<PAGE>
-------------------------------------
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 33-83660
------------------------------------------------------
OMI TRUST 1995-B
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
Pennsylvaina 23-2824328
------------ ----------
State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization
c/o PNC Bank, N.A.
Corporate Trust Department
Attention: Judy Wisniewskie
1700 Market Street, Suite 1412, Philadelphia, PA 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]
<PAGE>
OMI Trust 1995-B
Oakwood Mortgage Investors, Inc.
Manufactured Housing Contract Senior/Subordinated
Pass-Through Certificates, Series 1995-B
FORM 10-K
INDEX
<TABLE>
<CAPTION>
Page Number
<S> <C> <C>
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
</TABLE>
<PAGE>
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 48
holders of the Registrant's Series 1995-B Manufactured Housing Contract
Senior/Subordinated Pass-Through Certificates, Class A-1, Class A-2, Class A-3,
Class A-4, Class B-1 and Class B-2 (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.
<PAGE>
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 (September 1994
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
(September 1994 Edition)
<PAGE>
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 1995-B, Registrant
By: OAKWOOD MORTGAGE INVESTORS, INC.,
as servicer
Dated: December 26, 1997 /s/ Douglas R. Muir
-----------------------------
Douglas R. Muir
Vice President
<PAGE>
INDEX OF EXHIBITS
<TABLE>
<CAPTION>
Page of Sequentially
Numbered Pages
<S> <C> <C>
99.1 Annualized Remittance Report
99.2 Annual Report of Registrant's Independent Certified Public Accountants as Required by
Section 3.13(b) of the Registrant's Standard Terms to Pooling and Servicing Agreement
(September 1994 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 (September 1994 Edition)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1995-B NOTE: THIS FISCAL YEAR-END SERIES REPORT REPORTS INFORMATION ON
OAKWOOD ACCEPTANCE CORP. - SERVICER THE ASSETS INCLUDED IN OMI TRUST 1995-B AS OF THE END OF THE
FISCAL YEAR ENDED SERIES REPORT PREPAYMENT PERIOD THAT BEGAN ON SEPTEMBER 1, 1997 AND ENDED ON
REPORTING: FISCAL YEAR 1997 SEPTEMBER 30, 1997 AND AS OF THE END OF THE 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
COLLECTIONS MADE AND LOSSES INCURRED DURING SUCH PREPAYMENT
PERIOD AND COLLECTION PERIOD WERE PASSED THROUGH TO
CERTIFICATEHOLDERS.
Scheduled Principal Balance of Contracts
- --------------------------------------------------------------------------------------------------------------------------
Beginning Ending
Principal Scheduled Prepaid Liquidated Contracts Principal
Balance Principal Principal Principal Repurchased Balance
- --------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
170,502,156.40 (4,833,858.05) (7,378,487.51) (11,058,575.58) 0.00 147,231,235.26
==========================================================================================================================
<CAPTION>
Scheduled Scheduled Amount
Gross Servicing Pass Thru Liquidation Reserve Available for
Interest Fee Interest Proceeds Fund Draw Distribution
- -------------------------------------------------------------------------------------------------------------------------------
<C> <C> <C> <C> <C> <C>
18,166,076.19 1,603,287.79 16,562,788.40 7,679,027.13 0.00 38,057,448.88(1)
===============================================================================================================================
</TABLE>
<TABLE>
<CAPTION>
Reserve Fund
- ----------------------------------------------------------------------------------------------------
Beginning Investment Balance Before Reserve Reserve Balance After
Balance Deposits Distrib. Interest 10/15/97 Distribution Fund Draw Fund Deposit 10/15/97 Distribution Excess
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
376,474.77 0.00 -17,966.32 17,996.22 376,504.67 0.00 0.00 376,504.67 1,504.67
====================================================================================================================================
<CAPTION>
Reserve Fund Required Balance
- ---------------------------------------
Before 10/15/97 After 10/15/97
Distribution Distribution
- ---------------------------------------
<S> <C>
375,000.00 375,000.00
=======================================
</TABLE>
<TABLE>
<CAPTION>
Certificate Account as of 9/30/97
- ----------------------------------------------------------------------------------------------------------------------------------
Beginning Deposits Investment Ending
Balance Principal Interest Distributions Interest Balance
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
307,038.47 23,240,813.94 18,709,865.39 (41,360,881.05) 33,553.57 930,390.32
==================================================================================================================================
</TABLE>
<TABLE>
<CAPTION>
P&I Advances at Distribution Date
- -----------------------------------------------------------------------------------------
Aggregate Aggregate
Beginning Recovered Advances Ending
Balance Advances Made Balance
- -----------------------------------------------------------------------------------------
<S> <C> <C> <C>
2,006,215.13 (18,831,008.33) 18,442,326.80 1,617,533.60
=========================================================================================
</TABLE>
(1) PURSUANT TO THE APPLICABLE POOLING AND SERVICING AGREEMENT, $0.00 OF THE
AMOUNTS AVAILABLE FOR DISTRIBUTION ON DISTRIBUTION DATES DURING THE FISCAL YEAR
WERE DEPOSITED INTO THE RESERVE FUND, AND $1,603,287.79 OF SUCH AMOUNTS WERE
USED TO PAY SERVICING FEES DUE TO THE SERVICER. CONSEQUENTLY, THE TOTAL AMOUNT
DISTRIBUTED ON THE CERTIFICATES DURING THE FISCAL YEAR WAS $36,454,161.09.
<PAGE>
<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1995-B
OAKWOOD ACCEPTANCE CORP. - SERVICER
FISCAL YEAR ENDED SERIES REPORT
REPORTING: FISCAL YEAR 1997
[zz]
OAKWOOD MORTGAGE INVESTORS, INC. 1995-B
OAKWOOD ACCEPTANCE CORP. - SERVICER
FISCAL YEAR ENDED SERIES REPORT
REPORTING: FISCAL YEAR 1997
Repo Properties
Brought Current by
Gross Repossessions Borrower Net Current Repos
Principal Principal Principal
# Balance # Balance # Balance
------------------------------ ------------------------------- --------------------------------
<S> <C> <C> <C> <C> <C> <C>
Oct-96 56 $ 1,590,724.70 (1) $ (24,464.56) 55 $ 1,566,260.14
Nov-96 37 948,037.38 37 948,037.38
Dec-96 40 1,160,894.62 - - 40 1,160,894.62
Jan-97 29 708,016.75 (1) (5,271.08) 28 702,745.67
Feb-97 32 955,032.64 (2) (63,263.52) 30 891,769.12
Mar-97 36 1,032,822.35 - - 36 1,032,822.35
Apr-97 34 1,045,502.28 (1) (33,872.39) 33 1,011,629.89
May-97 35 1,074,523.33 - - 35 1,074,523.33
Jun-97 33 898,315.04 - - 33 898,315.04
Jul-97 27 776,644.51 - - 27 776,644.51
Aug-97 33 919,992.43 (1) (58,179.80) 32 861,812.63
Sep-97 41 1,214,191.15 - - 41 1,214,191.15
----------------------------- ------------------------------- ---------------------------------
Total of month
end balance 433 $ 12,324,697.18 (6) $ (185,051.35) 427 $ 12,139,645.83
============================= =============================== =================================
Average month
end balance 36 $ 1,027,058.10 (1) $ (15,420.95) 36 $ 1,011,637.15
============================= ============================== ==================================
<CAPTION>
Aggregate Repo Properties
in Trust at Month-End
Principal
# Balance
-------------------------------------
<S> <C> <C>
Oct-96 55 1,566,260.14
Nov-96 92 2,514,297.52
Dec-96 132 3,675,192.14
Jan-97 160 4,377,937.81
Feb-97 190 5,269,706.93
Mar-97 226 6,302,529.28
Apr-97 259 7,314,159.17
May-97 294 8,388,682.50
Jun-97 327 9,286,997.54
Jul-97 354 10,063,642.05
Aug-97 386 10,925,454.68
Sep-97 427 12,139,645.83
---------------------------------------
Total of month
end balance 2,902 $ 81,824,505.59
=======================================
Average month
end balance 242 $ 6,818,708.80
=======================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1995-B
OAKWOOD ACCEPTANCE CORP. - SERVICER
FISCAL YEAR ENDED SERIES REPORT
REPORTING: FISCAL YEAR 1997
<S> <C> <C> <C> <C> <C> <C>
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 98 $ 2,585,789.02 68 $ 1,810,706.35 164 $ 5,123,285.42 330 $ 9,519,780.79
Nov-96 100 2,817,068.05 53 1,372,365.86 193 5,880,924.27 346 10,070,358.18
Dec-96 112 3,236,723.19 63 1,858,199.80 196 5,892,732.27 371 10,987,655.26
Jan-97 116 3,321,269.22 69 2,119,743.04 193 6,085,201.81 378 11,526,214.07
Feb-97 104 2,954,016.52 43 1,311,587.72 197 6,389,916.07 344 10,655,520.31
Mar-97 91 2,700,449.72 44 1,360,847.95 179 5,948,894.68 314 10,010,192.35
Apr-97 66 1,723,920.56 50 1,511,012.65 163 5,463,647.80 279 8,698,581.01
May-97 94 2,702,825.37 42 1,082,042.07 165 5,580,446.75 301 9,365,314.19
Jun-97 113 3,139,946.18 51 1,640,089.52 169 5,498,424.92 333 10,278,460.62
Jul-97 88 2,486,874.36 53 1,647,087.79 171 5,419,961.87 312 9,553,924.02
Aug-97 115 3,044,637.70 47 1,372,401.84 164 5,237,783.88 326 9,654,823.42
Sep-97 97 2,705,948.78 47 1,288,048.25 171 5,420,569.36 315 9,414,566.39
----------------------------------------------------------------------------------------------------------
Total of month
end balance 1,194 $ 33,419,468.67 630 $ 18,374,132.84 2,125 $ 67,941,789.10 3,949 $ 119,735,390.61
==========================================================================================================
Average month
end balance 100 $ 2,784,955.72 53 $ 1,531,177.74 177 $ 5,661,815.76 329 $ 9,977,949.22
==========================================================================================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1995-B
OAKWOOD ACCEPTANCE CORP. - SERVICER
FISCAL YEAR ENDED SERIES REPORT
REPORTING: FISCAL YEAR 1997
REPOSSESSION LIQUIDATION REPORT
Liquidated Net
Prepayment Principal Sales Insur. Total Repossession Liquidation
Period Balance Proceeds Refunds Proceeds Expenses Proceeds
- ------------------------------------------------------------------------------------------------------------------------------------
SEE MONTHLY INVESTOR REPORTS FOR DETAIL
<S> <C> <C> <C> <C> <C> <C>
Oct-96 582,777.80 532,700.00 28,110.74 560,810.74 56,819.58 503,991.16
Nov-96 589,532.30 519,092.00 30,479.51 549,571.51 67,093.51 482,478.00
Dec-96 865,005.51 830,291.72 42,688.50 872,980.22 109,924.91 763,055.31
Jan-97 918,724.60 831,903.67 43,051.05 874,954.72 132,046.56 742,908.16
Feb-97 988,593.39 889,304.08 41,670.94 930,975.02 131,576.37 799,398.65
Mar-97 1,163,825.86 1,059,210.33 41,477.63 1,100,687.96 131,010.25 969,677.71
Apr-97 1,222,203.78 1,135,511.00 46,578.67 1,182,089.67 161,645.95 1,020,443.72
May-97 813,227.03 696,252.00 21,934.50 718,186.50 118,801.17 599,385.33
Jun-97 926,714.73 808,423.36 30,310.94 838,734.30 139,876.11 698,858.19
Jul-97 1,027,103.67 822,205.35 32,170.04 854,375.39 115,795.55 738,579.84
Aug-97 1,271,219.03 1,218,574.05 38,140.53 1,256,714.58 166,834.69 1,089,879.89
Sep-97 689,647.88 611,932.48 17,535.60 629,468.08 100,522.12 528,945.96
=====================================================================================================================
11,058,575.58 9,955,400.04 414,148.65 10,369,548.69 1,431,946.77 8,937,601.92
=====================================================================================================================
<CAPTION>
Net Current
Prepayment Unrecov. Pass Thru Period Net Cumulative
Period Advances Proceeds Gain/(Loss) Gain/(Loss)
- ---------- ------------------------------------------------------------------------
SEE MONTHLY INVESTOR REPORTS FOR DETAIL
<S> <C> <C> <C>
Oct-96 57,737.86 446,253.30 (136,524.50)
Nov-96 59,001.46 423,476.54 (166,055.76)
Dec-96 89,182.63 673,872.68 (191,132.83)
Jan-97 109,707.97 633,200.19 (285,524.41)
Feb-97 103,133.45 696,265.20 (292,328.19)
Mar-97 131,008.24 838,669.47 (325,156.39)
Apr-97 147,652.51 872,791.21 (349,412.57)
May-97 97,977.86 501,407.47 (311,819.56)
Jun-97 126,420.84 572,437.35 (354,277.38)
Jul-97 112,482.22 626,097.62 (401,006.05)
Aug-97 135,691.34 954,188.55 (317,030.48)
Sep-97 88,578.41 440,367.55 (249,280.33)
===================================================
1,258,574.79 7,679,027.13 (3,379,548.45) (4,132,046.43)
====================================================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1995-B
OAKWOOD ACCEPTANCE CORP. - SERVICER
FISCAL YEAR ENDED SERIES REPORT
REPORTING: FISCAL YEAR 1997
CERTIFICATE PRINCIPAL ANALYSIS
PRINCIPAL
Original Beginning Current Accelerated
Cert. Certificate Certificate Principal Principal Writedown
Class Balances Balances Payable Distribution Amounts (1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 52,393,000.00 35,750,198.65 (23,270,921.39) 0.00 0.00
A-1 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
A-2 62,169,000.00 62,169,000.00 0.00 0.00 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
A-3 29,540,000.00 29,540,000.00 0.00 0.00 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
A-4 15,907,000.00 15,907,000.00 0.00 0.00 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
B-1 19,650,000.00 19,650,000.00 0.00 0.00 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
B-2 7,485,958.00 7,485,958.00 0.00 0.00 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
---------------------------------------------------------------------------------------------------
187,144,958.00 170,502,156.65 (23,270,921.39) 0.00 0.00
===================================================================================================
<CAPTION>
Ending Principal Paid
Cert. Certificate Pool Per $1,000
Class Balances Factor Denomination
- ---------------------------- -----------------------------------------------------------------
<S> <C> <C> <C>
A-1 12,479,277.26 23.81860% 650.93
A-1 Outstanding Writedown 0.00 0.00 0.00
A-2 62,169,000.00 100.00000% 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00
A-3 29,540,000.00 100.00000% 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00
A-4 15,907,000.00 100.00000% 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00
B-1 19,650,000.00 100.00000% 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00
B-2 7,485,958.00 100.00000% 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00
----------------
147,231,235.26
================
</TABLE>
(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.
<PAGE>
<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1995-B
OAKWOOD ACCEPTANCE CORP. - SERVICER
FISCAL YEAR ENDED SERIES REPORT
REPORTING: FISCAL YEAR 1997
CERTIFICATE INTEREST ANALYSIS
Certificate Remittance Beginning Current Total Interest
Class Rate Balance Accrual Paid Shortfall
-------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 6.25% 0.00 1,598,551.34 1,598,551.34 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 6.45% 0.00 4,009,900.56 4,009,900.56 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 6.90% 0.00 2,038,260.00 2,038,260.00 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 7.50% 0.00 1,193,025.00 1,193,025.00 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
B-1 7.55% 0.00 1,483,575.00 1,483,575.00 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 8.65% 0.00 647,535.36 647,535.36 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
X 752,497.73 5,591,941.14 2,212,392.44 3,379,548.70
R 0.00 0.00 0.00 0.00
Service Fee 0.00 1,603,287.79 1,603,287.79 0.00
------------------------------------------------------------------------------------------
752,497.73 18,166,076.19 14,786,527.49 3,379,548.70
Less Reserve Fund Deposit 0.00
------------------------
14,786,527.49(1)
========================
<CAPTION>
Interest Paid
Certificate Ending Per $1,000 Cert. TOTAL
Class Balance Denomination Class DISTRIBUTION
----------------------------------------------------------------------------------
<S> <C> <C>
A-1 0.00 44.71 A-1 24,869,472.73
A-1 Carryover Interest 0.00 0.00
A-1 Writedown Interest 0.00 0.00
A-2 0.00 64.50 A-2 4,009,900.56
A-2 Carryover Interest 0.00 0.00
A-2 Writedown Interest 0.00 0.00
A-3 0.00 69.00 A-3 2,038,260.00
A-3 Carryover Interest 0.00 0.00
A-3 Writedown Interest 0.00 0.00
A-4 0.00 75.00 A-4 1,193,025.00
A-4 Carryover Interest 0.00 0.00
A-4 Writedown Interest 0.00 0.00
B-1 0.00 75.50 B-1 1,483,575.00
B-1 Carryover Interest 0.00 0.00
B-1 Writedown Interest 0.00 0.00
B-2 0.00 86.50 B-2 647,535.36
B-2 Carryover Interest 0.00 0.00
B-2 Writedown Interest 0.00 0.00
X 4,132,046.43 X 2,212,392.44
R 0.00 R
Service Fee 0.00 1,603,287.79
------------- ---------------------
4,132,046.43 38,057,448.88
Less Reserve Fund Deposit 0.00
---------------------
38,057,448.88(1)
=====================
</TABLE>
(1) PURSUANT TO THE APPLICABLE POOLING AND SERVICING AGREEMENT, $0.00 OF THE
AMOUNTS AVAILABLE FOR DISTRIBUTION ON DISTRIBUTION DATES DURING THE FISCAL YEAR
WERE DEPOSITED INTO THE RESERVE FUND, AND $1,603,287.79 OF SUCH AMOUNTS WERE
USED TO PAY SERVICING FEES DUE TO THE SERVICER. CONSEQUENTLY, THE TOTAL AMOUNT
DISTRIBUTED ON THE CERTIFICATES DURING THE FISCAL YEAR WAS $36,454,161.09.
<PAGE>
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
<PAGE>
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.
<TABLE>
<CAPTION>
<S> <C>
/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
</TABLE>
<PAGE>
OAKWOOD ACCEPTANCE CORPORATION
ANNUAL OFFICER'S CERTIFICATE
OAKWOOD MORTGAGE INVESTORS, INC.
SENIOR/SUBORDINATED PASS-THROUGH CERTIFICATES
SERIES 1995-B
Pursuant to Section 3.13(a) of the Standard Terms to Pooling and Servicing
Agreement (September 1994 Edition) which is incorporated in the Pooling and
Servicing Agreement dated October 1, 1995 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 October 1, 1996 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
- ------------------------
