469,525.76 17 609,828.87 35 1,139,113.89 Sep-97 62 2,362,215.42 23 834,942.67 33 1,115,395.41 118 4,312,553.50 ------------------------------------------------------------------------------------------------------------- Total of month end balance 144 $ 5,175,855.08 60 $ 2,052,950.22 51 $ 1,796,602.61 255 $ 9,025,407.91 ============================================================================================================= Average month end balance 36 $ 1,293,963.77 15 $ 513,237.56 13 $ 449,150.65 64 $ 2,256,351.98 ============================================================================================================= DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I OAKWOOD ACCEPTANCE CORP. - SERVICER FISCAL YEAR ENDED SERIES REPORT REPORTING: FISCAL YEAR 1997 REPOSSESSION LIQUIDATION REPORT Liquidated Net Net Current Prepayment Principal Sales Insur. Total Repossession Liquidation Unrecov. FHA Insurance Pass Thru Period Net Cumulative Period Balance Proceeds Refunds Proceeds Expenses Proceeds Advances Coverage Proceeds Gain/(Loss)Gain/(Loss) - ------------------------------------------------------------------------------------------------------------------------------------ SEE MONTHLY INVESTOR REPORT FOR DETAIL Oct-96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Nov-96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Dec-96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Jan-97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Feb-97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Mar-97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Apr-97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 May-97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Jun-97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Jul-97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Aug-97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sep-97 29,769.14 31,337.09 0.00 31,337.09 0.00 31,337.09 1,204.05 0.00 30,133.04 363.90 ============================================================================================================= 29,769.14 31,337.09 0.00 31,337.09 0.00 31,337.09 1,204.05 0.00 30,133.04 363.90 363.90 =========================================================================================================================== DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I OAKWOOD ACCEPTANCE CORP. - SERVICER FISCAL YEAR ENDED SERIES REPORT REPORTING: FISCAL YEAR 1997 CERTIFICATE PRINCIPAL ANALYSIS PRINCIPAL Original Beginning Current Accelerated Ending Principal Paid Cert. Certificate Certificate Principal Principal Writedown Certificate Pool Per $1,000 Class Balances Balances Payable Distribution Amounts(1) Balances Factor Denomination ------------------------------------------------------------------------------------------------------- A-1 34,713,000.00 34,713,000.00 (2,314,059.27) (1,296,503.89) 0.00 31,102,437.20 89.59882% 66.66 A-1 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 25,021,000.00 25,021,000.00 0.00 0.00 0.00 25,021,000.00 100.00000% 0.00 A-2 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 19,982,000.00 19,982,000.00 0.00 0.00 0.00 19,982,000.00 100.00000% 0.00 A-3 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 7,105,000.00 7,105,000.00 0.00 0.00 0.00 7,105,000.00 100.00000% 0.00 A-4 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-5 20,813,000.00 20,813,000.00 0.00 0.00 0.00 20,813,000.00 100.00000% 0.00 A-5 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-6 19,867,000.00 19,867,000.00 0.00 0.00 0.00 19,867,000.00 100.00000% 0.00 A-6 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 12,508,000.00 12,508,000.00 0.00 0.00 0.00 12,508,000.00 100.00000% 0.00 M Outstanding Writedown 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B-1 14,929,000.00 14,929,000.00 0.00 0.00 0.00 14,929,000.00 100.00000% 0.00 B-1 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B-2 6,456,769.00 6,456,769.00 0.00 0.00 0.00 6,456,769.00 100.00000% 0.00 B-2 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Excess Asset Principal Balance 0.00 0.00 0.00 1,296,503.89 0.00 1,296,503.89 -------------------------------------------------------------------------------------- 161,394,769.00 161,394,769.00 (2,314,059.27) 0.00 0.00 159,080,710.09 ======================================================================================= (1) THIS REPRESENTS THE AMOUNT OF LOSSES ON THE ASSETS THAT WERE ALLOCATED TO REDUCED THE OUTSTANDING PRINCIPAL BALANCE OF THE CERTIFICATES IN ACCORDANCE WITH THE APPLICABLE POOLING AND SERVICING AGREEMENT. DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC, 1997-I OAKWOOD ACCEPTANCE CORP. - SERVICER FISCAL YEAR ENDED SERIES REPORT REPORTING: FISCAL YEAR 1997 CERTIFICATE INTEREST ANALYSIS Interest Paid Certificate Remittance Beginning Current Total Interest Ending Per $1,000 Cert. TOTAL Class Rate Balance Accrual Paid Shortfall Balance Denomination Class DISTRIBUTION ---------------------------------------------------------------------------------------------------------- A-1 6.40000% 0.00 715,342.43 715,342.43 0.00 0.00 20.61 A-1 4,325,905.59 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% 0.00 546,291.84 546,291.84 0.00 0.00 21.83 A-2 546,291.84 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% 0.00 449,595.00 449,595.00 0.00 0.00 22.50 A-3 449,595.00 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% 0.00 163,415.00 163,415.00 0.00 0.00 23.00 A-4 163,415.00 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% 0.00 492,574.32 492,574.32 0.00 0.00 23.67 A-5 492,574.32 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% 0.00 488,397.08 488,397.08 0.00 0.00 24.58 A-6 488,397.08 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% 0.00 303,319.00 303,319.00 0.00 0.00 24.25 M 303,319.00 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% 0.00 374,469.08 374,469.08 0.00 0.00 25.08 B-1 374,469.08 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% 0.00 191,550.80 191,550.80 0.00 0.00 29.67 B-2 191,550.80 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 1,296,139.99 0.00 1,296,139.99 1,296,139.99 X 0.00 Service Fee 0.00 535,664.73 535,664.73 0.00 0.00 535,664.73 ---------------------------------------------------------------------- ----------- 0.00 5,556,759.27 4,260,619.28 1,296,139.99 1,296,139.99 7,871,182.44(1) CUMULATIVE "X" INTEREST SHORTFALL 1,296,139.99 CUMULATIVE ACCELERATED PRINCIPAL DIST (1,296,503.89) ================== CUMULATIVE LOSS / (GAIN) (363.90) ================== (1) PURSUANT TO THE APPLICABLE POOLING AND SERVICING AGREEMENT, $535,664.73 OF THE AMOUNTS AVAILABLE FOR DISTRIBUTION ON DISTRIBUTION DATES DURING THE FISCAL YEAR WERE USED TO PAY SERVICING FEES DUE THE SERVICER, CONSEQUENTLY, THE TOTAL AMOUNT DISTRIBUTED ON THE CERTIFICATES DURING THE FISCAL YEAR WAS $7,335,517.71. Independent Accountant's Report -------------------------------- November 3, 1997 To the Board of Directors of Oakwood Acceptance Corporation We have examined management's assertion about Oakwood Acceptance Corporation's (the "Company") compliance with the minimum servicing standards identified in the Mortgage Bankers Association of America's UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS (USAP) as of and for the year ended September 30, 1997 included in the accompanying management assertion. Management is responsible for the Company's compliance with those minimum servicing standards. Our responsibility is to express an opinion on management's assertion about the entity's compliance based on our examination. Our examination was made in accordance with standards established by the American Institute of Certified Public Accountants and, accordingly, included examining, on a test basis, evidence about the Company's compliance with the minimum servicing standards and performing such other procedures as we considered necessary in the circumstances. We believe that our examination provides a reasonable basis for our opinion. Our examination does not provide a legal determination on the Company's compliance with the minimum servicing standards. In our opinion, management's assertion that the Company complied with the aforementioned minimum servicing standards as of and for the year ended September 30, 1997 is fairly stated, in all material respects. /s/ PRICE WATERHOUSE LLP November 3, 1997 Price Waterhouse LLP Suite 1800 200 West 2nd Street Winston-Salem, NC 27101 Ladies and Gentlemen: As of and for the year ended September 30, 1997, Oakwood Acceptance Corporation (OAC) has complied in all material respects with the minimum servicing standards set forth in the Mortgage Bankers Association of America's Uniform Single Attestation Program for Mortgage Bankers (the "USAP"). As of and for this same period, OAC had in effect a fidelity bond and errors and omissions policy in the amount of $5,000,000 and $3,500,000 respectively. /s/ Nicholas J. St. George /s/ C. Michael Kilbourne Nicholas J. St. George, Chairman of the Board C. Michael Kilbourne, President /s/ Robert A. Smith /s/ Douglass R. Muir Robert A. Smith, EVP-Consumer Finance Douglas R. Muir, VP, Treasurer/ Secretary /s/ Matthew S. Hukill Matthew S. Hukill, Controller OAKWOOD ACCEPTANCE CORPORATION ANNUAL OFFICER'S CERTIFICATE DEUTSCHE FINANCIAL CAPITAL SECURITIZATION LLC SENIOR/SUBORDINATED PASS-THROUGH CERTIFICATES SERIES 1997-I Pursuant to Section 3.13(a) of the Standard Terms to Pooling and Servicing Agreement (November 1995 Edition) which is incorporated in the Pooling and Servicing Agreement dated June 1, 1997 among Oakwood Mortgage Investors, Inc., Oakwood Acceptance Corporation (the "Servicer") and PNC Bank, N.A., the undersigned officer of the Servicer hereby certifies that a review of the activities of the Servicer during the period June 1, 1997 through September 30, 1997 and of its performance under the Pooling and Servicing Agreement has been made under his supervision and to the best of his knowledge, based on such review, the Servicer has fulfilled all its obligations under the Pooling and Servicing Agreement through such period. By: /s/ Douglas R. Muir - ------------------------ Name: Douglas R. Muir - ------------------------ Title: Vice President - ------------------------ Date: September 30, 1997 - ----------------------------